{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["AER only","Business & other details","Intro","DMS input","RFM input","Adjustment for previous period","RAB roll forward","Total RAB roll forward","TAB roll forward","RAB remaining lives","TAB remaining lives","PTRM input summary","Adjustment for provisions"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":2,"defined_names":1199,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"AER only","index":0,"n_rows":98,"n_cols":40,"rows_kept":98,"cut":false,"hidden":true,"merged":[[81,4,81,11],[0,1,0,11],[3,28,3,38],[4,28,4,31],[4,34,4,38],[44,23,44,27],[45,1,45,5],[45,15,45,22],[45,23,45,27],[46,2,46,3],[46,34,48,34],[49,34,53,34],[57,34,58,34],[63,23,63,26]]}
[null,"Data in these columns used for data validation and database purposes."]
[null,"Date last modified:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FOR ELECTRICITY BUSINESSES ONLY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feeder Types",null,null,null,"TasNetworks (D)","MAIFI flag","Feeder Names"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","long rural","EXTRA"]
[null,"dms_TradingName_List","dms_TradingNameFull_List","dms_ABN_List","dms_JurisdictionList","dms_Sector_List","dms_Segment_List","dms_FormControl_List","dms_RPT_List","dms_RPTMonth_List","dms_CRCPlength_List","dms_FRCPlength_List","dms_663_List","dms_DeterminationRef_List",null,"dms_Addr1_List","dms_Addr2_List","dms_Suburb_List","dms_State_List","dms_PostCode_List","dms_PAddr1_List","dms_PAddr2_List","dms_PSuburb_List","dms_PState_List","dms_PPostCode_List","dms_ContactName1_List","dms_ContactPh1_List","dms_ContactEmail_List","dms_CBD_flag","dms_Urban_flag","dms_ShortRural_flag","dms_LongRural_flag","dms_FeederType_5_flag","dms_MAIFI_flag_List","dms_FeederName_1","dms_FeederName_2","dms_FeederName_3","dms_FeederName_4","dms_FeederName_5"]
[null,"ActewAGL Distribution","ActewAGL Distribution",76670568688,"ACT","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2014-19 Distribution Determination",null,"40 Bunda Street",null,"CANBERRA","ACT","2600","GPO BOX 366",null,"CANBERRA","ACT",2601,"Robert Walker","02 6248 3847","robert.walker@actewagle.com.au","NO","YES","YES","NO","NO",null,"CBD","Urban","Short rural","Long rural",null,"ActewAGL Distribution"]
[null,"ActewAGL Distribution (Tx Assets)","ActewAGL Distribution (Tx Assets)",76670568688,"ACT","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"distribution determination",null,"40 Bunda Street",null,"CANBERRA","ACT","2600","GPO BOX 366",null,"CANBERRA","ACT",2601,"Robert Walker","02 6248 3847","robert.walker@actewagle.com.au",null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"ActewAGL Distribution (Tx Assets)"]
[null,"ActewAGL Gas","ActewAGL Gas",76670568688,"ACT","Gas","Distribution","Weighted average price cap","Financial","June",6,5,"x",null,null,"40 Bunda Street",null,"CANBERRA","ACT","2600","GPO BOX 366",null,"CANBERRA","ACT",2601,"Philip Deamer","02 6248 3438","GasAAReview@actewagl.com.au",null,null,null,null,null,null,null,null,null,null,null,"ActewAGL Gas"]
[null,"AGN (SA)","AGN",78551685,"SA","Gas","Distribution","Weighted average price cap","Financial","June",5,5,5,"distribution determination",null,"please input",null,"please input","SA",null,"please input",null,"please input",null,null,"please input"," "," ",null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"AGN"]
[null,"Amadeus","APT Pipelines (NT) Pty Ltd",39009737393,"NT","Gas","Transmission","Weighted average price cap","Financial","June",5,5,"x","n/a",null,"Level 19, HSBC Building","580 George Street","SYDNEY","NSW","2000","Level 19, HSBC Building","580 George Street","SYDNEY","NSW","2000","Alexandra Curran","02 9275 0020","alexandra.curran@apa.com.au",null,null,null,null,null,null,null,null,null,null,null,"Amadeus"]
[null,"APA GasNet","APA VTS Australia Limited",79096457868,"Vic","Gas","Transmission","Weighted average price cap","Calendar","December",5,5,"x",null,null,"Level 19, HSBC Building","580 George Street","SYDNEY","NSW","2000","PO Box R41",null,"ROYAL EXCHANGE","NSW","1225","please input","02 9693 0000","please input",null,null,null,null,null,null,null,null,null,null,null,"APA GasNet"]
[null,"Ausgrid","Ausgrid",67505337385,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2014-19 Distribution Determination",null,"570 George St",null,"SYDNEY","NSW",2000,"please input",null,"please input",null,null,"John Thomson","(02) 9269 2312","john.thomson@ausgrid.com.au","YES","YES","YES","YES","NO",null,"CBD","Urban","Short rural","Long rural",null,"Ausgrid"]
[null,"Ausgrid (Tx Assets)","Ausgrid (Tx Assets)",67505337385,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"distribution determination",null,"please input",null,"please input","NSW",null,"please input",null,"please input",null,null,"please input","please input","please input",null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"Ausgrid (Tx Assets)"]
[null,"AusNet (D)","AusNet Electricity Services (D)",91064651118,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,"Level 32","2 Southbank Boulevard","SOUTHBANK","Vic","3006","Locked Bag 14051",null,"MELBOURNE CITY MAIL CENTRE","VIC",8001,"Hannah Williams","03 9683 4088","hwilliams@powercor.com.au",null,"YES","YES","YES","NO",null,"CBD","Urban","Short rural","Long rural",null,"AusNet (D)"]
[null,"AusNet (Gas)","AusNet Gas Services",null,"Vic","Gas","Distribution","Weighted average price cap","Calendar","December",5,5,"X",null,null,"please input",null,"please input","Vic",null,"please input",null,"please input",null,null,"please input","please input","please input",null,null,null,null,null,null,null,null,null,null,null,"AusNet (Gas)"]
[null,"AusNet (T)","AusNet (T)",48116124362,"Vic","Electricity","Transmission","Revenue cap","Financial","March",5,5,2,"transmission determination",null,"Level 32","2 Southbank Boulevard","SOUTHBANK","Vic","3006","please input",null,"please input",null,null,"Tom Hallam","03 9695 6617","Thomas.hallam@SP-Ausnet.com.au",null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"AusNet (T)"]
[null,"Australian Distribution Co.","Australian Distribution Co.",11222333444,"-","Electricity","Distribution","Revenue cap","Financial","June",5,5,2,"distribution determination",null,"123 Straight Street",null,"SYDNEY","NSW","2000","PO Box 123",null,"SYDNEY","NSW",2000,"Bob Smith","02 1234 5678","bob@auselec.net.au",null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"Australian Distribution Co."]
[null,"Australian Transmission Co.","Australian Transmission Co.",11222333444,"-","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,"transmission determination",null,"123 Straight Street",null,"SYDNEY","NSW","2000","PO Box 123",null,"SYDNEY","NSW",2000,"Bob Smith","02 1234 5678","bob@auselec.net.au",null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"Australian Transmission Co."]
[null,"CitiPower","CitiPower",76064651056,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,"40 Market Street",null,"MELBOURNE","Vic","3000","Locked Bag 14090",null,"MELBOURNE","VIC",8001,"Hannah Williams","03 9683 4088","hwilliams@powercor.com.au","YES","YES","NO","NO","NO",null,"CBD","Urban","Short rural","Long rural",null,"CitiPower"]
[null,"Directlink","Directlink",16779340889,"Qld","Electricity","Transmission","Revenue cap","Financial","June",9,5,5,"transmission determination",null,"please input",null,"please input","NSW",null,"please input",null,"please input",null,null,"please input","please input","please input",null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"Directlink"]
[null,"ElectraNet","ElectraNet",41094482416,"SA","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,"transmission determination",null,"52-55 East Terrace","Rymill Park","ADELAIDE","SA","5000","PO Box 7096","Hutt Street Post Office","ADELAIDE","SA",null,"Bill Jackson","08 8404 7969","jackson.bill@electranet.com.au",null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"ElectraNet"]
[null,"Endeavour Energy","Endeavour Energy",59253130878,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2014-19 Distribution Determination",null,"51 Huntingwood Drive",null,"HUNTINGWOOD","NSW","2148","PO Box 811",null,"SEVEN HILLS","NSW",null,"Jon Hocking","02 9853 4386 / 0407 348 156","Jon.Hocking@Endeavourenergy.com.au","NO","YES","YES","YES","NO",null,"CBD","Urban","Short rural","Long rural",null,"Endeavour Energy"]
[null,"Energex","Energex",40078849055,"Qld","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2015-20 Distribution Determination",null,"26 Reddacliff Street",null,"NEWSTEAD","Qld","4006","26 Reddacliff Street",null,"NEWSTEAD","QLD","4006","Nicola Roscoe","07 3664 5891","nicolaroscoe@energex.com.au","YES","YES","YES","NO","NO",null,"CBD","Urban","Short rural","Long rural",null,"Energex"]
[null,"Ergon Energy","Ergon Energy",50087646062,"Qld","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2015-20 Distribution Determination",null,"22 Walker Street",null,"TOWNSVILLE","Qld","4810","Po Box 264",null,"FORTITUDE VALLEY","QLD",4006,"Jenny Doyle, Group Manager Regulatory Affairs","(07) 3851 6416","jenny.doyle@ergon.com.au","NO","YES","YES","YES","NO",null,"CBD","Urban","Short rural","Long rural",null,"Ergon Energy"]
[null,"AGN (Victoria)","Australian Gas Networks Limited",19078551685,"Vic","Gas","Distribution","Weighted average price cap","Calendar","December",5,5,"x",null,null,"Level 10","81 Flinders Street","ADELAIDE","SA","5000","please input",null,"please input",null,null,null,"08 8227 1500",null,null,null,null,null,null,null,null,null,null,null,null,"Envestra (Victoria and Albury)"]
[null,"Essential Energy","Essential Energy",37428185226,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2014-19 Distribution Determination",null,"8 Buller Street",null,"PORT MACQUARIE","NSW",null,"PO Box 5730",null,"PORT MACQUARIE","NSW",null,"Catherine Waddell","02 6338 3553","catherine.waddell@essentialenergy.com.au",null,null,"YES","YES","NO",null,"CBD","Urban","Short rural","Long rural",null,"Essential Energy"]
[null,"Jemena Electricity","Jemena Electricity",82064651083,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,"Level 16","567 Collins Street","MELBOURNE","VIC","3000","PO Box 16182",null,"MELBOURNE","VIC",8001,"Robert McMillan","03 9173 7000","robert.mcmillan@jemena.com.au",null,null,"YES","NO","NO",null,"CBD","Urban","Short rural","Long rural",null,"Jemena Electricity"]
[null,"JGN","Jemena Gas Networks",null,"NSW","Gas","Distribution","Weighted average price cap","Financial","June",5,5,null,null,null,"please input",null,"please input","NSW",null,"please input",null,"please input",null,null,"please input","please input","please input"]
[null,"Multinet Gas","Multinet Gas (DB No.1) Pty Ltd (ACN 086 026 986), Multinet Gas (DB No.2) Pty Ltd (ACN 086 230 122)",86026986,"Vic","Gas","Distribution","Weighted average price cap","Calendar","December",5,5,"x",null,null,"please input",null,"please input","Vic",null,"please input",null,"please input",null,null,"please input","please input","please input",null,null,null,null,null,null,null,null,null,null,null,"Multinet Gas"]
[null,"Murraylink","Murraylink",79181207909,"SA","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,"transmission determination",null,"please input",null," ","SA",null,"please input",null," ",null,null,"please input"," "," ",null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"Murraylink"]
[null,"Powercor Australia","Powercor Australia",89064651109,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,"40 Market Street",null,"MELBOURNE","Vic","3000","Locked bag 14090",null,"MELBOURNE","VIC",8001,"Hannah Williams","03 9683 4088","hwilliams@powercor.com.au",null,null,"YES","YES","NO",null,"CBD","Urban","Short rural","Long rural",null,"Powercor Australia"]
[null,"Powerlink","Queensland Electricity Transmission Corporation Limited trading as Powerlink Queensland",82078849233,"Qld","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,"transmission determination",null,"33 Harold St",null,"VIRGINIA","Qld","4014","PO Box 1193",null,"VIRGINIA","QLD",4014,"Jennifer Harris","07 3860 2667","jharris@powerlink.com.au",null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"Powerlink"]
[null,"Roma to Brisbane Pipeline","APT Petroleum Pipelines Limited t/a Roma to Brisbane Pipeline","009 737 393","Qld","Gas","Transmission","Revenue cap","Financial","June",5,5,"x","n/a",null,"please input",null,"please input","Qld",null,"please input",null,"please input",null,null,"please input","please input","please input",null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"Roma to Brisbane Pipeline"]
[null,"SA Power Networks","SA Power Networks",13332330749,"SA","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"2015-20 Distribution Determination",null,"1 Anzac Highway",null,"KESWICK","SA","5035","GPO Box 77",null,"ADELAIDE","SA",null,"Damien O'Connor","08 8404 5066","damien.oconnor@sapowernetworks.com.au",null,null,"YES","YES","NO",null,"CBD","Urban","Short rural","Long rural",null,"SA Power Networks"]
[null,"TasNetworks (D)","TasNetworks (D)",24167357299,"Tas","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"distribution determination",null,"21 Kirksway Place",null,"HOBART","Tas","7000","GPO Box 191",null,"HOBART","Tas",null,"Leigh Mayne","03 6270 3691","rrp2012@auroraenergy.com.au",null,null,"YES","YES","YES",null,"Critical Infrastructure","High density commercial","Urban","High density rural","Low density rural","TasNetworks (D)"]
[null,"TasNetworks (T)","TasNetworks (T)",24167357299,"Tas","Electricity","Transmission","Revenue cap","Financial","March",5,5,5,"transmission determination",null,"1-7 Maria Street",null,"LENAH VALLEY","Tas","7008","PO Box 606",null,"MOONAH","Tas",null,"Heath Dillon","03 6274 3664","heath.dillon@transend.com.au",null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"TasNetworks (T)"]
[null,"TransGrid","TransGrid",19622755774,"NSW","Electricity","Transmission","Revenue cap","Financial","June",5,4,5,"transmission determination",null,"180 Thomas Street",null,"HAYMARKET","NSW","2000","PO Box A1000",null,"SYDNEY SOUTH","NSW",null,"Andrew Kingsmill","02 9284 3149","andrew.kingsmill@transgrid.com.au",null,null,null,null,null,null,"CBD","Urban","Short rural","Long rural",null,"TransGrid"]
[null,"United Energy","United Energy",70064651029,"Vic","Electricity","Distribution","Revenue cap","Calendar","December",5,5,2,"2016-20 Distribution Determination",null,"Level 3","6 Nexus Court","MULGRAVE","Vic","3149","PO Box 449",null,"MOUNT WAVERLEY","VIC",3170,"Mathew Abraham","03 8846 9758","mathew.abraham@ue.com.au",null,null,"YES","NO","NO",null,"CBD","Urban","Short rural","Long rural",null,"United Energy"]
[null,"Western Power (D)","Western Power (D)",18540492861,"WA","Electricity","Distribution","Revenue cap","Financial","June",12,4,"x","distribution determination",null,"363 Wellington Street",null,"PERTH","WA","6000","GPO Box L921",null,"PERTH","WA",6842,"Judy Hunter","08 9326 6239","judy.hunter@westernpower.com.au",null,null,"YES","YES","NO","NO","CBD","Urban","Short rural","Long rural",null,"Western Power (D)"]
[null,"Western Power (T)","Western Power (T)",18540492861,"WA","Electricity","Transmission","Revenue cap","Financial","June",12,4,"x","transmission determination",null,"363 Wellington Street",null,"PERTH","WA","6000","GPO Box L921",null,"PERTH","WA",6842,"Judy Hunter","08 9326 6239","judy.hunter@westernpower.com.au",null,null,"YES","YES","NO",null,"CBD","Urban","Short rural","Long rural",null,"Western Power (T)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For EB & Reset RINs only"]
[null,"The Reg Year Ending (dms_RYE) must be set to the last year of the regulatory period. For forecast data is is usually (FRCP_y5) for actual it is a single year (CRY). For historical actual data the RYE will need to be set manually in the business details sheet by setting the dms_Multiyear_flag to 1 and putting the correct value in 'dms_Specified_FinalYear. See cells C67:C68",null,null,null,null,{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y1,4)-1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y1,2)-1),\"00\"),VALUE(LEFT(CRCP_y1,4)-1))","v":"2012-13"},null,null,null,null,null,null,"Drop down selector box for CA & Reset RINs.",null,"For CA & Reset RINs only",null,null,null,null,null,null,null,"for DNSP only",null,null,null,null,null,null,null,null,null,null,"Reason for interruption","dms_Reason_Interruption_Detailed","dms_Reason_Interruption"]
[null,"dms_Model_List ","DELETE NR 'CRY' IF NOT AN ANNUAL RIN (EB, CA , ARR)",null,"dms_RYE_Formula_Result",null,null,null,null,null,null,null,null,"dms_0203_ProjectType",null,"dms_020303_01_UOM","dms_020501_01_UOM","dms_020501_02_UOM","dms_020501_03_UOM","dms_020501_04_UOM","dms_020603_01_UOM","dms_040102_01_UOM","dms_040102_04_UOM","dms_030601_01_UOM","dms_030601_02_UOM","dms_030701_01_UOM","dms_030702_01_UOM","dms_030703_01_UOM",null,null,null,null,null,null,"Animal","Animal impact","Animal"]
[null,"ARR","ANNUAL REPORTING STATEMENT",null,{"$f":"LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)","v":{"$error":"#REF!"}},"=LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)",null,"Formula errors are OK",null,null,null,null,null,"New line on new route - single circuit",null,"Circuit line length in km","0's","0's","0's","0's","0's","0's","days","minutes/customer","minutes/customer","Customer / km","%","km",null,null,null,null,null,null,null,"Animal nesting/burrowing, etc and other","Asset failure"]
[null,"CA","CATEGORY ANALYSIS",null,{"$f":"LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)","v":{"$error":"#REF!"}},"=LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)",null,"Formula errors are OK",null,null,null,null,null,"New line on new route - dual circuit",null,"Circuit line length in km","0's","0's","0's","0's","0's","0's","0's","minutes/customer","minutes/customer","MWh/customer","Number of spans",null,null,null,null,null,null,null,null,"Other","Other"]
[null,"CPI","CPI",null,null,null,null,null,null,null,null,null,null,"New line on new route - other",null,"Circuit line length in km","MVA added","MVA added","MVA added","MVA added","0's","0's","$0s","interruptions/customer","interruptions/customer","kVA / customer","Number of spans",null,null,null,null,null,null,null,"Asset failure","LV","Overloads"]
[null,"EB","ECONOMIC BENCHMARKING",null,{"$f":"LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)","v":{"$error":"#REF!"}},"=LEFT(dms_SingleYear_FinalYear_Result,2)&RIGHT(dms_SingleYear_FinalYear_Result,2)",null,"Formula errors are OK",null,null,null,null,null,"Line rebuild over existing route - single circuit",null,"Circuit line length in km","0's","0's","0's","0's","0's","$0s","0's","interruptions/customer","interruptions/customer",null,"Number of spans",null,null,null,null,null,null,null,null,"Distribution substation","Planned"]
[null,"PTRM","POST TAX REVENUE MODEL",null,{"$f":"LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)","v":"2023"},"=LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)",null,null,null,null,null,null,null,"Line rebuild over existing route - dual circuit",null,"Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s","(per cent)",null,null,null,null,null,"Number of spans",null,null,null,null,null,null,null,null,"HV","Network business"]
[null,"Reset","REGULATORY REPORTING STATEMENT",null,{"$f":"LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)","v":"2023"},"=LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)",null,"Formula errors are OK",null,null,null,null,null,"Reconductor - Single circuit",null,"Number","net circuit km added","net circuit km added","net circuit km added","net circuit km added",null,null,null,null,null,null,"Years",null,null,null,null,null,null,null,null,"Zone substation","Third party"]
[null,"RFM","ROLL FORWARD MODEL",null,{"$f":"LEFT(dms_CRCP_FinalYear_Result,2)&RIGHT(dms_CRCP_FinalYear_Result,2)","v":"2018"},"=LEFT(dms_CRCP_FinalYear_Result,2)&RIGHT(dms_CRCP_FinalYear_Result,2)",null,null,null,null,null,null,null,"Reconductor - Dual circuit",null,"Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s",null,null,null,null,null,null,"Years",null,null,null,null,null,null,null,null,"Subtransmission","Unknown"]
[null,"WACC","WEIGHTED AVERAGE COST OF CAPITAL",null,{"$f":"LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)","v":"2023"},"=LEFT(dms_MultiYear_FinalYear_Result,2)&RIGHT(dms_MultiYear_FinalYear_Result,2)",null,null,null,null,null,null,null,"Other",null,null,"net circuit km added","net circuit km added","net circuit km added","net circuit km added",null,null,null,null,null,null,"Trees",null,null,null,null,null,null,null,"Other","insert description of 'other'","Vegetation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total spend $0s","total spend $0s","total spend $0s","total spend $0s",null,null,null,null,null,null,"Trees",null,null,null,null,null,null,null,"Overloads","-","Weather"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0's",null,"$0s",null,null,null,null,null,null,null,"Defects",null,null,null,null,null,null,null,"Planned","-","2 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0's",null,null,null,null,null,null,null,null,null,"Defects",null,null,null,null,null,null,null,"Network business","Network error","3 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0's",null,null,null,null,null,null,null,null,null,"Spans",null,null,null,null,null,null,null,null,"Switching and protection error","4 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$0s",null,null,null,null,null,null,null,null,null,"km",null,null,null,null,null,null,null,"Third party","Fire","5 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spans",null,null,"",null,null,null,null,null,"Other","6 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dig-in","7 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unauthorised access"]
[null,"For all files either AER or business needs to be able to specify the type of submission","For PTRM & RFM templates we must provide a choice in case they change their form of control - otherwise it is drawn from the business specific lookup table above.",null,"These are indeces and lookup values for various dates. All step from the value placed in FRCP_y1 on the business and other details worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"for TNSP only",null,null,null,null,null,null,null,null,null,null,null,"Vehicle impact"]
[null,"dms_SourceList","dms_FormControl_Choices",null,"dms_FRCPlength_Num_List","dms_FinalYear_List","dms_CRCPlength_Num_List","dms_CFinalYear_List","dms_FRCP_years",null,"dms_CRCP_years",null,"dms_CRCP_index",null,null,null,null,null,null,null,null,null,null,"dms_030601_01_UOM",null,"dms_030701_01_UOM","dms_030702_01_UOM",null,null,null,null,null,null,null,"Unknown","Unknown"]
[null,"After appeal","Revenue cap",null,1,"dms_FRCP_y1",1,"CRCP_y1",{"$f":"FRCP_y1","v":"2018-19"},"dms_FRCP_y1",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y1,4)-1)&\"-\"&TEXT(VALUE(MID(dms_FRCP_y1,3,2)),\"00\"),VALUE(LEFT(dms_FRCP_y1,4)-1))","v":"2017-18"},"dms_CRCP_yZ",1,null,null,null,null,null,null,null,null,null,null,"%",null,"Number of spans","km",null,null,null,null,null,null,null,"Vegetation","Blow-in/Fall-in - NSP responsibility"]
[null,"Draft decision","Revenue yield",null,2,"dms_FRCP_y2",2,"CRCP_y2",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y1,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y1,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y1,4)+1))","v":"2019-20"},"dms_FRCP_y2",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yZ,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yZ,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yZ,4)-1))","v":"2016-17"},"dms_CRCP_yY",2,null,null,null,null,null,null,null,null,null,null,"number",null,"Years","%",null,null,null,null,null,null,null,null,"Grow-in - NSP responsibility"]
[null,"Final decision","Weighted average price cap",null,3,"dms_FRCP_y3",3,"CRCP_y3",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y2,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y2,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y2,4)+1))","v":"2020-21"},"dms_FRCP_y3",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yY,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yY,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yY,4)-1))","v":"2015-16"},"dms_CRCP_yX",3,null,null,null,null,null,null,null,null,null,null,"number",null,"Trees","km",null,null,null,null,null,null,null,null,"Blow-in/Fall-in - Other responsible party"]
[null,"PTRM update 1",null,null,4,"dms_FRCP_y4",4,"CRCP_y4",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y3,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y3,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y3,4)+1))","v":"2021-22"},"dms_FRCP_y4",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yX,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yX,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yX,4)-1))","v":"2014-15"},"dms_CRCP_yW",4,null,null,null,null,null,null,null,null,null,null,"%",null,"Defects","number",null,null,null,null,null,null,null,null,"Grow-in - Other responsible party"]
[null,"PTRM update 2",null,null,5,"dms_FRCP_y5",5,"CRCP_y5",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y4,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y4,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y4,4)+1))","v":"2022-23"},"dms_FRCP_y5",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yW,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yW,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yW,4)-1))","v":"2013-14"},"dms_CRCP_yV",5,null,null,null,null,null,null,null,null,null,null,"number",null,"Number of spans",null,null,null,null,null,null,null,null,"Weather"]
[null,"PTRM update 3",null,null,6,"dms_FRCP_y6",6,"CRCP_y6",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y5,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y5,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y5,4)+1))","v":"2023-24"},"dms_FRCP_y6",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yV,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yV,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yV,4)-1))","v":"2012-13"},"dms_CRCP_yU",6,null,null,null,null,null,null,null,null,null,null,"number",null,"km",null,null,null,null,null,null,null,null,"2 - STPIS Exclusion (3.3)(a)"]
[null,"PTRM update 4",null,null,7,"dms_FRCP_y7",7,"CRCP_y7",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y6,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y6,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y6,4)+1))","v":"2024-25"},"dms_FRCP_y7",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yU,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yU,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yU,4)-1))","v":"2011-12"},"dms_CRCP_yT",7,null,null,null,null,null,null,null,null,null,null,"%",null,"km",null,null,null,null,null,null,null,null,"3 - STPIS Exclusion (3.3)(a)"]
[null,"PTRM update 5",null,null,8,"dms_FRCP_y8",8,"CRCP_y8",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y7,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y7,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y7,4)+1))","v":"2025-26"},"dms_FRCP_y8",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yT,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yT,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yT,4)-1))","v":"2010-11"},"dms_CRCP_yS",8,null,null,null,null,null,null,null,null,null,null,"number",null,"Number of spans",null,null,null,null,null,null,null,null,"4 - STPIS Exclusion (3.3)(a)"]
[null,"PTRM update 6",null,null,9,"dms_FRCP_y9",9,"CRCP_y9",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y8,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y8,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y8,4)+1))","v":"2026-27"},"dms_FRCP_y9",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yS,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yS,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yS,4)-1))","v":"2009-10"},"dms_CRCP_yR",9,null,null,null,null,null,null,null,null,null,null,"number",null,null,null,null,null,null,null,null,null,null,"5 - STPIS Exclusion (3.3)(a)"]
[null,"PTRM update 7",null,null,10,"dms_FRCP_y10",10,"CRCP_y10",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y9,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y9,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y9,4)+1))","v":"2027-28"},"dms_FRCP_y10",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yR,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yR,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yR,4)-1))","v":"2008-09"},"dms_CRCP_yQ",10,null,null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,"6 - STPIS Exclusion (3.3)(a)"]
[null,"Regulatory proposal",null,null,11,"dms_FRCP_y11",11,"CRCP_y11",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y10,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y10,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y10,4)+1))","v":"2028-29"},"dms_FRCP_y11",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yQ,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yQ,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yQ,4)-1))","v":"2007-08"},"dms_CRCP_yP",11,null,null,null,null,null,null,null,null,null,null,"number",null,null,null,null,null,null,null,null,null,null,"7 - STPIS Exclusion (3.3)(a)"]
[null,"Reporting",null,null,12,"dms_FRCP_y12",12,"CRCP_y12",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y11,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y11,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y11,4)+1))","v":"2029-30"},"dms_FRCP_y12",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yP,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yP,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yP,4)-1))","v":"2006-07"},"dms_CRCP_yO",12,null,null,null,null,null,null,null,null,null,null,"%"]
[null,"Revised regulatory proposal",null,null,13,"dms_FRCP_y13",13,"CRCP_y13",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y12,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y12,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y12,4)+1))","v":"2030-31"},"dms_FRCP_y13",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yO,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yO,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yO,4)-1))","v":"2005-06"},"dms_CRCP_yN",13,null,null,null,null,null,null,null,null,null,null,"number"]
[null,null,null,null,14,"dms_FRCP_y14",14,"CRCP_y14",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y13,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y13,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y13,4)+1))","v":"2031-32"},"dms_FRCP_y14",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yN,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yN,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yN,4)-1))","v":"2004-05"},"dms_CRCP_yM",14,null,null,null,null,null,null,null,null,null,null,"%"]
[null,null,null,null,15,"dms_FRCP_y15",15,"CRCP_y15",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_FRCP_y14,4)+1)&\"-\"&TEXT(VALUE(RIGHT(dms_FRCP_y14,2)+1),\"00\"),VALUE(LEFT(dms_FRCP_y14,4)+1))","v":"2032-33"},"dms_FRCP_y15",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(dms_CRCP_yM,4)-1)&\"-\"&TEXT(VALUE(MID(dms_CRCP_yM,3,2)),\"00\"),VALUE(LEFT(dms_CRCP_yM,4)-1))","v":"2003-04"},"dms_CRCP_yL",15,null,null,null,null,null,null,null,null,null,null,"number"]
[]
[null,"dms_DataQuality_List",null,null,"These are drop down lists for businesses to select the correct FRCP_y1 on the business and other details worksheet.\nThis also populates the column headings in the worksheets"]
[null,"Actual",null,null,"dms_RCP_fyear_list","dms_CRY_ListF","dms_CRY_ListC","dms_RCP_cyear_list","dms_FRCP_fyear_list","dms_FRCP_ListF","dms_FRCP_ListC","dms_FRCP_cyear_list"]
[null,"Estimate",null,null,"dms_fy1","2006-07",2007,"dms_cy1","dms_frcp_fy1","2016-17","2017","dms_crcp_cy1"]
[null,"Consolidated",null,null,"dms_fy2","2007-08","2008","dms_cy2","dms_frcp_fy2","2017-18","2018","dms_crcp_cy2"]
[null,"Recast",null,null,"dms_fy3","2008-09","2009","dms_cy3","dms_frcp_fy3","2018-19","2019","dms_crcp_cy3"]
[null,"Public",null,null,"dms_fy4","2009-10","2010","dms_cy4","dms_frcp_fy4","2019-20","2020","dms_crcp_cy4"]
[null,null,null,null,"dms_fy5","2010-11","2011","dms_cy5","dms_frcp_fy5","2020-21","2021","dms_crcp_cy5"]
[null,null,null,null,"dms_fy6","2011-12","2012","dms_cy6","dms_frcp_fy6","2021-22","2022","dms_crcp_cy6"]
[null,null,null,null,"dms_fy7","2012-13","2013","dms_cy7","dms_frcp_fy7","2022-23","2023","dms_crcp_cy7"]
[null,null,null,null,"dms_fy8","2013-14","2014","dms_cy8","dms_frcp_fy8","2023-24","2024","dms_crcp_cy8"]
[null,null,null,null,"dms_fy9","2014-15","2015","dms_cy9","dms_frcp_fy9","2024-25","2025","dms_crcp_cy9"]
[null,null,null,null,"dms_fy10","2015-16","2016","dms_cy10","dms_frcp_fy10","2025-26","2026","dms_crcp_cy10"]
[null,null,null,null,"dms_fy11","2016-17","2017","dms_cy11","dms_frcp_fy11","2026-27","2027","dms_crcp_cy11"]
[null,null,null,null,"dms_fy12","2017-18","2018","dms_cy12","dms_frcp_fy12","2027-28","2028","dms_crcp_cy12"]
[null,null,null,null,"dms_fy13","2018-19",2019,"dms_cy13","dms_frcp_fy13","2028-29","2029","dms_crcp_cy13"]
[null,null,null,null,"dms_fy14","2019-20","2020","dms_cy14","dms_frcp_fy14","2029-30","2030","dms_crcp_cy14"]
[null,null,null,null,"dms_fy15","2020-21","2021","dms_cy15","dms_frcp_fy15","2030-31","2031","dms_crcp_cy15"]

{"sheet":"Business & other details","index":1,"n_rows":88,"n_cols":12,"rows_kept":88,"cut":false,"hidden":true,"merged":[[82,4,82,8],[18,4,18,7],[19,2,19,3],[19,4,19,7],[22,2,22,3],[22,4,22,7],[23,4,23,7],[24,2,24,3],[24,4,24,7],[32,1,32,8],[49,2,49,3],[51,2,51,8],[7,1,7,8],[11,1,11,8],[13,2,13,4],[14,2,14,4],[17,2,17,3],[17,4,17,7]]}
[null,{"$f":"IF(dms_DataQuality=\"backcast\",INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List))&\" BACKCAST\",INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List)))","v":"ROLL FORWARD MODEL"}]
[null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"SA Power Networks"}]
[null,{"$f":"IF(SUM(dms_SingleYear_Model)>0,CRY,CONCATENATE(FRCP_y1,\" to \",dms_MultiYear_FinalYear_Result))","v":"2018-19 to 2022-23"}]
[null,"BUSINESS & OTHER DETAILS"]
[]
[]
[null,"Instructions"]
[null,"Complete the following business details regulatory template before entering data or values in any other regulatory template. This regulatory template is linked to other cells within the spreadsheet and automatically generates column headings and conditional formatting to distinguish business specific input and non-input cells. "]
[]
[null,"SUBMISSION PARTICULARS INPUT SHEETS"]
[]
[null,"ENTITY DETAILS"]
[]
[null,"Short name",{"$f":"'DMS input'!C14","v":"Tasmanian Networks Pty Ltd"}]
[null,"ACN / ABN",{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":13332330749}]
[]
[]
[null,"Business address","Address 1",null,{"$f":"INDEX(dms_Addr1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"1 Anzac Highway"}]
[null,null,null,"Address 2",{"$f":"IF(ISBLANK(INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List)))","v":""}]
[null,null,"Suburb",null,{"$f":"INDEX(dms_Suburb_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"KESWICK"}]
[null,null,null,"State",{"$f":"INDEX(dms_State_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"SA"},"p/code",{"$f":"IF(ISBLANK(INDEX(dms_PostCode_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",INDEX(dms_PostCode_List,MATCH(dms_TradingName,dms_TradingName_List)))","v":"5035"}]
[]
[null,"Postal address","Address 1",null,{"$f":"INDEX(dms_PAddr1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"GPO Box 77"}]
[null,null,null,"Address 2",{"$f":"IF(ISBLANK(INDEX(dms_PAddr2_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",INDEX(dms_PAddr2_List,MATCH(dms_TradingName,dms_TradingName_List)))","v":""}]
[null,null,"Suburb",null,{"$f":"INDEX(dms_PSuburb_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"ADELAIDE"}]
[null,null,null,"State",{"$f":"IF(ISBLANK(INDEX(dms_PState_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",INDEX(dms_PState_List,MATCH(dms_TradingName,dms_TradingName_List)))","v":"SA"},"p/code",{"$f":"IF(ISBLANK(INDEX(dms_PPostCode_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",INDEX(dms_PPostCode_List,MATCH(dms_TradingName,dms_TradingName_List)))","v":""}]
[]
[]
[null,"Contact name/s",{"$f":"INDEX(dms_ContactName1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Damien O'Connor"}]
[null,"Contact phone/s",{"$f":"INDEX(dms_ContactPh1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"08 8404 5066"}]
[null,"Contact email address/s",{"$f":"INDEX(dms_ContactEmail_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"damien.oconnor@sapowernetworks.com.au"}]
[]
[null,"REGULATORY CONTROL PERIODS"]
[]
[null,"Forthcoming regulatory control period","2018-19",{"$f":"dms_FRCP_y2","v":"2019-20"},{"$f":"dms_FRCP_y3","v":"2020-21"},{"$f":"dms_FRCP_y4","v":"2021-22"},{"$f":"dms_FRCP_y5","v":"2022-23"},{"$f":"dms_FRCP_y6","v":"2023-24"},{"$f":"dms_FRCP_y7","v":"2024-25"},{"$f":"dms_FRCP_y8","v":"2025-26"},{"$f":"dms_FRCP_y9","v":"2026-27"},{"$f":"dms_FRCP_y10","v":"2027-28"}]
[]
[]
[null,"Current regulatory control period",{"$f":"dms_CRCP_FirstYear_Result","v":"2013-14"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y1,4)+1)&\"-\"&TEXT(MID(CRCP_y1,3,2)+2,\"00\"),VALUE(LEFT(CRCP_y1,4)+1))","v":"2014-15"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y2,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y2,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y2,4)+1))","v":"2015-16"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y3,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y3,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y3,4)+1))","v":"2016-17"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y4,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y4,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y4,4)+1))","v":"2017-18"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y5,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y5,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y5,4)+1))","v":"2018-19"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y6,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y6,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y6,4)+1))","v":"2019-20"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y7,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y7,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y7,4)+1))","v":"2020-21"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y8,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y8,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y8,4)+1))","v":"2021-22"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y9,4)+1)&\"-\"&TEXT(VALUE(MID(CRCP_y9,3,2)+2),\"00\"),VALUE(LEFT(CRCP_y9,4)+1))","v":"2022-23"}]
[]
[]
[null,"Previous regulatory control period",{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y2,4)-1)&\"-\"&TEXT(VALUE(MID(PRCP_y2,3,2)),\"00\"),VALUE(LEFT(PRCP_y2,4)-1))","v":"2008-09"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y3,4)-1)&\"-\"&TEXT(VALUE(MID(PRCP_y3,3,2)),\"00\"),VALUE(LEFT(PRCP_y3,4)-1))","v":"2009-10"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y4,4)-1)&\"-\"&TEXT(VALUE(MID(PRCP_y4,3,2)),\"00\"),VALUE(LEFT(PRCP_y4,4)-1))","v":"2010-11"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(PRCP_y5,4)-1)&\"-\"&TEXT(VALUE(RIGHT(PRCP_y5,2)-1),\"00\"),VALUE(LEFT(PRCP_y5,4)-1))","v":"2011-12"},{"$f":"IF(dms_RPT=\"financial\",VALUE(LEFT(CRCP_y1,4)-1)&\"-\"&TEXT(VALUE(RIGHT(CRCP_y1,2)-1),\"00\"),VALUE(LEFT(CRCP_y1,4)-1))","v":"2012-13"}]
[]
[]
[null,"Current regulatory year","2005-06","CRY"]
[]
[]
[null,null,"DELETE NR 'CRY' IF NOT AN ANNUAL RIN (EB, CA , ARR)"]
[null,null,"APPLY NR 'CRY' IF AN ANNUAL RIN (EB, CA , ARR) - including multi year annual RINs eg. Recast CA. EB"]
[]
[null,"Source",{"$f":"'DMS input'!C36","v":"Draft decision"},null,"Please select the correct submission type from the dropdown list."]
[null,"Data quality (actual, estimate, public, consolidated)","Consolidated"]
[null,"Amended RIN submission - amendment reason",{"$f":"IF(ISBLANK('DMS input'!C37:I37),\"\",'DMS input'!C37:I37)","v":""}]
[null,"Submission Date","dd/mm/yyyy","dms_SubmissionDate","Please enter date this file submitted to AER (dd/mm/yyyy)"]
[null,"EBSS - First application of scheme in forthcoming period?","No"]
[null,"Sector",{"$f":"INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Electricity"},"dms_Sector","=INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Segment",{"$f":"INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Distribution"},"dms_Segment","=INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Regulatory Year Ending",{"$f":"IF(dms_MultiYear_Flag=1,LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2),INDEX(dms_RYE_Formula_Result,MATCH(dms_Model,dms_Model_List)))","v":"2018"},"dms_RYE","=IF(dms_MultiYear_Flag=1,LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2),INDEX(dms_RYE_Formula_Result,MATCH(dms_Model,dms_Model_List)))"]
[null,"Reporting Period Type",{"$f":"INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Financial"},"dms_RPT","=INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Model or RIN Type","RFM","dms_Model","Drop down selection"]
[null,"Security Classification","Public","dms_Classification","Always Public"]
[null,"Template - version no.",5,"dms_TemplateNumber"]
[null,"Dollar $ real month",{"$f":"INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"June"},"dms_RPTMonth","=INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Dollar $ real  (the last month before the FRCP_y1)",{"$f":"CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_CRCP_FinalYear_Result,2)&RIGHT(dms_CRCP_FinalYear_Result,2)))","v":"June 2018"},"dms_DollarReal","=IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(CRY,2))&RIGHT(CRY,2)),CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_CRCP_FinalYear_Result,2)&RIGHT(dms_CRCP_FinalYear_Result,2))))"]
[null,"Form of control",{"$f":"INDEX(dms_FormControl_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Revenue cap"},"dms_FormControl","=INDEX(dms_FormControl_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"RIN response - version no.",1,"dms_RINversion"]
[null,"Jurisdiction",{"$f":"INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))","v":"SA"},"dms_Jurisdiction","=INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Backcast Multiyear EB, CA or ARR?",0,"dms_MultiYear_Flag","1=y, 0-n"]
[null,null,2013,"dms_Specified_FinalYear","The result here is returned to dms_CRCP_FinalYear_Result if dms_MultiYear_Flag is set to 1"]
[null,"Single Year Model T/F",{"$f":"IF(dms_Model=\"EB\",1,0)","v":0},"dms_EB"]
[null,null,{"$f":"IF(dms_Model=\"CA\",1,0)","v":0},"dms_CA","=dms_SingleYear_Model"]
[null,null,{"$f":"IF(dms_Model=\"ARR\",1,0)","v":0},"dms_ARR"]
[null,"Single Year Final Year Reference","CRY","dms_SingleYear_FinalYear_Ref","This is the reference for EB, CA & ARR RINs"]
[null,"Single Year Final Year Result",{"$f":"INDIRECT(dms_SingleYear_FinalYear_Ref)","v":{"$error":"#REF!"}},"dms_SingleYear_FinalYear_Result","=INDIRECT(dms_SingleYear_FinalYear_Ref)",null,null,null,"Formula errors OK"]
[null,"FRCP length in years",{"$f":"INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_FRCPlength_Num","=INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Multi Year Final Year Reference",{"$f":"INDEX(dms_FinalYear_List,MATCH(dms_FRCPlength_Num,dms_FRCPlength_Num_List))","v":"dms_FRCP_y5"},"dms_MultiYear_FinalYear_Ref","=INDEX(dms_FinalYear_List,MATCH(dms_FRCPlength_Num,dms_FRCPlength_Num_List))"]
[null,"Multi Year Final Year Result",{"$f":"IF(dms_MultiYear_Flag=0,INDIRECT(dms_MultiYear_FinalYear_Ref),dms_Specified_FinalYear)","v":"2022-23"},"dms_MultiYear_FinalYear_Result","=IF(dms_MultiYear_Flag=0,INDIRECT(dms_MultiYear_FinalYear_Ref),dms_Specified_FinalYear)",null,null,null,"Formula errors OK"]
[null,"CRCP length in years",{"$f":"INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_CRCPlength_Num","=INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"CRCP Final Year Reference",{"$f":"INDEX(dms_CFinalYear_List,MATCH(dms_CRCPlength_Num,dms_CRCPlength_Num_List))","v":"CRCP_y5"},"dms_CRCP_FinalYear_Ref","=INDEX(dms_CFinalYear_List,MATCH(dms_CRCPlength_Num,dms_CRCPlength_Num_List))"]
[null,"CRCP First Year Result",{"$f":"INDEX(dms_CRCP_years,MATCH(dms_CRCPlength_Num,dms_CRCP_index))","v":"2013-14"},"dms_CRCP_FirstYear_Result","=INDEX(dms_CRCP_years,MATCH(dms_CRCPlength_Num,dms_CRCP_index))"]
[null,"CRCP Final Year Result",{"$f":"IF(dms_MultiYear_Flag=0,(IF(SUM(dms_SingleYear_Model)>0,CRY,dms_CRCP_yZ)),dms_Specified_FinalYear)","v":"2017-18"},"dms_CRCP_FinalYear_Result","=IF(dms_MultiYear_Flag=0,(IF(SUM(dms_SingleYear_Model)>0,CRY,dms_CRCP_yZ)),dms_Specified_FinalYear)"]
[null,"Table 6.6.3 - Public lighting repair - no. business days",{"$f":"INDEX(dms_663_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_663"]
[null,"Distribution Determination Reference",{"$f":"INDEX(dms_DeterminationRef_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"2015-20 Distribution Determination"}]
[null,"Backcast templates only - unit of measure ","$0s","dms_Backcast_UOM","If the cover sheet is for Backcast data ensure to apply dms_Backcast_UOM named range to this field. Otherwise, do not apply this named range."]
[null,"EB/CA Unit of Measure for Monetary Values","$0s","dms_dollar_nom_UOM","If the cover sheet is attached to an EB files make sure this field is set"]
[]
[null,"discard this record?","NO","dms_DISCARD","If record is to be discarded from DB set this flag to YES"]
[]
[null,"USES NAMED RANGES FLAG","yes","dms_Defined_Names_Used"]

{"sheet":"Intro","index":2,"n_rows":43,"n_cols":13,"rows_kept":43,"cut":false,"hidden":false,"merged":[[13,2,13,17]]}
[]
[null,null,null,null,null,null,"Electricity Distribution Network Service Provider"]
[null,null,null,null,null,null,null,null,"Roll Forward Model"]
[null,null,null,null,null,null,null,null,null,null,null,"Version:",2]
[null,null,null,null,null,null,null,null,null,null,null,"Date:","December 2016"]
[]
[]
[null,"Introduction",null,null,null,null,null,null,null,"Electricity Distribution Module"]
[]
[]
[]
[]
[]
[null,null,"This model is used by the AER to determine the opening regulatory and tax asset bases for a distribution network service provider. It also calculates the weighted average remaining asset lives for regulatory and tax purposes using the asset values as weights."]
[null,null,"The roll forward of the asset base is undertaken in nominal terms."]
[]
[null,null,"INSTRUCTIONS FOR USE"]
[null,null,"The RFM handbook is available on the AER website at http://www.aer.gov.au"]
[]
[null,null,"a. Fill out input cells on the 'DMS Input' sheet. These input cells are highlighted blue. "]
[null,null,"This provides information on the service provider submitting the RFM and the context for the RFM preparation."]
[null,null,"This information also controls the automatic import of the RFM into the AER's Data Management System (DMS)."]
[]
[null,null,"b. Fill out input cells on the 'RFM Input' sheet. These input cells are highlighted blue. "]
[null,null,"This provides the data for the RFM calculations."]
[null,null,"In general, input expenditure data should be valued in nominal dollar terms of the year indicated, as at the end of that year."]
[null,null,"Units and basis for entry are specified where required for each data table."]
[]
[null,null,"c. The values in the 'PTRM input summary' sheet"]
[null,null,"This sheet summarises the key outputs of the RFM. These include the opening regulatory and tax asset values, and remaining asset lives. They become the inputs to the PTRM. "]
[]
[]
[null,null,"VERSION RECORD"]
[]
[null,null,"Version","Date",null,"Description"]
[null,null,1,"June 2008",null,"Initial model"]
[]
[null,null,2,"December 2016",null,"Added new input sections for end of period adjustments, and removed redundant inputs"]
[null,null,null,null,null,"Built-in option to select actual or forecast depreciation approach for the RAB roll forward"]
[null,null,null,null,null,"Adjusted depreciation calculation formula in the RAB roll forward and TAB roll forward period start date"]
[null,null,null,null,null,"Updated inputs to handle different annual WACCs due to time-varying return on debt"]
[null,null,null,null,null,"Added calculations of weighted average remaining lives for RAB and TAB to individually track capex over multiple periods"]
[null,null,null,null,null,"Enabled automatic import into AER DMS"]

{"sheet":"DMS input","index":3,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":false,"merged":[[35,2,35,4],[36,2,36,8],[30,2,30,3],[30,5,30,6],[24,2,24,3],[24,4,24,7],[28,2,28,3],[28,5,28,6],[29,2,29,3],[29,5,29,6],[23,4,23,7],[1,1,1,2],[1,6,1,7],[13,2,13,7],[14,2,14,4],[15,2,15,4],[17,2,17,3],[17,4,17,7],[18,4,18,7],[19,2,19,3],[19,4,19,7],[22,2,22,3],[22,4,22,7]]}
[]
[null,{"$f":"$C$16&\" - DMS Input\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"TasNetworks - DMS Input - DNSP RFM - version 2"},null,null,null,null,"Input cells are in blue"]
[]
[]
[]
[null,"This sheet requests information that allows the AER to automatically import the RFM into our data management system (DMS)."]
[null,"This sheet's metadata relates to the business and context for the RFM (rather than the RFM itself)."]
[null,"Some of this data is automatically populated based on data entered on the RFM input sheet. Only change blue input cells."]
[null,"Some rows are hidden. To facilitate the automatic import, please do not delete or add rows on this sheet."]
[null,"Throughout the rest of the workbook, defined name ranges are used to identify data that is imported into the DMS."]
[]
[null,"Entity details"]
[]
[null,"Trading name","Tasmanian Networks Pty Ltd"]
[null,"ACN / ABN",24167357299]
[null,"Business short name","TasNetworks"]
[]
[null,"Business address","Address 1",null,"1-7 Maria Street"]
[null,null,null,"Address 2",{"$f":"dms_Addr2","v":""}]
[null,null,"Suburb",null,"Lenah Valley"]
[null,null,null,"State","Tas","Postcode",7008]
[]
[null,"Postal address","Address 1",null,"PO Box 606"]
[null,null,null,"Address 2"]
[null,null,"Suburb",null,"Moonah"]
[null,null,null,"State","Tas","Postcode",7009]
[]
[]
[null,"Contact name/s","Shaun Leaman",null,null,"John Sayers"]
[null,"Contact phone/s","(03) 6271 6301",null,null,"(03) 6271 6469"]
[null,"Contact email address/s","shaun.leaman@tasnetworks.com.au",null,null,"john.sayers@tasnetworks.com.au"]
[]
[null,"Regulatory process details"]
[]
[]
[null,"Source","Draft decision"]
[null,"Amended model submission - reason"]

{"sheet":"RFM input","index":4,"n_rows":402,"n_cols":31,"rows_kept":402,"cut":false,"hidden":false,"merged":[[1,6,1,7],[220,5,220,6],[349,5,349,6],[4,5,4,8],[5,6,5,8]]}
[]
[null,null,null,null,null,{"$f":"'DMS input'!$C$16&\" - RFM Input\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"TasNetworks - RFM Input - DNSP RFM - version 2"},"Input cells are in blue",null,null,"AER amendments"]
[]
[]
[null,null,null,null,null,{"$f":"\"Opening Regulatory Asset Base for \"&IF(LEN($V$7)>4,CONCATENATE(LEFT($V$7,4)-1&\"-\"&IF($V$7>\"2009-10\",,\"0\")&RIGHT($V$7,2)-1),$V$7-1)&\" and Opening Tax Asset Base for \"&$V$7&\" ($m Nominal)\"","v":"Opening Regulatory Asset Base for 2016-17 and Opening Tax Asset Base for 2017-18 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value","Average Remaining Life (Year)","Standard Life (Year)","Forecast Net Capex","Forecast Regulatory Depreciation","Forecast Customer Contributions","Difference in Final Year Capex","Return on Difference in Final Year Capex","Other Final Year Adjustments","Opening Tax Asset Value","Average Tax Remaining Life (Year)","Tax Standard Life (Year)","Base Regulatory Year","Length of Regulatory Control Period (Year)",null,null,"2016-17 Forecast Net Capex","2017 Shared Asset Adjustment ($June 2017) from RFM","2016-17 Forecast Net Capex after Shared Asset Adjustment",null,"Tax Remaining Life as at 1 July 2017 (as per 2018-19 PTRM)","Tax Remaining Life as at 1 July 2016"]
[null,null,null,null,null,"Asset Class 1","Overhead Subtransmission Lines (Urban)",null,null,13.033475884663124,"n/a",50,{"$f":"AB7","v":0.2416342399595752},0.20049025481384558,2.7876601876367098E-2,-0.6359886329360378,-0.2848220655812656,null,6.0791252221383836,"n/a",44.549029232545557,"2017-18",2,null,null,0.2416342399595752,null,{"$f":"Z7+AA7","v":0.2416342399595752},null,"n/a",{"$f":"IF(AD7=0,0,IF(AD7=\"n/a\",\"n/a\",AD7+1))","v":"n/a"}]
[null,null,null,null,null,"Asset Class 2","Underground Subtransmission Lines (Urban)",null,null,10.542142192590578,"n/a",60,{"$f":"AB8","v":0},9.2550933755348813E-2,0,-0.39542333137998342,-0.1770869543732852,null,2.0006023701077704,"n/a",50,null,null,null,null,0,null,{"$f":"Z8+AA8","v":0},null,"n/a",{"$f":"IF(AD8=0,0,IF(AD8=\"n/a\",\"n/a\",AD8+1))","v":"n/a"}]
[null,null,null,null,null,"Asset Class 3","Urban Zone Substations",null,null,50.410330363226684,"n/a",40,0.1692395018941677,0.72441870242119299,3.1972568273203679E-3,-4.107120650326026,-1.8393388287727113,null,34.876659914227062,"n/a",32.773020440897511,null,null,null,null,0.1692395018941677,null,0.1692395018941677,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 4","Rural Zone Substations",null,null,4.2587107851182067,"n/a",40,0.15493224310267181,5.3776941107971404E-2,0,-1.1873967441654396,-0.53176546847447026,null,2.4328509979100321,"n/a",32.770000000000003,null,null,null,null,0.15493224310267181,null,0.15493224310267181,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 5","SCADA",null,null,22.669791274605082,"n/a",10,18.840049450079633,1.9465792397408128,6.3945136546407358E-3,-0.49304368971415158,-0.22080539628184903,null,43.304855802621063,"n/a",32.773020440897511,null,null,null,null,18.840049450079633,null,18.840049450079633,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 6","Distribution Switching Stations (Ground)",null,null,15.064935553547349,"n/a",40,0.45083225883803196,0.22220857041690217,2.2380797791242569E-2,-1.2992546301319479,-0.58186006526852763,null,21.144651779403656,"n/a",36.276039740881849,null,null,null,null,0.45083225883803196,null,0.45083225883803196,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 7","Overhead High Voltage Lines Urban",null,null,100.33847538443203,"n/a",35,7.4461921213381101,2.5101042132532387,0.36351470282277298,-2.1134886309441656,-0.94650779318028966,null,105.26745040640584,"n/a",34.890779749958604,null,null,null,null,7.4461921213381101,null,7.4461921213381101,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 8","Overhead High Voltage Lines Rural",null,null,347.83055907153022,"n/a",35,23.148815063334553,11.899563504627785,1.6801707421067202,-7.5475824757320602,-3.3801202090024898,null,285.41846383001814,"n/a",33.395791551804223,null,null,null,null,23.148815063334553,null,23.148815063334553,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 9","Voltage Regulators on Distribution Feeders",null,null,13.282253410059734,"n/a",40,0.81318601610413588,0.34722380550055781,0,-0.52713507791072534,-0.23607293268396184,null,5.408285243086425,"n/a",45.45454545454546,null,null,null,null,0.81318601610413588,null,0.81318601610413588,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 10","Underground High Voltage Lines",null,null,236.89406927713938,"n/a",60,8.0308169378754339,1.2649493744613096,2.4142233785724034,-7.0270010192033858,-3.146982259559433,null,122.16253616686444,"n/a",31.368161738955592,null,null,null,null,8.0308169378754339,null,8.0308169378754339,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 11","Underground High Voltage Lines SWER",null,null,0.58421757563294519,"n/a",60,0,8.6191615668114799E-5,0,0,0,null,0.19330323846089101,"n/a",31.37,null,null,null,null,0,null,0,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 12","Distribution Substations HV (Pole)",null,null,1.6299544995789943,"n/a",40,0.16609747620662002,1.8433861427058225E-2,5.3043837780404612E-2,-5.2291243565241584E-2,-2.3418185849184904E-2,null,1.7143651910392983,"n/a",37.607720058962236,null,null,null,null,0.16609747620662002,null,0.16609747620662002,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 13","Distribution Substations HV (Ground)",null,null,24.688090903965538,"n/a",40,3.6892142948295832,0.9173809013259363,0.23273748744776965,-8.9730865705660467E-2,-4.0185200164185475E-2,null,19.232262820713338,"n/a",33.249666818823314,null,null,null,null,3.6892142948295832,null,3.6892142948295832,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 14","Distribution Substations LV (Pole)",null,null,153.21343236669136,"n/a",40,6.6228421228466097,4.3913894376357732,0.4903354897019172,-3.7380050707010009,-1.6740335758443954,null,93.176332641431429,"n/a",36.60668587810958,null,null,null,null,6.6228421228466097,null,6.6228421228466097,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 15","Distribution Substations LV (Ground)",null,null,65.043988354787899,"n/a",40,6.1391495256222779,1.6369716227937881,1.2296852761530903,-2.0510393531453239,-0.91854041864623381,null,52.826177827444781,"n/a",34.149172785632899,null,null,null,null,6.1391495256222779,null,6.1391495256222779,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 16","Overhead Low Voltage Lines Underbuilt Urban",null,null,40.697899458999125,"n/a",35,3.4699961093341321,0.96420128747053224,1.153226436526154E-2,-0.20828977045514119,-9.3280790863517565E-2,null,50.382166140255897,"n/a",37.407516726517095,null,null,null,null,3.4699961093341321,null,3.4699961093341321,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 17","Overhead Low Voltage Lines Underbuilt Rural",null,null,45.186060870654259,"n/a",35,2.5952354539302989,1.97616932743984,0.22253742898157794,-1.340609793158146,-0.60038062105455592,null,28.205637072254785,"n/a",38.688831566184362,null,null,null,null,2.5952354539302989,null,2.5952354539302989,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 18","Overhead Low Voltage Lines Urban",null,null,64.441433118189167,"n/a",35,4.0245759846777824,2.7931291919567593,0.26475134647504234,0.22644372635169807,0.10141088462487659,null,57.653767402443272,"n/a",35.275297409764988,null,null,null,null,4.0245759846777824,null,4.0245759846777824,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 19","Overhead Low Voltage Lines Rural",null,null,80.14908942058716,"n/a",35,6.377615947100236,1.6894968366587499,0.62567047568363265,-1.9710676072187825,-0.88272575674294707,null,65.591642548139959,"n/a",36.71185780223643,null,null,null,null,6.377615947100236,null,6.377615947100236,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 20","Underground Low Voltage Lines",null,null,102.90958584688171,"n/a",60,4.6481833950928024,0.79347854119345396,1.2094805981138843,-1.6920273187147883,-0.75775995195301615,null,46.138634365508182,"n/a",42.484392036221195,null,null,null,null,4.6481833950928024,null,4.6481833950928024,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 21","Underground Low Voltage Common Trench",null,null,45.411980465363627,"n/a",60,1.0304130705347254,0.10391022710489251,1.2094805981138843,-1.3904136903828408,-0.6226848701353116,null,25.200426470198359,"n/a",43.06548310818085,null,null,null,null,1.0304130705347254,null,1.0304130705347254,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 22","HVST Service Connections",null,null,-1.2788024827430485E-5,"n/a",40,0,2.718341691597969E-7,0,0,0,null,0,"n/a",36.4,null,null,null,null,0,null,0,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 23","HV Service Connections",null,null,2.4984823995089656,"n/a",40,0.14323106281413747,4.7156398945046619E-2,0,-3.7832395035177088E-2,-1.6942914294018938E-2,null,1.3102287233747647,"n/a",36.396468016517026,null,null,null,null,0.14323106281413747,null,0.14323106281413747,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 24","HV Metering CA Service Connections",null,null,0.61811561965738093,"n/a",40,2.4625267132182077E-2,7.5768549755903913E-2,0,0.51667082044894197,0.23138660454743515,null,0.56356946342892722,"n/a",36.4,null,null,null,null,2.4625267132182077E-2,null,2.4625267132182077E-2,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 25","HV/LV Service Connections",null,null,4.2549469181704405,"n/a",40,0.25906634297890413,8.70378572227231E-2,0,-6.842859387711786E-2,-3.0645160060372312E-2,null,2.3422811439727447,"n/a",36.412417735065269,null,null,null,null,0.25906634297890413,null,0.25906634297890413,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 26","Business LV Service Connections",null,null,8.3641952304973088,"n/a",35,0.68878551076674421,0.60658074113157978,0,-0.18448333487014368,-8.2619282455507592E-2,null,6.6159392323462507,"n/a",36.343189940465315,null,null,null,null,0.68878551076674421,null,0.68878551076674421,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 27","Business LV Metering CA Service Connections",null,null,4.7042543380928823,"n/a",25,0.71563003421808147,1.3864700843744764,0,-0.38774863835433104,-0.17364990879249054,null,4.7217840064688605,"n/a",36.4,null,null,null,null,0.71563003421808147,null,0.71563003421808147,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 28","Domestic LV Service Connections",null,null,63.722791672268613,"n/a",35,5.4729240367053587,1.8771638099050232,0,-1.4532450979966365,-0.65082337823619374,null,57.393364347505283,"n/a",36.412417735065269,null,null,null,null,5.4729240367053587,null,5.4729240367053587,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 29","Domestic LV Metering CA Service Connections",null,null,1.3777853726865379,"n/a",20,0.53625922643912283,5.4674117010309768E-2,0,0.39223387748256888,0.17565858474512994,null,4.8341384120750162,"n/a",36.4,null,null,null,null,0.53625922643912283,null,0.53625922643912283,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 30","Wholesale Metering",null,null,0,"n/a","n/a",0,0,0,0,0,null,0,"n/a","n/a",null,null,null,null,0,null,0,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 31","HV Metering",null,null,0,"n/a","n/a",0,0,0,0,0,null,0,"n/a","n/a",null,null,null,null,0,null,0,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 32","HV/LV Metering",null,null,0,"n/a","n/a",0,0,0,0,0,null,0,"n/a","n/a",null,null,null,null,0,null,0,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 33","Business LV Metering",null,null,0,"n/a","n/a",0,0,0,0,0,null,0,"n/a","n/a",null,null,null,null,0,null,0,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 34","Domestic LV Metering",null,null,0,"n/a","n/a",0,0,0,0,0,null,0,"n/a","n/a",null,null,null,null,0,null,0,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 35","Off Peak Metering",null,null,0,"n/a","n/a",0,0,0,0,0,null,0,"n/a","n/a",null,null,null,null,0,null,0,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 36","Emergency Network Spares",null,null,2.4914740598596214,"n/a","n/a",0,-5.2961093693873494E-2,0,0,0,null,0,"n/a","n/a",null,null,null,null,0,null,0,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 37","Motor Vehicles",null,null,7.3636296221012048,"n/a",6,1.7141743100328843,1.6806901262005467,0,-7.1192431840958905,-3.1882921235692403,null,7.7126916999575537,"n/a",9.2336424092627478,null,null,null,null,1.7141743100328843,null,1.7141743100328843,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 38","Minor Assets",null,null,23.661055073035868,"n/a",5,16.309811753914147,6.5014341326577263,0,-5.7912150689384614,-2.5935460993157298,null,32.758125124139937,"n/a",5.2184208660704954,null,null,null,null,16.309811753914147,null,16.309811753914147,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 39","Non-System Property",null,null,12.316862543578534,"n/a",40,1.4971175784838078,0.87957032957807479,0,10.559230390849105,4.7288609498978031,null,25.763813607427352,"n/a",34.544680908019338,null,null,null,null,1.4971175784838078,null,1.4971175784838078,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 40","Spare Parts",null,null,11.767156283384075,"n/a","n/a",0,-0.25013363633810803,0,0.85707805329540843,0.38383507009710849,null,0.81551567695938276,"n/a","n/a",null,null,null,null,0,null,0,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 41","NEM Assets",null,null,12.87687338636314,"n/a",5,0,4.8926532449038422,0,2.3920052613340044,1.0712390821659936,null,0.11121746117426667,"n/a",3.0240589956719259,null,null,null,null,0,null,0,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 42","Business Management Systems",null,null,0,"n/a",10,0,0,0,0,0,null,0,"n/a",5,null,null,null,null,0,null,0,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 43","Land",null,null,1.316238927859199,"n/a","n/a",0,-2.7979200869465329E-2,0,0,0,null,1.2148221858214421,"n/a","n/a",null,null,null,null,0,null,0,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 44","Easements",null,null,1.3627876413974789,"n/a","n/a",0,-2.8968683689595119E-2,0,0,0,null,1.775501405080401,"n/a","n/a",null,null,null,null,0,null,0,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 45"]
[null,null,null,null,null,"Asset Class 46"]
[null,null,null,null,null,"Asset Class 47"]
[null,null,null,null,null,"Asset Class 48"]
[null,null,null,null,null,"Asset Class 49"]
[null,null,null,null,null,"Asset Class 50","Equity raising costs",null,null,0,"n/a",41.08664015424894,0,0,0,0,0,null,0,"n/a",5,null,null,null,null,0,null,{"$f":"Z56+AA56","v":0},null,"n/a","n/a"]
[null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(J7:J56)","v":1596.9771123786802},null,null,{"$f":"SUM(M7:M56)","v":125.42064633618676},52.275670015649787,{"$f":"SUM(O7:O56)","v":10.067012796467932},{"$f":"SUM(P7:P56)","v":-37.965443778896883},{"$f":"SUM(Q7:Q56)","v":-17.002499035076841},{"$f":"SUM(R7:R56)","v":0},{"$f":"SUM(S7:S56)","v":1216.3431899404052},null,null,null,null,null,null,{"$f":"SUM(Z7:Z56)","v":125.42064633618676},{"$f":"SUM(AA7:AA56)","v":0},{"$f":"SUM(AB7:AB56)","v":125.42064633618676}]
[]
[null,null,null,null,null,"Actual Capital Expenditure – As Incurred ($m Nominal)"]
[null,null,null,null,null,"Year",{"$f":"IF(LEN(H60)>4,CONCATENATE(LEFT(H60,4)-1&\"-\"&IF(H60>\"2009-10\",,\"0\")&RIGHT(H60,2)-1),H60-1)","v":"2016-17"},{"$f":"V7","v":"2017-18"},{"$f":"IF(LEN(H60)>4,CONCATENATE(LEFT(H60,4)+1&\"-\"&IF(H60>\"2007-08\",,\"0\")&RIGHT(H60,2)+1),H60+1)","v":"2018-19"},{"$f":"IF(LEN(I60)>4,CONCATENATE(LEFT(I60,4)+1&\"-\"&IF(I60>\"2007-08\",,\"0\")&RIGHT(I60,2)+1),I60+1)","v":"2019-20"},{"$f":"IF(LEN(J60)>4,CONCATENATE(LEFT(J60,4)+1&\"-\"&IF(J60>\"2007-08\",,\"0\")&RIGHT(J60,2)+1),J60+1)","v":"2020-21"},{"$f":"IF(LEN(K60)>4,CONCATENATE(LEFT(K60,4)+1&\"-\"&IF(K60>\"2007-08\",,\"0\")&RIGHT(K60,2)+1),K60+1)","v":"2021-22"},{"$f":"IF(LEN(L60)>4,CONCATENATE(LEFT(L60,4)+1&\"-\"&IF(L60>\"2007-08\",,\"0\")&RIGHT(L60,2)+1),L60+1)","v":"2022-23"},{"$f":"IF(LEN(M60)>4,CONCATENATE(LEFT(M60,4)+1&\"-\"&IF(M60>\"2007-08\",,\"0\")&RIGHT(M60,2)+1),M60+1)","v":"2023-24"},{"$f":"IF(LEN(N60)>4,CONCATENATE(LEFT(N60,4)+1&\"-\"&IF(N60>\"2007-08\",,\"0\")&RIGHT(N60,2)+1),N60+1)","v":"2024-25"},{"$f":"IF(LEN(O60)>4,CONCATENATE(LEFT(O60,4)+1&\"-\"&IF(O60>\"2007-08\",,\"0\")&RIGHT(O60,2)+1),O60+1)","v":"2025-26"},{"$f":"IF(LEN(P60)>4,CONCATENATE(LEFT(P60,4)+1&\"-\"&IF(P60>\"2007-08\",,\"0\")&RIGHT(P60,2)+1),P60+1)","v":"2026-27"}]
[null,null,null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},{"$f":"'Adjustment for provisions'!L9","v":0.23532173329999995},0.2082108664975981,0.21890535869044617]
[null,null,null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},{"$f":"'Adjustment for provisions'!L10","v":7.6727204999999981E-3},0,0]
[null,null,null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},{"$f":"'Adjustment for provisions'!L11","v":1.4713295085},0.83410750899917829,4.4579476529131039]
[null,null,null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},{"$f":"'Adjustment for provisions'!L12","v":0.40986040400000007},1.1502274638596193,2.1718975226190551]
[null,null,null,null,null,{"$f":"Asset5","v":"SCADA"},{"$f":"'Adjustment for provisions'!L13","v":14.731922469454922},3.4133008527373438,2.1565302782755946]
[null,null,null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},{"$f":"'Adjustment for provisions'!L14","v":0.2673950115},0.29301216970906463,0.24707755642828555]
[null,null,null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},{"$f":"'Adjustment for provisions'!L15","v":10.353698966324522},6.5607571047778999,6.789226622201511]
[null,null,null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},{"$f":"'Adjustment for provisions'!L16","v":31.831844591946005},21.612244679446814,21.521576007357812]
[null,null,null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},{"$f":"'Adjustment for provisions'!L17","v":0.68118266820000017},1.6083244437675952,0.82408877273770698]
[null,null,null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},{"$f":"'Adjustment for provisions'!L18","v":6.2455505922272199},9.1995952544817197,8.7534193324179235]
[null,null,null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},{"$f":"'Adjustment for provisions'!L19","v":0},0,0]
[null,null,null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},{"$f":"'Adjustment for provisions'!L20","v":8.9430698599999983E-2},0.22229084049274805,0.23004196962198747]
[null,null,null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},{"$f":"'Adjustment for provisions'!L21","v":4.7759829485156295},3.8272056810680422,3.7821992851867572]
[null,null,null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},{"$f":"'Adjustment for provisions'!L22","v":7.2892089687227655},7.3143248958410227,7.5603781065670717]
[null,null,null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},{"$f":"'Adjustment for provisions'!L23","v":6.156297340210056},7.4294478778109951,7.433223943614748]
[null,null,null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},{"$f":"'Adjustment for provisions'!L24","v":5.0857333639935565},3.5764499694875767,3.6921747274429775]
[null,null,null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},{"$f":"'Adjustment for provisions'!L25","v":4.840973944597776},3.3046846730747861,3.3769113742122703]
[null,null,null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},{"$f":"'Adjustment for provisions'!L26","v":6.1577726173043539},4.3140119074929437,4.4609105146991057]
[null,null,null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},{"$f":"'Adjustment for provisions'!L27","v":10.204400505416878},7.0290792217174243,7.2193798379996759]
[null,null,null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},{"$f":"'Adjustment for provisions'!L28","v":4.479286801077067},5.8712426122517334,5.9728827816782797]
[null,null,null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},{"$f":"'Adjustment for provisions'!L29","v":1.6236098629770659},2.2740462596160311,2.3007042517860583]
[null,null,null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},{"$f":"'Adjustment for provisions'!L30","v":0},0,0]
[null,null,null,null,null,{"$f":"Asset23","v":"HV Service Connections"},{"$f":"'Adjustment for provisions'!L31","v":0.12456742868196791},8.094937191204693E-2,7.9695004246527326E-2]
[null,null,null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},{"$f":"'Adjustment for provisions'!L32","v":4.9156633999999991E-3},2.4491233425232017E-2,2.4962587493022614E-2]
[null,null,null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},{"$f":"'Adjustment for provisions'!L33","v":0.22530886505254352},0.14641557030758323,0.14414675768082205]
[null,null,null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},{"$f":"'Adjustment for provisions'!L34","v":0.59007671792319505},0.39369406202413926,0.38794270895084737]
[null,null,null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},{"$f":"'Adjustment for provisions'!L35","v":0.21125016359999998},0.71166160821686353,0.72583570489855065]
[null,null,null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},{"$f":"'Adjustment for provisions'!L36","v":4.7329070077422939},3.1063593880954232,3.0592717994442928]
[null,null,null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},{"$f":"'Adjustment for provisions'!L37","v":0.40136189209999995},0.5330249955637546,0.54533854301130702]
[null,null,null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},{"$f":"'Adjustment for provisions'!L38","v":0},0,0]
[null,null,null,null,null,{"$f":"Asset31","v":"HV Metering"},{"$f":"'Adjustment for provisions'!L39","v":0},0,0]
[null,null,null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},{"$f":"'Adjustment for provisions'!L40","v":0},0,0]
[null,null,null,null,null,{"$f":"Asset33","v":"Business LV Metering"},{"$f":"'Adjustment for provisions'!L41","v":0},0,0]
[null,null,null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},{"$f":"'Adjustment for provisions'!L42","v":0},0,0]
[null,null,null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},{"$f":"'Adjustment for provisions'!L43","v":0},0,0]
[null,null,null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},{"$f":"'Adjustment for provisions'!L44","v":0},0,0]
[null,null,null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},{"$f":"'Adjustment for provisions'!L45","v":1.8087288681118834},2.5175793876884875,2.5848702053916046]
[null,null,null,null,null,{"$f":"Asset38","v":"Minor Assets"},{"$f":"'Adjustment for provisions'!L46","v":14.282941916683685},15.698340776649555,15.249478255241964]
[null,null,null,null,null,{"$f":"Asset39","v":"Non-System Property"},{"$f":"'Adjustment for provisions'!L47","v":0},1.3431286033318082,1.2820956218742361]
[null,null,null,null,null,{"$f":"Asset40","v":"Spare Parts"},{"$f":"'Adjustment for provisions'!L48","v":0},0,0]
[null,null,null,null,null,{"$f":"Asset41","v":"NEM Assets"},{"$f":"'Adjustment for provisions'!L49","v":0},0,0]
[null,null,null,null,null,{"$f":"Asset42","v":"Business Management Systems"},{"$f":"'Adjustment for provisions'!L50","v":0},11.621246063475636,0]
[null,null,null,null,null,{"$f":"Asset43","v":"Land"},{"$f":"'Adjustment for provisions'!L51","v":0},0,0.91907302301171279]
[null,null,null,null,null,{"$f":"Asset44","v":"Easements"},{"$f":"'Adjustment for provisions'!L52","v":0.93000477088710232},0,0]
[null,null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},{"$f":"'Adjustment for provisions'!L53","v":0},0.20620280005617461,0]
[null,null,null,null,null,"Total",{"$f":"SUM(G61:G110)","v":140.2505390115505},126.42565814387683,118.17218610769528,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G111:Q111)","v":384.84838326312257}]
[null,null,null,null,null,"Actual Asset Disposal – As Incurred ($m Nominal)"]
[null,null,null,null,null,"Year",{"$f":"G$60","v":"2016-17"},{"$f":"H$60","v":"2017-18"},"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27"]
[null,null,null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"}]
[null,null,null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"}]
[null,null,null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"}]
[null,null,null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"}]
[null,null,null,null,null,{"$f":"Asset5","v":"SCADA"}]
[null,null,null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"}]
[null,null,null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"}]
[null,null,null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"}]
[null,null,null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"}]
[null,null,null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"}]
[null,null,null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"}]
[null,null,null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"}]
[null,null,null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"}]
[null,null,null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"}]
[null,null,null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"}]
[null,null,null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"}]
[null,null,null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"}]
[null,null,null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"}]
[null,null,null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"}]
[null,null,null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"}]
[null,null,null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"}]
[null,null,null,null,null,{"$f":"Asset22","v":"HVST Service Connections"}]
[null,null,null,null,null,{"$f":"Asset23","v":"HV Service Connections"}]
[null,null,null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"}]
[null,null,null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"}]
[null,null,null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"}]
[null,null,null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"}]
[null,null,null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"}]
[null,null,null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"}]
[null,null,null,null,null,{"$f":"Asset30","v":"Wholesale Metering"}]
[null,null,null,null,null,{"$f":"Asset31","v":"HV Metering"}]
[null,null,null,null,null,{"$f":"Asset32","v":"HV/LV Metering"}]
[null,null,null,null,null,{"$f":"Asset33","v":"Business LV Metering"}]
[null,null,null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"}]
[null,null,null,null,null,{"$f":"Asset35","v":"Off Peak Metering"}]
[null,null,null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"}]
[null,null,null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},0.36693619275873812,0.77345498237461607,0.79279135693398139]
[null,null,null,null,null,{"$f":"Asset38","v":"Minor Assets"}]
[null,null,null,null,null,{"$f":"Asset39","v":"Non-System Property"}]
[null,null,null,null,null,{"$f":"Asset40","v":"Spare Parts"}]
[null,null,null,null,null,{"$f":"Asset41","v":"NEM Assets"}]
[null,null,null,null,null,{"$f":"Asset42","v":"Business Management Systems"}]
[null,null,null,null,null,{"$f":"Asset43","v":"Land"}]
[null,null,null,null,null,{"$f":"Asset44","v":"Easements"}]
[null,null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,null,"Total",{"$f":"SUM(G115:G164)","v":0.36693619275873812},0.77345498237461607,0.79279135693398139,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G165:Q165)","v":1.9331825320673355}]
[null,null,null,null,null,"Actual Customer Contributions – As Incurred ($m Nominal)"]
[null,null,null,null,null,"Year",{"$f":"G$60","v":"2016-17"},{"$f":"H$60","v":"2017-18"},"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27"]
[null,null,null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},0,3.169524585308451E-2,3.3103335862260379E-2]
[null,null,null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},0,0,0]
[null,null,null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},0,3.6352293456284944E-3,3.762149221616772E-3]
[null,null,null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},0,0,0]
[null,null,null,null,null,{"$f":"Asset5","v":"SCADA"},0,7.2704586912569888E-3,7.5242984432335441E-3]
[null,null,null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},0,2.5446605419399457E-2,2.6335044551317403E-2]
[null,null,null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},0.17985198494749713,0.41331034278415646,0.4265984807863582]
[null,null,null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},1.3692346548648977,1.9103269825501406,1.9441194784927482]
[null,null,null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},0,0,0]
[null,null,null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},0.83608717420708478,2.7449329680669354,2.7956878243325956]
[null,null,null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},0,0,0]
[null,null,null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},0,6.0309986378445812E-2,6.2415640592866133E-2]
[null,null,null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},0.17152450877790518,0.2646187622365816,0.27224013362818822]
[null,null,null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},0.48180257763200146,0.55750352806703751,0.56896439036006397]
[null,null,null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},4.7846012037129659,1.3981322875164439,1.4097535286336442]
[null,null,null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},3.3309904678367913E-3,1.3111998224202667E-2,1.3759936687021367E-2]
[null,null,null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},0.18592432027312977,0.25302146059143887,0.25442657138536851]
[null,null,null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},0.17175177877790515,0.30101800261299272,0.31174997587316722]
[null,null,null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},0.45261405543516248,0.71137722014177707,0.72518076984666513]
[null,null,null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},0.25504684029364982,1.375159895089447,1.3762520008037671]
[null,null,null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},0.25504684029364982,1.375159895089447,1.3762520008037671]
[null,null,null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},0,0,0]
[null,null,null,null,null,{"$f":"Asset23","v":"HV Service Connections"},3.720975394516416E-2,0,0]
[null,null,null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},0,0,0]
[null,null,null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},6.73024041595469E-2,0,0]
[null,null,null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},0.17626284587401547,0,0]
[null,null,null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},0,0,0]
[null,null,null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},1.4137749096144989,0,0]
[null,null,null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},0,0,0]
[null,null,null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},0,0,0]
[null,null,null,null,null,{"$f":"Asset31","v":"HV Metering"},0,0,0]
[null,null,null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},0,0,0]
[null,null,null,null,null,{"$f":"Asset33","v":"Business LV Metering"},0,0,0]
[null,null,null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},0,0,0]
[null,null,null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},0,0,0]
[null,null,null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},0,0,0]
[null,null,null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},0,0,0]
[null,null,null,null,null,{"$f":"Asset38","v":"Minor Assets"},0,0,0]
[null,null,null,null,null,{"$f":"Asset39","v":"Non-System Property"},0,0,0]
[null,null,null,null,null,{"$f":"Asset40","v":"Spare Parts"},0,0,0]
[null,null,null,null,null,{"$f":"Asset41","v":"NEM Assets"},0,0,0]
[null,null,null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,0,0]
[null,null,null,null,null,{"$f":"Asset43","v":"Land"},0,0,0]
[null,null,null,null,null,{"$f":"Asset44","v":"Easements"},0.19834457671648412,0,0]
[null,null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,0,0]
[null,null,null,null,null,"Total",{"$f":"SUM(G169:G218)","v":11.039711419993397},11.446030868658415,11.608125560304648,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G219:Q219)","v":34.093867848956464}]
[null,null,null,null,null,{"$f":"\"Actual Net Capital Expenditure – As Incurred ($m Real \"&IF(LEN($V$7)>4,CONCATENATE(LEFT($V$7, 4)-1 &\"-\" &IF($V$7>\"2009-10\",,\"0\") &RIGHT($V$7,2)-1),$V$7-1)&\")\"","v":"Actual Net Capital Expenditure – As Incurred ($m Real 2016-17)"}]
[null,null,null,null,null,"Year",{"$f":"G$60","v":"2016-17"},{"$f":"H$60","v":"2017-18"},"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27"]
[null,null,null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},{"$f":"(G61-G115-G169)/G$283","v":0.23532173329999995},0.17284153985281783,0.17852641877614667,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},{"$f":"(G62-G116-G170)/G$283","v":7.6727204999999981E-3},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},{"$f":"(G63-G117-G171)/G$283","v":1.4713295085},0.81318643129877,4.2797692642668022,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},{"$f":"(G64-G118-G172)/G$283","v":0.40986040400000007},1.1262860777340344,2.0868507283180415,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset5","v":"SCADA"},{"$f":"(G65-G119-G173)/G$283","v":14.731922469454922},3.3351356437627748,2.0648555686757355,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},{"$f":"(G66-G120-G174)/G$283","v":0.2673950115},0.26199632629992553,0.2120987140892848,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},{"$f":"(G67-G121-G175)/G$283","v":10.173846981377025},6.0194908565404806,6.1134814293252351,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},{"$f":"(G68-G122-G176)/G$283","v":30.462609937081108},19.291832532164886,18.810845811274842,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},{"$f":"(G69-G123-G177)/G$283","v":0.68118266820000017},1.5748480073814826,0.7918192445436314,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},{"$f":"(G70-G124-G178)/G$283","v":5.4094634180201346},6.3203118496839794,5.724439669592968,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},{"$f":"(G71-G125-G179)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},{"$f":"(G72-G126-G180)/G$283","v":8.9430698599999983E-2},0.1586093069245928,0.16106244570778372,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},{"$f":"(G73-G127-G181)/G$283","v":4.6044584397377246},3.4884335259508061,3.3725167672569412,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},{"$f":"(G74-G128-G182)/G$283","v":6.8074063910907636},6.6161816469967896,6.7176451253765679,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},{"$f":"(G75-G129-G183)/G$283","v":1.3716961364970901},5.9057768947499589,5.7876043835380582,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},{"$f":"(G76-G130-G184)/G$283","v":5.0824023735257198},3.4891689456171684,3.5343760491462772,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},{"$f":"(G77-G131-G185)/G$283","v":4.6550496243246462},2.9881444306850518,3.0002150732616557,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},{"$f":"(G78-G132-G186)/G$283","v":5.9860208385264491},3.9294655249593733,3.986688415167964,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},{"$f":"(G79-G133-G187)/G$283","v":9.7517864499817151},6.1862023219048421,6.239900324060784,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},{"$f":"(G80-G134-G188)/G$283","v":4.2242399607834171},4.4024990949951075,4.4166366934797594,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},{"$f":"(G81-G135-G189)/G$283","v":1.368563022683416},0.88017651259526164,0.8882527067535233,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},{"$f":"(G82-G136-G190)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset23","v":"HV Service Connections"},{"$f":"(G83-G137-G191)/G$283","v":8.7357674736803753E-2},7.9264452858674006E-2,7.6574320806178098E-2,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},{"$f":"(G84-G138-G192)/G$283","v":4.9156633999999991E-3},2.39814611457928E-2,2.3985106731784823E-2,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},{"$f":"(G85-G139-G193)/G$283","v":0.15800646089299664},0.14336800640072855,0.1385022834264126,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},{"$f":"(G86-G140-G194)/G$283","v":0.41381387204917958},0.38549952498653278,0.37275171424455267,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},{"$f":"(G87-G141-G195)/G$283","v":0.21125016359999998},0.69684874216348092,0.69741355364695801,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},{"$f":"(G88-G142-G196)/G$283","v":3.319132098127795},3.041702133863573,2.9394773539289805,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},{"$f":"(G89-G143-G197)/G$283","v":0.40136189209999995},0.52193035764704299,0.5239842689680414,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},{"$f":"(G90-G144-G198)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset31","v":"HV Metering"},{"$f":"(G91-G145-G199)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},{"$f":"(G92-G146-G200)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset33","v":"Business LV Metering"},{"$f":"(G93-G147-G201)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},{"$f":"(G94-G148-G202)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},{"$f":"(G95-G149-G203)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},{"$f":"(G96-G150-G204)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},{"$f":"(G97-G151-G205)/G$283","v":1.4417926753531454},1.7078213633933115,1.7219049292884614,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset38","v":"Minor Assets"},{"$f":"(G98-G152-G206)/G$283","v":14.282941916683685},15.371587982203456,14.652341775797295,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset39","v":"Non-System Property"},{"$f":"(G99-G153-G207)/G$283","v":0},1.3151720803665308,1.2318915392726404,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset40","v":"Spare Parts"},{"$f":"(G100-G154-G208)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset41","v":"NEM Assets"},{"$f":"(G101-G155-G209)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset42","v":"Business Management Systems"},{"$f":"(G102-G156-G210)/G$283","v":0},11.379355873919131,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset43","v":"Land"},{"$f":"(G103-G157-G211)/G$283","v":0},0,0.88308411767817252,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset44","v":"Easements"},{"$f":"(G104-G158-G212)/G$283","v":0.73166019417061823},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset45","v":0},{"$f":"(G105-G159-G213)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset46","v":0},{"$f":"(G106-G160-G214)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset47","v":0},{"$f":"(G107-G161-G215)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset48","v":0},{"$f":"(G108-G162-G216)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset49","v":0},{"$f":"(G109-G163-G217)/G$283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},{"$f":"(G110-G164-G218)/G$283","v":0},0.20191079607310491,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",{"$f":"SUM(G223:G272)","v":128.84389139879835},111.82903024511945,101.62949579640146,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G273:Q273)","v":342.30241744031923}]
[null,null,null,null,null,"Lagged Inflation Option"]
[null,null,null,null,null,null,null,"Partially-lagged Inflation"]
[null,null,null,null,null,"Partially-lagged Inflation",null,"All-lagged Inflation"]
[null,null,null,null,null,null,null,{"$f":"IF(F277=H276,\"Partially-lagged\",\"All-lagged\")","v":"Partially-lagged"}]
[]
[null,null,null,null,null,"Inflation and Rate of Return"]
[null,null,null,null,null,"Year",{"$f":"G$60","v":"2016-17"},{"$f":"H$60","v":"2017-18"},"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27"]
[null,null,null,null,null,{"$f":"IF($F$277=$H$276,\"Actual \",\"Lagged Actual \")&\"CPI Inflation Rate\"","v":"Actual CPI Inflation Rate"},2.1256931608133061E-2,1.9090909090909047E-2,2.4500000000000001E-2]
[null,null,null,null,null,"Actual CPI (one year lagged)",1,{"$f":"G283*(1+IF($F$277=$H$276,G282,H282))","v":1.021256931608133},{"$f":"H283*(1+IF($F$277=$H$276,H282,I282))","v":1.0407536548479246},1.0662521193916987,1.0662521193916987,1.0662521193916987,1.0662521193916987,1.0662521193916987,1.0662521193916987,1.0662521193916987,1.0662521193916987]
[null,null,null,null,null,"Forecast Inflation Rate",2.5999999999999999E-2,2.44988990361477E-2,{"$f":"H284","v":2.44988990361477E-2},{"$f":"I284","v":2.44988990361477E-2},2.44988990361477E-2,2.44988990361477E-2,2.44988990361477E-2,2.44988990361477E-2,{"$f":"N284","v":2.44988990361477E-2},2.44988990361477E-2,2.44988990361477E-2]
[null,null,null,null,null,"Forecast Inflation Cumulative Index",1,{"$f":"G285*(1+H284)","v":1.0244988990361477},{"$f":"H285*(1+I284)","v":1.0495979941262787},1.0753119894129215,1.1016559492739078,1.1286453071477407,1.156295874575175,1.1846238504623063,{"$f":"N285*(1+O284)","v":1.2136458305705948},1.2433788172393854,1.2738402293466178]
[]
[null,null,null,null,null,"Nominal Vanilla WACC",8.276E-2,6.0177165295703175E-2,5.9850042688931758E-2]
[null,null,null,null,null,"Real Vanilla WACC",{"$f":"(1+G287)/(1+G284)-1","v":5.532163742690055E-2},3.4825089898214534E-2,3.450578979249519E-2,-2.3913055503716363E-2,-2.3913055503716363E-2,-2.3913055503716363E-2,-2.3913055503716363E-2,-2.3913055503716363E-2,-2.3913055503716363E-2,-2.3913055503716363E-2,-2.3913055503716363E-2]
[null,null,null,null,null,"Nominal vanilla WACC (fixed real time varying)",{"$f":"(1+G288)*(1+G282)-1","v":7.775453729826709E-2},5.4580841614453091E-2,5.9851181642411211E-2,-2.3913055503716363E-2,-2.3913055503716363E-2,-2.3913055503716363E-2,-2.3913055503716363E-2,-2.3913055503716363E-2,-2.3913055503716363E-2,-2.3913055503716363E-2,-2.3913055503716363E-2]
[]
[null,null,null,null,null,"Real Straight-line Depreciation Option"]
[null,null,null,null,null,null,null,"Forecast Real SL Depreciation"]
[null,null,null,null,null,"Forecast Real SL Depreciation",null,"Actual Real SL Depreciation"]
[null,null,null,null,null,null,null,{"$f":"IF(F293=H292,\"Forecast\",\"Actual\")","v":"Forecast"}]
[]
[null,null,null,null,null,{"$f":"\"Forecast Straight-line Depreciation ($m Real \"&IF(LEN($V$7)>4,CONCATENATE(LEFT($V$7, 4)-1 &\"-\" &IF($V$7>\"2009-10\",,\"0\") &RIGHT($V$7,2)-1),$V$7-1)&\")\"","v":"Forecast Straight-line Depreciation ($m Real 2016-17)"}]
[null,null,null,null,null,"Year",null,{"$f":"H$60","v":"2017-18"},{"$f":"I$60","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27"]
[null,null,null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,0.45725380217785122,0.46075746858554484]
[null,null,null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,0.30272474288001455,0.30272474288001455]
[null,null,null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,1.6136287662007276,1.6342338677359252]
[null,null,null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,9.7903568107048769E-2,0.12644221323953592]
[null,null,null,null,null,{"$f":"Asset5","v":"SCADA"},null,4.1809978679695146,4.5190301121309524]
[null,null,null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,0.49402444798707656,0.50066309897469408]
[null,null,null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,4.7137609540953935,4.8880765887962312]
[null,null,null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,19.401208602522757,19.959871803868545]
[null,null,null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,0.62245682867517982,0.6623614579774324]
[null,null,null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,6.1854073805448442,6.2921731129643703]
[null,null,null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,1.2411891701073657E-2,1.2411891701073657E-2]
[null,null,null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,5.4678668794305656E-2,5.8697625269500224E-2]
[null,null,null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,1.5214348411747667,1.6098272739975847]
[null,null,null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,7.5828667322517358,7.7505122921929495]
[null,null,null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,3.059885362530137,3.2095301769009237]
[null,null,null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,1.9053028594976764,2.0063440793996641]
[null,null,null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,2.9187476948627613,3.0052799789755738]
[null,null,null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,4.2506752245910091,4.3644667882535906]
[null,null,null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,3.453962892751588,3.6331062472030622]
[null,null,null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,2.9855584682895859,3.0599275898665468]
[null,null,null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,1.0390804544622532,1.0539488173311511]
[null,null,null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,-1.3059858996590282E-5,0]
[null,null,null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,0.10137240323935284,0.10338086284519789]
[null,null,null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,0.11008937146664309,0.11069703094404269]
[null,null,null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,0.17952565250661368,0.18315841396829688]
[null,null,null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,0.78687949244908761,0.79804299381098176]
[null,null,null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,1.4487026996362131,0.50884071477013659]
[null,null,null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,3.2914842480501396,3.3795674847676129]
[null,null,null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,0.14061997315136729,0.16707006528200705]
[null,null,null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,0,0]
[null,null,null,null,null,{"$f":"Asset31","v":"HV Metering"},null,0,0]
[null,null,null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,0,0]
[null,null,null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,0,0]
[null,null,null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,0,0]
[null,null,null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,0,0]
[null,null,null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,0,0]
[null,null,null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,-8.9353334365509198,2.6061258921414678]
[null,null,null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,1.8628118849805282,11.662566478405624]
[null,null,null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,1.6050800929463402,1.6384048672037368]
[null,null,null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,0,0]
[null,null,null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,8.4371602177719875,3.0103042671873084]
[null,null,null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,0,1.1533531508279877]
[null,null,null,null,null,{"$f":"Asset43","v":"Land"},null,0,0]
[null,null,null,null,null,{"$f":"Asset44","v":"Easements"},null,0,0]
[null,null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,0,5.0573259016380955E-3]
[null,null,null,null,null,"Total",null,{"$f":"SUM(H298:H347)","v":75.882351591855652},94.436956776300875,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"\"Forecast Final Year (\"&IF(LEN($V$7)>4,CONCATENATE(LEFT($V$7,4)+($W$7-1)&\"-\"&RIGHT($V$7,2)+($W$7-1)),$V$7+($W$7-1))&\") Asset Adjustments ($m Nominal)\"","v":"Forecast Final Year (2018-19) Asset Adjustments ($m Nominal)"}]
[null,null,null,null,null,null,"RAB","TAB","Remaining asset life of adjustments to RAB (years)","Remaining tax asset life of adjustments to TAB (years)"]
[null,null,null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"}]
[null,null,null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"}]
[null,null,null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"}]
[null,null,null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"}]
[null,null,null,null,null,{"$f":"Asset5","v":"SCADA"}]
[null,null,null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"}]
[null,null,null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"}]
[null,null,null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"}]
[null,null,null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"}]
[null,null,null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"}]
[null,null,null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"}]
[null,null,null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"}]
[null,null,null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"}]
[null,null,null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"}]
[null,null,null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"}]
[null,null,null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"}]
[null,null,null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"}]
[null,null,null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"}]
[null,null,null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"}]
[null,null,null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"}]
[null,null,null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"}]
[null,null,null,null,null,{"$f":"Asset22","v":"HVST Service Connections"}]
[null,null,null,null,null,{"$f":"Asset23","v":"HV Service Connections"}]
[null,null,null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"}]
[null,null,null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"}]
[null,null,null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"}]
[null,null,null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"}]
[null,null,null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"}]
[null,null,null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"}]
[null,null,null,null,null,{"$f":"Asset30","v":"Wholesale Metering"}]
[null,null,null,null,null,{"$f":"Asset31","v":"HV Metering"}]
[null,null,null,null,null,{"$f":"Asset32","v":"HV/LV Metering"}]
[null,null,null,null,null,{"$f":"Asset33","v":"Business LV Metering"}]
[null,null,null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"}]
[null,null,null,null,null,{"$f":"Asset35","v":"Off Peak Metering"}]
[null,null,null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"}]
[null,null,null,null,null,{"$f":"Asset37","v":"Motor Vehicles"}]
[null,null,null,null,null,{"$f":"Asset38","v":"Minor Assets"}]
[null,null,null,null,null,{"$f":"Asset39","v":"Non-System Property"}]
[null,null,null,null,null,{"$f":"Asset40","v":"Spare Parts"}]
[null,null,null,null,null,{"$f":"Asset41","v":"NEM Assets"}]
[null,null,null,null,null,{"$f":"Asset42","v":"Business Management Systems"}]
[null,null,null,null,null,{"$f":"Asset43","v":"Land"}]
[null,null,null,null,null,{"$f":"Asset44","v":"Easements"}]
[null,null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,null,"Total",{"$f":"SUM(G352:G401)","v":0},{"$f":"SUM(H352:H401)","v":0}]

{"sheet":"Adjustment for previous period","index":5,"n_rows":267,"n_cols":17,"rows_kept":267,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Adjustment For Previous Period\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"TasNetworks - Adjustment For Previous Period - DNSP RFM - version 2"}]
[]
[null,"Year",null,null,null,null,{"$f":"'RFM input'!G60","v":"2016-17"},{"$f":"'RFM input'!H60","v":"2017-18"},{"$f":"'RFM input'!I60","v":"2018-19"},{"$f":"'RFM input'!J60","v":"2019-20"},{"$f":"'RFM input'!K60","v":"2020-21"},{"$f":"'RFM input'!L60","v":"2021-22"},{"$f":"'RFM input'!M60","v":"2022-23"},{"$f":"'RFM input'!N60","v":"2023-24"},{"$f":"'RFM input'!O60","v":"2024-25"},{"$f":"'RFM input'!P60","v":"2025-26"},{"$f":"'RFM input'!Q60","v":"2026-27"}]
[]
[null,"Nominal Vanilla WACC (fixed real time varying)",null,null,null,null,null,{"$f":"vanilla1","v":5.4580841614453091E-2},{"$f":"vanilla2","v":5.9851181642411211E-2},{"$f":"vanilla3","v":-2.3913055503716363E-2},{"$f":"vanilla4","v":-2.3913055503716363E-2},{"$f":"vanilla5","v":-2.3913055503716363E-2},{"$f":"vanilla6","v":-2.3913055503716363E-2},{"$f":"vanilla7","v":-2.3913055503716363E-2},{"$f":"vanilla8","v":-2.3913055503716363E-2},{"$f":"vanilla9","v":-2.3913055503716363E-2},{"$f":"vanilla10","v":-2.3913055503716363E-2}]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Net Capex"]
[]
[null,"Nominal Forecast Net Capex (previous regulatory control period)",null,null,null,null,{"$f":"SUM(G11:G60)","v":125.42064633618676}]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"'RFM input'!M7","v":0.2416342399595752}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"'RFM input'!M8","v":0}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"'RFM input'!M9","v":0.1692395018941677}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"'RFM input'!M10","v":0.15493224310267181}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"'RFM input'!M11","v":18.840049450079633}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"'RFM input'!M12","v":0.45083225883803196}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"'RFM input'!M13","v":7.4461921213381101}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"'RFM input'!M14","v":23.148815063334553}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"'RFM input'!M15","v":0.81318601610413588}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"'RFM input'!M16","v":8.0308169378754339}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"'RFM input'!M17","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"'RFM input'!M18","v":0.16609747620662002}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"'RFM input'!M19","v":3.6892142948295832}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"'RFM input'!M20","v":6.6228421228466097}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"'RFM input'!M21","v":6.1391495256222779}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"'RFM input'!M22","v":3.4699961093341321}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"'RFM input'!M23","v":2.5952354539302989}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"'RFM input'!M24","v":4.0245759846777824}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"'RFM input'!M25","v":6.377615947100236}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"'RFM input'!M26","v":4.6481833950928024}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"'RFM input'!M27","v":1.0304130705347254}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"'RFM input'!M28","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"'RFM input'!M29","v":0.14323106281413747}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"'RFM input'!M30","v":2.4625267132182077E-2}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"'RFM input'!M31","v":0.25906634297890413}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"'RFM input'!M32","v":0.68878551076674421}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"'RFM input'!M33","v":0.71563003421808147}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"'RFM input'!M34","v":5.4729240367053587}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"'RFM input'!M35","v":0.53625922643912283}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"'RFM input'!M36","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"'RFM input'!M37","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"'RFM input'!M38","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"'RFM input'!M39","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"'RFM input'!M40","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"'RFM input'!M41","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"'RFM input'!M42","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,{"$f":"'RFM input'!M43","v":1.7141743100328843}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"'RFM input'!M44","v":16.309811753914147}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"'RFM input'!M45","v":1.4971175784838078}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"'RFM input'!M46","v":0}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"'RFM input'!M47","v":0}]
[null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,null,{"$f":"'RFM input'!M48","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"'RFM input'!M49","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"'RFM input'!M50","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!M51","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!M52","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!M53","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!M54","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!M55","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!M56","v":0}]
[]
[null,"Nominal Actual Net Capex",null,null,null,null,{"$f":"SUM(G63:G112)","v":133.75923092484356}]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"'RFM input'!G223*(1+previous_vanilla)^0.5","v":0.24429915709921429}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"'RFM input'!G224*(1+previous_vanilla)^0.5","v":7.9654315159162648E-3}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"'RFM input'!G225*(1+previous_vanilla)^0.5","v":1.527460101968199}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"'RFM input'!G226*(1+previous_vanilla)^0.5","v":0.4254964036742605}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"'RFM input'!G227*(1+previous_vanilla)^0.5","v":15.293939030912338}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"'RFM input'!G228*(1+previous_vanilla)^0.5","v":0.27759601718854382}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"'RFM input'!G229*(1+previous_vanilla)^0.5","v":10.561974906236991}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"'RFM input'!G230*(1+previous_vanilla)^0.5","v":31.624745518866469}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"'RFM input'!G231*(1+previous_vanilla)^0.5","v":0.70716949657897932}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"'RFM input'!G232*(1+previous_vanilla)^0.5","v":5.6158321411673615}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"'RFM input'!G233*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"'RFM input'!G234*(1+previous_vanilla)^0.5","v":9.2842441624043079E-2}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"'RFM input'!G235*(1+previous_vanilla)^0.5","v":4.7801165661662655}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"'RFM input'!G236*(1+previous_vanilla)^0.5","v":7.0671060426668983}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"'RFM input'!G237*(1+previous_vanilla)^0.5","v":1.4240257593006942}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"'RFM input'!G238*(1+previous_vanilla)^0.5","v":5.2762938572634575}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"'RFM input'!G239*(1+previous_vanilla)^0.5","v":4.832637782876323}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"'RFM input'!G240*(1+previous_vanilla)^0.5","v":6.2143849814586751}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"'RFM input'!G241*(1+previous_vanilla)^0.5","v":10.123812945508645}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"'RFM input'!G242*(1+previous_vanilla)^0.5","v":4.3853929143407644}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"'RFM input'!G243*(1+previous_vanilla)^0.5","v":1.4207731185307884}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"'RFM input'!G244*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"'RFM input'!G245*(1+previous_vanilla)^0.5","v":9.0690332784271091E-2}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"'RFM input'!G246*(1+previous_vanilla)^0.5","v":5.1031938629845959E-3}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"'RFM input'!G247*(1+previous_vanilla)^0.5","v":0.16403434001218559}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"'RFM input'!G248*(1+previous_vanilla)^0.5","v":0.42960069484400959}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"'RFM input'!G249*(1+previous_vanilla)^0.5","v":0.21930926727774161}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"'RFM input'!G250*(1+previous_vanilla)^0.5","v":3.4457555726051043}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"'RFM input'!G251*(1+previous_vanilla)^0.5","v":0.4166736771684989}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"'RFM input'!G252*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"'RFM input'!G253*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"'RFM input'!G254*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"'RFM input'!G255*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"'RFM input'!G256*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"'RFM input'!G257*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"'RFM input'!G258*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,{"$f":"'RFM input'!G259*(1+previous_vanilla)^0.5","v":1.4967964512294138}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"'RFM input'!G260*(1+previous_vanilla)^0.5","v":14.827830061469554}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"'RFM input'!G261*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"'RFM input'!G262*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"'RFM input'!G263*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,null,{"$f":"'RFM input'!G264*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"'RFM input'!G265*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"'RFM input'!G266*(1+previous_vanilla)^0.5","v":0.75957271864497833}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!G267*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!G268*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!G269*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!G270*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!G271*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!G272*(1+previous_vanilla)^0.5","v":0}]
[]
[null,"Nominal Difference Between Actual and Forecast Net Capex",null,null,null,null,{"$f":"SUM(G115:G164)","v":8.3385845886568184}]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"G63-G11","v":2.6649171396390947E-3}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,7.9654315159162648E-3]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,1.3582206000740313]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,0.27056416057158872]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,-3.5461104191672952]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,-0.17323624164948814]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,3.1157827848988804]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,8.4759304555319162]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,-0.10601651952515656]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,-2.4149847967080724]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,0]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,-7.3255034582576942E-2]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,1.0909022713366823]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,0.44426391982028868]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,-4.7151237663215841]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,1.8062977479293254]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,2.2374023289460241]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,2.1898089967808927]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,3.7461969984084087]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"G82-G30","v":-0.26279048075203804}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,0.39036004799606294]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,0]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,-5.2540730029866381E-2]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,-1.9522073269197481E-2]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,-9.5032002966718543E-2]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,-0.25918481592273462]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,-0.49632076694033989]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,-2.0271684641002543]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,-0.11958554927062393]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,0]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,0]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,0]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,0]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,0]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,0]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,0]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,-0.21737785880347049]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,-1.4819816924445934]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,-1.4971175784838078]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,0]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,0]
[null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,null,0]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,0]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,0.75957271864497833]
[null,null,{"$f":"Asset45","v":0},null,null,null,0]
[null,null,{"$f":"Asset46","v":0},null,null,null,0]
[null,null,{"$f":"Asset47","v":0},null,null,null,0]
[null,null,{"$f":"Asset48","v":0},null,null,null,0]
[null,null,{"$f":"Asset49","v":0},null,null,null,0]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"G112-G60","v":0}]
[]
[null,"Compounded Nominal Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(H167,H169,H171,H173,H175,H177,H179,H181,H183,H185,H187,H189,H191,H193,H195,H197,H199,H201,H203,H205,H207,H209,H211,H213,H215,H217,H219,H221,H223,H265,H225,H227,H229,H231,H233,H235,H237,H239,H241,H243,H245,H247,H249,H251,H253,H255,H257,H259,H261,H263)","v":0.45512696472219699},{"$f":"SUM(I167,I169,I171,I173,I175,I177,I179,I181,I183,I185,I187,I189,I191,I193,I195,I197,I199,I201,I203,I205,I207,I209,I211,I213,I215,I217,I219,I221,I223,I265,I225,I227,I229,I231,I233,I235,I237,I239,I241,I243,I245,I247,I249,I251,I253,I255,I257,I259,I261,I263)","v":0.52631402749225731},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,null,{"$f":"($G115+(SUM($G167:G167)))*H$6","v":1.4545342031428279E-4},{"$f":"($G115+(SUM($G167:H167)))*I$6","v":1.6820399886625451E-4},{"$f":"IF(COUNT($H167:I167)>='RFM input'!$W$7,0,($G115+(SUM($G167:I167)))*J$6)","v":0},{"$f":"IF(COUNT($H167:J167)>='RFM input'!$W$7,0,($G115+(SUM($G167:J167)))*K$6)","v":0},{"$f":"IF(COUNT($H167:K167)>='RFM input'!$W$7,0,($G115+(SUM($G167:K167)))*L$6)","v":0},{"$f":"IF(COUNT($H167:L167)>='RFM input'!$W$7,0,($G115+(SUM($G167:L167)))*M$6)","v":0},{"$f":"IF(COUNT($H167:M167)>='RFM input'!$W$7,0,($G115+(SUM($G167:M167)))*N$6)","v":0},{"$f":"IF(COUNT($H167:N167)>='RFM input'!$W$7,0,($G115+(SUM($G167:N167)))*O$6)","v":0},{"$f":"IF(COUNT($H167:O167)>='RFM input'!$W$7,0,($G115+(SUM($G167:O167)))*P$6)","v":0},{"$f":"IF(COUNT($H167:P167)>='RFM input'!$W$7,0,($G115+(SUM($G167:P167)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H167:I167)='RFM input'!$W$7,SUM($G167:I167),0)","v":3.136574191805373E-4},{"$f":"IF(COUNT($H167:J167)='RFM input'!$W$7,SUM($G167:J167),0)","v":0},{"$f":"IF(COUNT($H167:K167)='RFM input'!$W$7,SUM($G167:K167),0)","v":0},{"$f":"IF(COUNT($H167:L167)='RFM input'!$W$7,SUM($G167:L167),0)","v":0},{"$f":"IF(COUNT($H167:M167)='RFM input'!$W$7,SUM($G167:M167),0)","v":0},{"$f":"IF(COUNT($H167:N167)='RFM input'!$W$7,SUM($G167:N167),0)","v":0},{"$f":"IF(COUNT($H167:O167)='RFM input'!$W$7,SUM($G167:O167),0)","v":0},{"$f":"IF(COUNT($H167:P167)='RFM input'!$W$7,SUM($G167:P167),0)","v":0},{"$f":"IF(COUNT($H167:Q167)='RFM input'!$W$7,SUM($G167:Q167),0)","v":0}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,null,{"$f":"($G116+(SUM($G169:G169)))*H$6","v":4.3475995596099862E-4},{"$f":"($G116+(SUM($G169:H169)))*I$6","v":5.0276138561435968E-4},{"$f":"IF(COUNT($H169:I169)>='RFM input'!$W$7,0,($G116+(SUM($G169:I169)))*J$6)","v":0},{"$f":"IF(COUNT($H169:J169)>='RFM input'!$W$7,0,($G116+(SUM($G169:J169)))*K$6)","v":0},{"$f":"IF(COUNT($H169:K169)>='RFM input'!$W$7,0,($G116+(SUM($G169:K169)))*L$6)","v":0},{"$f":"IF(COUNT($H169:L169)>='RFM input'!$W$7,0,($G116+(SUM($G169:L169)))*M$6)","v":0},{"$f":"IF(COUNT($H169:M169)>='RFM input'!$W$7,0,($G116+(SUM($G169:M169)))*N$6)","v":0},{"$f":"IF(COUNT($H169:N169)>='RFM input'!$W$7,0,($G116+(SUM($G169:N169)))*O$6)","v":0},{"$f":"IF(COUNT($H169:O169)>='RFM input'!$W$7,0,($G116+(SUM($G169:O169)))*P$6)","v":0},{"$f":"IF(COUNT($H169:P169)>='RFM input'!$W$7,0,($G116+(SUM($G169:P169)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H169:I169)='RFM input'!$W$7,SUM($G169:I169),0)","v":9.3752134157535825E-4},{"$f":"IF(COUNT($H169:J169)='RFM input'!$W$7,SUM($G169:J169),0)","v":0},{"$f":"IF(COUNT($H169:K169)='RFM input'!$W$7,SUM($G169:K169),0)","v":0},{"$f":"IF(COUNT($H169:L169)='RFM input'!$W$7,SUM($G169:L169),0)","v":0},{"$f":"IF(COUNT($H169:M169)='RFM input'!$W$7,SUM($G169:M169),0)","v":0},{"$f":"IF(COUNT($H169:N169)='RFM input'!$W$7,SUM($G169:N169),0)","v":0},{"$f":"IF(COUNT($H169:O169)='RFM input'!$W$7,SUM($G169:O169),0)","v":0},{"$f":"IF(COUNT($H169:P169)='RFM input'!$W$7,SUM($G169:P169),0)","v":0},{"$f":"IF(COUNT($H169:Q169)='RFM input'!$W$7,SUM($G169:Q169),0)","v":0}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,null,{"$f":"($G117+(SUM($G171:G171)))*H$6","v":7.4132823450128144E-2},{"$f":"($G117+(SUM($G171:H171)))*I$6","v":8.5728044927474031E-2},{"$f":"IF(COUNT($H171:I171)>='RFM input'!$W$7,0,($G117+(SUM($G171:I171)))*J$6)","v":0},{"$f":"IF(COUNT($H171:J171)>='RFM input'!$W$7,0,($G117+(SUM($G171:J171)))*K$6)","v":0},{"$f":"IF(COUNT($H171:K171)>='RFM input'!$W$7,0,($G117+(SUM($G171:K171)))*L$6)","v":0},{"$f":"IF(COUNT($H171:L171)>='RFM input'!$W$7,0,($G117+(SUM($G171:L171)))*M$6)","v":0},{"$f":"IF(COUNT($H171:M171)>='RFM input'!$W$7,0,($G117+(SUM($G171:M171)))*N$6)","v":0},{"$f":"IF(COUNT($H171:N171)>='RFM input'!$W$7,0,($G117+(SUM($G171:N171)))*O$6)","v":0},{"$f":"IF(COUNT($H171:O171)>='RFM input'!$W$7,0,($G117+(SUM($G171:O171)))*P$6)","v":0},{"$f":"IF(COUNT($H171:P171)>='RFM input'!$W$7,0,($G117+(SUM($G171:P171)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H171:I171)='RFM input'!$W$7,SUM($G171:I171),0)","v":0.15986086837760216},{"$f":"IF(COUNT($H171:J171)='RFM input'!$W$7,SUM($G171:J171),0)","v":0},{"$f":"IF(COUNT($H171:K171)='RFM input'!$W$7,SUM($G171:K171),0)","v":0},{"$f":"IF(COUNT($H171:L171)='RFM input'!$W$7,SUM($G171:L171),0)","v":0},{"$f":"IF(COUNT($H171:M171)='RFM input'!$W$7,SUM($G171:M171),0)","v":0},{"$f":"IF(COUNT($H171:N171)='RFM input'!$W$7,SUM($G171:N171),0)","v":0},{"$f":"IF(COUNT($H171:O171)='RFM input'!$W$7,SUM($G171:O171),0)","v":0},{"$f":"IF(COUNT($H171:P171)='RFM input'!$W$7,SUM($G171:P171),0)","v":0},{"$f":"IF(COUNT($H171:Q171)='RFM input'!$W$7,SUM($G171:Q171),0)","v":0}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,null,{"$f":"($G118+(SUM($G173:G173)))*H$6","v":1.4767619594705338E-2},{"$f":"($G118+(SUM($G173:H173)))*I$6","v":1.707744420308541E-2},{"$f":"IF(COUNT($H173:I173)>='RFM input'!$W$7,0,($G118+(SUM($G173:I173)))*J$6)","v":0},{"$f":"IF(COUNT($H173:J173)>='RFM input'!$W$7,0,($G118+(SUM($G173:J173)))*K$6)","v":0},{"$f":"IF(COUNT($H173:K173)>='RFM input'!$W$7,0,($G118+(SUM($G173:K173)))*L$6)","v":0},{"$f":"IF(COUNT($H173:L173)>='RFM input'!$W$7,0,($G118+(SUM($G173:L173)))*M$6)","v":0},{"$f":"IF(COUNT($H173:M173)>='RFM input'!$W$7,0,($G118+(SUM($G173:M173)))*N$6)","v":0},{"$f":"IF(COUNT($H173:N173)>='RFM input'!$W$7,0,($G118+(SUM($G173:N173)))*O$6)","v":0},{"$f":"IF(COUNT($H173:O173)>='RFM input'!$W$7,0,($G118+(SUM($G173:O173)))*P$6)","v":0},{"$f":"IF(COUNT($H173:P173)>='RFM input'!$W$7,0,($G118+(SUM($G173:P173)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H173:I173)='RFM input'!$W$7,SUM($G173:I173),0)","v":3.184506379779075E-2},{"$f":"IF(COUNT($H173:J173)='RFM input'!$W$7,SUM($G173:J173),0)","v":0},{"$f":"IF(COUNT($H173:K173)='RFM input'!$W$7,SUM($G173:K173),0)","v":0},{"$f":"IF(COUNT($H173:L173)='RFM input'!$W$7,SUM($G173:L173),0)","v":0},{"$f":"IF(COUNT($H173:M173)='RFM input'!$W$7,SUM($G173:M173),0)","v":0},{"$f":"IF(COUNT($H173:N173)='RFM input'!$W$7,SUM($G173:N173),0)","v":0},{"$f":"IF(COUNT($H173:O173)='RFM input'!$W$7,SUM($G173:O173),0)","v":0},{"$f":"IF(COUNT($H173:P173)='RFM input'!$W$7,SUM($G173:P173),0)","v":0},{"$f":"IF(COUNT($H173:Q173)='RFM input'!$W$7,SUM($G173:Q173),0)","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,null,{"$f":"($G119+(SUM($G175:G175)))*H$6","v":-0.19354969113593201},{"$f":"($G119+(SUM($G175:H175)))*I$6","v":-0.223823076542638},{"$f":"IF(COUNT($H175:I175)>='RFM input'!$W$7,0,($G119+(SUM($G175:I175)))*J$6)","v":0},{"$f":"IF(COUNT($H175:J175)>='RFM input'!$W$7,0,($G119+(SUM($G175:J175)))*K$6)","v":0},{"$f":"IF(COUNT($H175:K175)>='RFM input'!$W$7,0,($G119+(SUM($G175:K175)))*L$6)","v":0},{"$f":"IF(COUNT($H175:L175)>='RFM input'!$W$7,0,($G119+(SUM($G175:L175)))*M$6)","v":0},{"$f":"IF(COUNT($H175:M175)>='RFM input'!$W$7,0,($G119+(SUM($G175:M175)))*N$6)","v":0},{"$f":"IF(COUNT($H175:N175)>='RFM input'!$W$7,0,($G119+(SUM($G175:N175)))*O$6)","v":0},{"$f":"IF(COUNT($H175:O175)>='RFM input'!$W$7,0,($G119+(SUM($G175:O175)))*P$6)","v":0},{"$f":"IF(COUNT($H175:P175)>='RFM input'!$W$7,0,($G119+(SUM($G175:P175)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H175:I175)='RFM input'!$W$7,SUM($G175:I175),0)","v":-0.41737276767857001},{"$f":"IF(COUNT($H175:J175)='RFM input'!$W$7,SUM($G175:J175),0)","v":0},{"$f":"IF(COUNT($H175:K175)='RFM input'!$W$7,SUM($G175:K175),0)","v":0},{"$f":"IF(COUNT($H175:L175)='RFM input'!$W$7,SUM($G175:L175),0)","v":0},{"$f":"IF(COUNT($H175:M175)='RFM input'!$W$7,SUM($G175:M175),0)","v":0},{"$f":"IF(COUNT($H175:N175)='RFM input'!$W$7,SUM($G175:N175),0)","v":0},{"$f":"IF(COUNT($H175:O175)='RFM input'!$W$7,SUM($G175:O175),0)","v":0},{"$f":"IF(COUNT($H175:P175)='RFM input'!$W$7,SUM($G175:P175),0)","v":0},{"$f":"IF(COUNT($H175:Q175)='RFM input'!$W$7,SUM($G175:Q175),0)","v":0}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,null,{"$f":"($G120+(SUM($G177:G177)))*H$6","v":-9.4553798673538345E-3},{"$f":"($G120+(SUM($G177:H177)))*I$6","v":-1.093430942395115E-2},{"$f":"IF(COUNT($H177:I177)>='RFM input'!$W$7,0,($G120+(SUM($G177:I177)))*J$6)","v":0},{"$f":"IF(COUNT($H177:J177)>='RFM input'!$W$7,0,($G120+(SUM($G177:J177)))*K$6)","v":0},{"$f":"IF(COUNT($H177:K177)>='RFM input'!$W$7,0,($G120+(SUM($G177:K177)))*L$6)","v":0},{"$f":"IF(COUNT($H177:L177)>='RFM input'!$W$7,0,($G120+(SUM($G177:L177)))*M$6)","v":0},{"$f":"IF(COUNT($H177:M177)>='RFM input'!$W$7,0,($G120+(SUM($G177:M177)))*N$6)","v":0},{"$f":"IF(COUNT($H177:N177)>='RFM input'!$W$7,0,($G120+(SUM($G177:N177)))*O$6)","v":0},{"$f":"IF(COUNT($H177:O177)>='RFM input'!$W$7,0,($G120+(SUM($G177:O177)))*P$6)","v":0},{"$f":"IF(COUNT($H177:P177)>='RFM input'!$W$7,0,($G120+(SUM($G177:P177)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H177:I177)='RFM input'!$W$7,SUM($G177:I177),0)","v":-2.0389689291304983E-2},{"$f":"IF(COUNT($H177:J177)='RFM input'!$W$7,SUM($G177:J177),0)","v":0},{"$f":"IF(COUNT($H177:K177)='RFM input'!$W$7,SUM($G177:K177),0)","v":0},{"$f":"IF(COUNT($H177:L177)='RFM input'!$W$7,SUM($G177:L177),0)","v":0},{"$f":"IF(COUNT($H177:M177)='RFM input'!$W$7,SUM($G177:M177),0)","v":0},{"$f":"IF(COUNT($H177:N177)='RFM input'!$W$7,SUM($G177:N177),0)","v":0},{"$f":"IF(COUNT($H177:O177)='RFM input'!$W$7,SUM($G177:O177),0)","v":0},{"$f":"IF(COUNT($H177:P177)='RFM input'!$W$7,SUM($G177:P177),0)","v":0},{"$f":"IF(COUNT($H177:Q177)='RFM input'!$W$7,SUM($G177:Q177),0)","v":0}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,null,{"$f":"($G121+(SUM($G179:G179)))*H$6","v":0.17006204668760536},{"$f":"($G121+(SUM($G179:H179)))*I$6","v":0.19666169586406085},{"$f":"IF(COUNT($H179:I179)>='RFM input'!$W$7,0,($G121+(SUM($G179:I179)))*J$6)","v":0},{"$f":"IF(COUNT($H179:J179)>='RFM input'!$W$7,0,($G121+(SUM($G179:J179)))*K$6)","v":0},{"$f":"IF(COUNT($H179:K179)>='RFM input'!$W$7,0,($G121+(SUM($G179:K179)))*L$6)","v":0},{"$f":"IF(COUNT($H179:L179)>='RFM input'!$W$7,0,($G121+(SUM($G179:L179)))*M$6)","v":0},{"$f":"IF(COUNT($H179:M179)>='RFM input'!$W$7,0,($G121+(SUM($G179:M179)))*N$6)","v":0},{"$f":"IF(COUNT($H179:N179)>='RFM input'!$W$7,0,($G121+(SUM($G179:N179)))*O$6)","v":0},{"$f":"IF(COUNT($H179:O179)>='RFM input'!$W$7,0,($G121+(SUM($G179:O179)))*P$6)","v":0},{"$f":"IF(COUNT($H179:P179)>='RFM input'!$W$7,0,($G121+(SUM($G179:P179)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H179:I179)='RFM input'!$W$7,SUM($G179:I179),0)","v":0.36672374255166618},{"$f":"IF(COUNT($H179:J179)='RFM input'!$W$7,SUM($G179:J179),0)","v":0},{"$f":"IF(COUNT($H179:K179)='RFM input'!$W$7,SUM($G179:K179),0)","v":0},{"$f":"IF(COUNT($H179:L179)='RFM input'!$W$7,SUM($G179:L179),0)","v":0},{"$f":"IF(COUNT($H179:M179)='RFM input'!$W$7,SUM($G179:M179),0)","v":0},{"$f":"IF(COUNT($H179:N179)='RFM input'!$W$7,SUM($G179:N179),0)","v":0},{"$f":"IF(COUNT($H179:O179)='RFM input'!$W$7,SUM($G179:O179),0)","v":0},{"$f":"IF(COUNT($H179:P179)='RFM input'!$W$7,SUM($G179:P179),0)","v":0},{"$f":"IF(COUNT($H179:Q179)='RFM input'!$W$7,SUM($G179:Q179),0)","v":0}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,null,{"$f":"($G122+(SUM($G181:G181)))*H$6","v":0.46262341772850674},{"$f":"($G122+(SUM($G181:H181)))*I$6","v":0.53498301148898786},{"$f":"IF(COUNT($H181:I181)>='RFM input'!$W$7,0,($G122+(SUM($G181:I181)))*J$6)","v":0},{"$f":"IF(COUNT($H181:J181)>='RFM input'!$W$7,0,($G122+(SUM($G181:J181)))*K$6)","v":0},{"$f":"IF(COUNT($H181:K181)>='RFM input'!$W$7,0,($G122+(SUM($G181:K181)))*L$6)","v":0},{"$f":"IF(COUNT($H181:L181)>='RFM input'!$W$7,0,($G122+(SUM($G181:L181)))*M$6)","v":0},{"$f":"IF(COUNT($H181:M181)>='RFM input'!$W$7,0,($G122+(SUM($G181:M181)))*N$6)","v":0},{"$f":"IF(COUNT($H181:N181)>='RFM input'!$W$7,0,($G122+(SUM($G181:N181)))*O$6)","v":0},{"$f":"IF(COUNT($H181:O181)>='RFM input'!$W$7,0,($G122+(SUM($G181:O181)))*P$6)","v":0},{"$f":"IF(COUNT($H181:P181)>='RFM input'!$W$7,0,($G122+(SUM($G181:P181)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H181:I181)='RFM input'!$W$7,SUM($G181:I181),0)","v":0.99760642921749465},{"$f":"IF(COUNT($H181:J181)='RFM input'!$W$7,SUM($G181:J181),0)","v":0},{"$f":"IF(COUNT($H181:K181)='RFM input'!$W$7,SUM($G181:K181),0)","v":0},{"$f":"IF(COUNT($H181:L181)='RFM input'!$W$7,SUM($G181:L181),0)","v":0},{"$f":"IF(COUNT($H181:M181)='RFM input'!$W$7,SUM($G181:M181),0)","v":0},{"$f":"IF(COUNT($H181:N181)='RFM input'!$W$7,SUM($G181:N181),0)","v":0},{"$f":"IF(COUNT($H181:O181)='RFM input'!$W$7,SUM($G181:O181),0)","v":0},{"$f":"IF(COUNT($H181:P181)='RFM input'!$W$7,SUM($G181:P181),0)","v":0},{"$f":"IF(COUNT($H181:Q181)='RFM input'!$W$7,SUM($G181:Q181),0)","v":0}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,null,{"$f":"($G123+(SUM($G183:G183)))*H$6","v":-5.7864708607181436E-3},{"$f":"($G123+(SUM($G183:H183)))*I$6","v":-6.6915410857497411E-3},{"$f":"IF(COUNT($H183:I183)>='RFM input'!$W$7,0,($G123+(SUM($G183:I183)))*J$6)","v":0},{"$f":"IF(COUNT($H183:J183)>='RFM input'!$W$7,0,($G123+(SUM($G183:J183)))*K$6)","v":0},{"$f":"IF(COUNT($H183:K183)>='RFM input'!$W$7,0,($G123+(SUM($G183:K183)))*L$6)","v":0},{"$f":"IF(COUNT($H183:L183)>='RFM input'!$W$7,0,($G123+(SUM($G183:L183)))*M$6)","v":0},{"$f":"IF(COUNT($H183:M183)>='RFM input'!$W$7,0,($G123+(SUM($G183:M183)))*N$6)","v":0},{"$f":"IF(COUNT($H183:N183)>='RFM input'!$W$7,0,($G123+(SUM($G183:N183)))*O$6)","v":0},{"$f":"IF(COUNT($H183:O183)>='RFM input'!$W$7,0,($G123+(SUM($G183:O183)))*P$6)","v":0},{"$f":"IF(COUNT($H183:P183)>='RFM input'!$W$7,0,($G123+(SUM($G183:P183)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H183:I183)='RFM input'!$W$7,SUM($G183:I183),0)","v":-1.2478011946467884E-2},{"$f":"IF(COUNT($H183:J183)='RFM input'!$W$7,SUM($G183:J183),0)","v":0},{"$f":"IF(COUNT($H183:K183)='RFM input'!$W$7,SUM($G183:K183),0)","v":0},{"$f":"IF(COUNT($H183:L183)='RFM input'!$W$7,SUM($G183:L183),0)","v":0},{"$f":"IF(COUNT($H183:M183)='RFM input'!$W$7,SUM($G183:M183),0)","v":0},{"$f":"IF(COUNT($H183:N183)='RFM input'!$W$7,SUM($G183:N183),0)","v":0},{"$f":"IF(COUNT($H183:O183)='RFM input'!$W$7,SUM($G183:O183),0)","v":0},{"$f":"IF(COUNT($H183:P183)='RFM input'!$W$7,SUM($G183:P183),0)","v":0},{"$f":"IF(COUNT($H183:Q183)='RFM input'!$W$7,SUM($G183:Q183),0)","v":0}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,null,{"$f":"($G124+(SUM($G185:G185)))*H$6","v":-0.1318119026904355},{"$f":"($G124+(SUM($G185:H185)))*I$6","v":-0.15242879186199346},{"$f":"IF(COUNT($H185:I185)>='RFM input'!$W$7,0,($G124+(SUM($G185:I185)))*J$6)","v":0},{"$f":"IF(COUNT($H185:J185)>='RFM input'!$W$7,0,($G124+(SUM($G185:J185)))*K$6)","v":0},{"$f":"IF(COUNT($H185:K185)>='RFM input'!$W$7,0,($G124+(SUM($G185:K185)))*L$6)","v":0},{"$f":"IF(COUNT($H185:L185)>='RFM input'!$W$7,0,($G124+(SUM($G185:L185)))*M$6)","v":0},{"$f":"IF(COUNT($H185:M185)>='RFM input'!$W$7,0,($G124+(SUM($G185:M185)))*N$6)","v":0},{"$f":"IF(COUNT($H185:N185)>='RFM input'!$W$7,0,($G124+(SUM($G185:N185)))*O$6)","v":0},{"$f":"IF(COUNT($H185:O185)>='RFM input'!$W$7,0,($G124+(SUM($G185:O185)))*P$6)","v":0},{"$f":"IF(COUNT($H185:P185)>='RFM input'!$W$7,0,($G124+(SUM($G185:P185)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H185:I185)='RFM input'!$W$7,SUM($G185:I185),0)","v":-0.28424069455242895},{"$f":"IF(COUNT($H185:J185)='RFM input'!$W$7,SUM($G185:J185),0)","v":0},{"$f":"IF(COUNT($H185:K185)='RFM input'!$W$7,SUM($G185:K185),0)","v":0},{"$f":"IF(COUNT($H185:L185)='RFM input'!$W$7,SUM($G185:L185),0)","v":0},{"$f":"IF(COUNT($H185:M185)='RFM input'!$W$7,SUM($G185:M185),0)","v":0},{"$f":"IF(COUNT($H185:N185)='RFM input'!$W$7,SUM($G185:N185),0)","v":0},{"$f":"IF(COUNT($H185:O185)='RFM input'!$W$7,SUM($G185:O185),0)","v":0},{"$f":"IF(COUNT($H185:P185)='RFM input'!$W$7,SUM($G185:P185),0)","v":0},{"$f":"IF(COUNT($H185:Q185)='RFM input'!$W$7,SUM($G185:Q185),0)","v":0}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,null,{"$f":"($G125+(SUM($G187:G187)))*H$6","v":0},{"$f":"($G125+(SUM($G187:H187)))*I$6","v":0},{"$f":"IF(COUNT($H187:I187)>='RFM input'!$W$7,0,($G125+(SUM($G187:I187)))*J$6)","v":0},{"$f":"IF(COUNT($H187:J187)>='RFM input'!$W$7,0,($G125+(SUM($G187:J187)))*K$6)","v":0},{"$f":"IF(COUNT($H187:K187)>='RFM input'!$W$7,0,($G125+(SUM($G187:K187)))*L$6)","v":0},{"$f":"IF(COUNT($H187:L187)>='RFM input'!$W$7,0,($G125+(SUM($G187:L187)))*M$6)","v":0},{"$f":"IF(COUNT($H187:M187)>='RFM input'!$W$7,0,($G125+(SUM($G187:M187)))*N$6)","v":0},{"$f":"IF(COUNT($H187:N187)>='RFM input'!$W$7,0,($G125+(SUM($G187:N187)))*O$6)","v":0},{"$f":"IF(COUNT($H187:O187)>='RFM input'!$W$7,0,($G125+(SUM($G187:O187)))*P$6)","v":0},{"$f":"IF(COUNT($H187:P187)>='RFM input'!$W$7,0,($G125+(SUM($G187:P187)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H187:I187)='RFM input'!$W$7,SUM($G187:I187),0)","v":0},{"$f":"IF(COUNT($H187:J187)='RFM input'!$W$7,SUM($G187:J187),0)","v":0},{"$f":"IF(COUNT($H187:K187)='RFM input'!$W$7,SUM($G187:K187),0)","v":0},{"$f":"IF(COUNT($H187:L187)='RFM input'!$W$7,SUM($G187:L187),0)","v":0},{"$f":"IF(COUNT($H187:M187)='RFM input'!$W$7,SUM($G187:M187),0)","v":0},{"$f":"IF(COUNT($H187:N187)='RFM input'!$W$7,SUM($G187:N187),0)","v":0},{"$f":"IF(COUNT($H187:O187)='RFM input'!$W$7,SUM($G187:O187),0)","v":0},{"$f":"IF(COUNT($H187:P187)='RFM input'!$W$7,SUM($G187:P187),0)","v":0},{"$f":"IF(COUNT($H187:Q187)='RFM input'!$W$7,SUM($G187:Q187),0)","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,null,{"$f":"($G126+(SUM($G189:G189)))*H$6","v":-3.9983214400129159E-3},{"$f":"($G126+(SUM($G189:H189)))*I$6","v":-4.6237046437938873E-3},{"$f":"IF(COUNT($H189:I189)>='RFM input'!$W$7,0,($G126+(SUM($G189:I189)))*J$6)","v":0},{"$f":"IF(COUNT($H189:J189)>='RFM input'!$W$7,0,($G126+(SUM($G189:J189)))*K$6)","v":0},{"$f":"IF(COUNT($H189:K189)>='RFM input'!$W$7,0,($G126+(SUM($G189:K189)))*L$6)","v":0},{"$f":"IF(COUNT($H189:L189)>='RFM input'!$W$7,0,($G126+(SUM($G189:L189)))*M$6)","v":0},{"$f":"IF(COUNT($H189:M189)>='RFM input'!$W$7,0,($G126+(SUM($G189:M189)))*N$6)","v":0},{"$f":"IF(COUNT($H189:N189)>='RFM input'!$W$7,0,($G126+(SUM($G189:N189)))*O$6)","v":0},{"$f":"IF(COUNT($H189:O189)>='RFM input'!$W$7,0,($G126+(SUM($G189:O189)))*P$6)","v":0},{"$f":"IF(COUNT($H189:P189)>='RFM input'!$W$7,0,($G126+(SUM($G189:P189)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H189:I189)='RFM input'!$W$7,SUM($G189:I189),0)","v":-8.6220260838068032E-3},{"$f":"IF(COUNT($H189:J189)='RFM input'!$W$7,SUM($G189:J189),0)","v":0},{"$f":"IF(COUNT($H189:K189)='RFM input'!$W$7,SUM($G189:K189),0)","v":0},{"$f":"IF(COUNT($H189:L189)='RFM input'!$W$7,SUM($G189:L189),0)","v":0},{"$f":"IF(COUNT($H189:M189)='RFM input'!$W$7,SUM($G189:M189),0)","v":0},{"$f":"IF(COUNT($H189:N189)='RFM input'!$W$7,SUM($G189:N189),0)","v":0},{"$f":"IF(COUNT($H189:O189)='RFM input'!$W$7,SUM($G189:O189),0)","v":0},{"$f":"IF(COUNT($H189:P189)='RFM input'!$W$7,SUM($G189:P189),0)","v":0},{"$f":"IF(COUNT($H189:Q189)='RFM input'!$W$7,SUM($G189:Q189),0)","v":0}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,null,{"$f":"($G127+(SUM($G191:G191)))*H$6","v":5.9542364088674582E-2},{"$f":"($G127+(SUM($G191:H191)))*I$6","v":6.8855470844380567E-2},{"$f":"IF(COUNT($H191:I191)>='RFM input'!$W$7,0,($G127+(SUM($G191:I191)))*J$6)","v":0},{"$f":"IF(COUNT($H191:J191)>='RFM input'!$W$7,0,($G127+(SUM($G191:J191)))*K$6)","v":0},{"$f":"IF(COUNT($H191:K191)>='RFM input'!$W$7,0,($G127+(SUM($G191:K191)))*L$6)","v":0},{"$f":"IF(COUNT($H191:L191)>='RFM input'!$W$7,0,($G127+(SUM($G191:L191)))*M$6)","v":0},{"$f":"IF(COUNT($H191:M191)>='RFM input'!$W$7,0,($G127+(SUM($G191:M191)))*N$6)","v":0},{"$f":"IF(COUNT($H191:N191)>='RFM input'!$W$7,0,($G127+(SUM($G191:N191)))*O$6)","v":0},{"$f":"IF(COUNT($H191:O191)>='RFM input'!$W$7,0,($G127+(SUM($G191:O191)))*P$6)","v":0},{"$f":"IF(COUNT($H191:P191)>='RFM input'!$W$7,0,($G127+(SUM($G191:P191)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H191:I191)='RFM input'!$W$7,SUM($G191:I191),0)","v":0.12839783493305515},{"$f":"IF(COUNT($H191:J191)='RFM input'!$W$7,SUM($G191:J191),0)","v":0},{"$f":"IF(COUNT($H191:K191)='RFM input'!$W$7,SUM($G191:K191),0)","v":0},{"$f":"IF(COUNT($H191:L191)='RFM input'!$W$7,SUM($G191:L191),0)","v":0},{"$f":"IF(COUNT($H191:M191)='RFM input'!$W$7,SUM($G191:M191),0)","v":0},{"$f":"IF(COUNT($H191:N191)='RFM input'!$W$7,SUM($G191:N191),0)","v":0},{"$f":"IF(COUNT($H191:O191)='RFM input'!$W$7,SUM($G191:O191),0)","v":0},{"$f":"IF(COUNT($H191:P191)='RFM input'!$W$7,SUM($G191:P191),0)","v":0},{"$f":"IF(COUNT($H191:Q191)='RFM input'!$W$7,SUM($G191:Q191),0)","v":0}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,null,{"$f":"($G128+(SUM($G193:G193)))*H$6","v":2.4248298642727262E-2},{"$f":"($G128+(SUM($G193:H193)))*I$6","v":2.804100988891901E-2},{"$f":"IF(COUNT($H193:I193)>='RFM input'!$W$7,0,($G128+(SUM($G193:I193)))*J$6)","v":0},{"$f":"IF(COUNT($H193:J193)>='RFM input'!$W$7,0,($G128+(SUM($G193:J193)))*K$6)","v":0},{"$f":"IF(COUNT($H193:K193)>='RFM input'!$W$7,0,($G128+(SUM($G193:K193)))*L$6)","v":0},{"$f":"IF(COUNT($H193:L193)>='RFM input'!$W$7,0,($G128+(SUM($G193:L193)))*M$6)","v":0},{"$f":"IF(COUNT($H193:M193)>='RFM input'!$W$7,0,($G128+(SUM($G193:M193)))*N$6)","v":0},{"$f":"IF(COUNT($H193:N193)>='RFM input'!$W$7,0,($G128+(SUM($G193:N193)))*O$6)","v":0},{"$f":"IF(COUNT($H193:O193)>='RFM input'!$W$7,0,($G128+(SUM($G193:O193)))*P$6)","v":0},{"$f":"IF(COUNT($H193:P193)>='RFM input'!$W$7,0,($G128+(SUM($G193:P193)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H193:I193)='RFM input'!$W$7,SUM($G193:I193),0)","v":5.2289308531646275E-2},{"$f":"IF(COUNT($H193:J193)='RFM input'!$W$7,SUM($G193:J193),0)","v":0},{"$f":"IF(COUNT($H193:K193)='RFM input'!$W$7,SUM($G193:K193),0)","v":0},{"$f":"IF(COUNT($H193:L193)='RFM input'!$W$7,SUM($G193:L193),0)","v":0},{"$f":"IF(COUNT($H193:M193)='RFM input'!$W$7,SUM($G193:M193),0)","v":0},{"$f":"IF(COUNT($H193:N193)='RFM input'!$W$7,SUM($G193:N193),0)","v":0},{"$f":"IF(COUNT($H193:O193)='RFM input'!$W$7,SUM($G193:O193),0)","v":0},{"$f":"IF(COUNT($H193:P193)='RFM input'!$W$7,SUM($G193:P193),0)","v":0},{"$f":"IF(COUNT($H193:Q193)='RFM input'!$W$7,SUM($G193:Q193),0)","v":0}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,null,{"$f":"($G129+(SUM($G195:G195)))*H$6","v":-0.25735542348214191},{"$f":"($G129+(SUM($G195:H195)))*I$6","v":-0.29760875520205254},{"$f":"IF(COUNT($H195:I195)>='RFM input'!$W$7,0,($G129+(SUM($G195:I195)))*J$6)","v":0},{"$f":"IF(COUNT($H195:J195)>='RFM input'!$W$7,0,($G129+(SUM($G195:J195)))*K$6)","v":0},{"$f":"IF(COUNT($H195:K195)>='RFM input'!$W$7,0,($G129+(SUM($G195:K195)))*L$6)","v":0},{"$f":"IF(COUNT($H195:L195)>='RFM input'!$W$7,0,($G129+(SUM($G195:L195)))*M$6)","v":0},{"$f":"IF(COUNT($H195:M195)>='RFM input'!$W$7,0,($G129+(SUM($G195:M195)))*N$6)","v":0},{"$f":"IF(COUNT($H195:N195)>='RFM input'!$W$7,0,($G129+(SUM($G195:N195)))*O$6)","v":0},{"$f":"IF(COUNT($H195:O195)>='RFM input'!$W$7,0,($G129+(SUM($G195:O195)))*P$6)","v":0},{"$f":"IF(COUNT($H195:P195)>='RFM input'!$W$7,0,($G129+(SUM($G195:P195)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H195:I195)='RFM input'!$W$7,SUM($G195:I195),0)","v":-0.55496417868419445},{"$f":"IF(COUNT($H195:J195)='RFM input'!$W$7,SUM($G195:J195),0)","v":0},{"$f":"IF(COUNT($H195:K195)='RFM input'!$W$7,SUM($G195:K195),0)","v":0},{"$f":"IF(COUNT($H195:L195)='RFM input'!$W$7,SUM($G195:L195),0)","v":0},{"$f":"IF(COUNT($H195:M195)='RFM input'!$W$7,SUM($G195:M195),0)","v":0},{"$f":"IF(COUNT($H195:N195)='RFM input'!$W$7,SUM($G195:N195),0)","v":0},{"$f":"IF(COUNT($H195:O195)='RFM input'!$W$7,SUM($G195:O195),0)","v":0},{"$f":"IF(COUNT($H195:P195)='RFM input'!$W$7,SUM($G195:P195),0)","v":0},{"$f":"IF(COUNT($H195:Q195)='RFM input'!$W$7,SUM($G195:Q195),0)","v":0}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,null,{"$f":"($G130+(SUM($G197:G197)))*H$6","v":9.8589251288273824E-2},{"$f":"($G130+(SUM($G197:H197)))*I$6","v":0.11400973779844015},{"$f":"IF(COUNT($H197:I197)>='RFM input'!$W$7,0,($G130+(SUM($G197:I197)))*J$6)","v":0},{"$f":"IF(COUNT($H197:J197)>='RFM input'!$W$7,0,($G130+(SUM($G197:J197)))*K$6)","v":0},{"$f":"IF(COUNT($H197:K197)>='RFM input'!$W$7,0,($G130+(SUM($G197:K197)))*L$6)","v":0},{"$f":"IF(COUNT($H197:L197)>='RFM input'!$W$7,0,($G130+(SUM($G197:L197)))*M$6)","v":0},{"$f":"IF(COUNT($H197:M197)>='RFM input'!$W$7,0,($G130+(SUM($G197:M197)))*N$6)","v":0},{"$f":"IF(COUNT($H197:N197)>='RFM input'!$W$7,0,($G130+(SUM($G197:N197)))*O$6)","v":0},{"$f":"IF(COUNT($H197:O197)>='RFM input'!$W$7,0,($G130+(SUM($G197:O197)))*P$6)","v":0},{"$f":"IF(COUNT($H197:P197)>='RFM input'!$W$7,0,($G130+(SUM($G197:P197)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H197:I197)='RFM input'!$W$7,SUM($G197:I197),0)","v":0.21259898908671399},{"$f":"IF(COUNT($H197:J197)='RFM input'!$W$7,SUM($G197:J197),0)","v":0},{"$f":"IF(COUNT($H197:K197)='RFM input'!$W$7,SUM($G197:K197),0)","v":0},{"$f":"IF(COUNT($H197:L197)='RFM input'!$W$7,SUM($G197:L197),0)","v":0},{"$f":"IF(COUNT($H197:M197)='RFM input'!$W$7,SUM($G197:M197),0)","v":0},{"$f":"IF(COUNT($H197:N197)='RFM input'!$W$7,SUM($G197:N197),0)","v":0},{"$f":"IF(COUNT($H197:O197)='RFM input'!$W$7,SUM($G197:O197),0)","v":0},{"$f":"IF(COUNT($H197:P197)='RFM input'!$W$7,SUM($G197:P197),0)","v":0},{"$f":"IF(COUNT($H197:Q197)='RFM input'!$W$7,SUM($G197:Q197),0)","v":0}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,null,{"$f":"($G131+(SUM($G199:G199)))*H$6","v":0.12211930214401141},{"$f":"($G131+(SUM($G199:H199)))*I$6","v":0.14122015773156807},{"$f":"IF(COUNT($H199:I199)>='RFM input'!$W$7,0,($G131+(SUM($G199:I199)))*J$6)","v":0},{"$f":"IF(COUNT($H199:J199)>='RFM input'!$W$7,0,($G131+(SUM($G199:J199)))*K$6)","v":0},{"$f":"IF(COUNT($H199:K199)>='RFM input'!$W$7,0,($G131+(SUM($G199:K199)))*L$6)","v":0},{"$f":"IF(COUNT($H199:L199)>='RFM input'!$W$7,0,($G131+(SUM($G199:L199)))*M$6)","v":0},{"$f":"IF(COUNT($H199:M199)>='RFM input'!$W$7,0,($G131+(SUM($G199:M199)))*N$6)","v":0},{"$f":"IF(COUNT($H199:N199)>='RFM input'!$W$7,0,($G131+(SUM($G199:N199)))*O$6)","v":0},{"$f":"IF(COUNT($H199:O199)>='RFM input'!$W$7,0,($G131+(SUM($G199:O199)))*P$6)","v":0},{"$f":"IF(COUNT($H199:P199)>='RFM input'!$W$7,0,($G131+(SUM($G199:P199)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H199:I199)='RFM input'!$W$7,SUM($G199:I199),0)","v":0.2633394598755795},{"$f":"IF(COUNT($H199:J199)='RFM input'!$W$7,SUM($G199:J199),0)","v":0},{"$f":"IF(COUNT($H199:K199)='RFM input'!$W$7,SUM($G199:K199),0)","v":0},{"$f":"IF(COUNT($H199:L199)='RFM input'!$W$7,SUM($G199:L199),0)","v":0},{"$f":"IF(COUNT($H199:M199)='RFM input'!$W$7,SUM($G199:M199),0)","v":0},{"$f":"IF(COUNT($H199:N199)='RFM input'!$W$7,SUM($G199:N199),0)","v":0},{"$f":"IF(COUNT($H199:O199)='RFM input'!$W$7,SUM($G199:O199),0)","v":0},{"$f":"IF(COUNT($H199:P199)='RFM input'!$W$7,SUM($G199:P199),0)","v":0},{"$f":"IF(COUNT($H199:Q199)='RFM input'!$W$7,SUM($G199:Q199),0)","v":0}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,null,{"$f":"($G132+(SUM($G201:G201)))*H$6","v":0.11952161801920232},{"$f":"($G132+(SUM($G201:H201)))*I$6","v":0.13821616609878165},{"$f":"IF(COUNT($H201:I201)>='RFM input'!$W$7,0,($G132+(SUM($G201:I201)))*J$6)","v":0},{"$f":"IF(COUNT($H201:J201)>='RFM input'!$W$7,0,($G132+(SUM($G201:J201)))*K$6)","v":0},{"$f":"IF(COUNT($H201:K201)>='RFM input'!$W$7,0,($G132+(SUM($G201:K201)))*L$6)","v":0},{"$f":"IF(COUNT($H201:L201)>='RFM input'!$W$7,0,($G132+(SUM($G201:L201)))*M$6)","v":0},{"$f":"IF(COUNT($H201:M201)>='RFM input'!$W$7,0,($G132+(SUM($G201:M201)))*N$6)","v":0},{"$f":"IF(COUNT($H201:N201)>='RFM input'!$W$7,0,($G132+(SUM($G201:N201)))*O$6)","v":0},{"$f":"IF(COUNT($H201:O201)>='RFM input'!$W$7,0,($G132+(SUM($G201:O201)))*P$6)","v":0},{"$f":"IF(COUNT($H201:P201)>='RFM input'!$W$7,0,($G132+(SUM($G201:P201)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H201:I201)='RFM input'!$W$7,SUM($G201:I201),0)","v":0.25773778411798398},{"$f":"IF(COUNT($H201:J201)='RFM input'!$W$7,SUM($G201:J201),0)","v":0},{"$f":"IF(COUNT($H201:K201)='RFM input'!$W$7,SUM($G201:K201),0)","v":0},{"$f":"IF(COUNT($H201:L201)='RFM input'!$W$7,SUM($G201:L201),0)","v":0},{"$f":"IF(COUNT($H201:M201)='RFM input'!$W$7,SUM($G201:M201),0)","v":0},{"$f":"IF(COUNT($H201:N201)='RFM input'!$W$7,SUM($G201:N201),0)","v":0},{"$f":"IF(COUNT($H201:O201)='RFM input'!$W$7,SUM($G201:O201),0)","v":0},{"$f":"IF(COUNT($H201:P201)='RFM input'!$W$7,SUM($G201:P201),0)","v":0},{"$f":"IF(COUNT($H201:Q201)='RFM input'!$W$7,SUM($G201:Q201),0)","v":0}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,null,{"$f":"($G133+(SUM($G203:G203)))*H$6","v":0.20447058502666893},{"$f":"($G133+(SUM($G203:H203)))*I$6","v":0.23645212314495859},{"$f":"IF(COUNT($H203:I203)>='RFM input'!$W$7,0,($G133+(SUM($G203:I203)))*J$6)","v":0},{"$f":"IF(COUNT($H203:J203)>='RFM input'!$W$7,0,($G133+(SUM($G203:J203)))*K$6)","v":0},{"$f":"IF(COUNT($H203:K203)>='RFM input'!$W$7,0,($G133+(SUM($G203:K203)))*L$6)","v":0},{"$f":"IF(COUNT($H203:L203)>='RFM input'!$W$7,0,($G133+(SUM($G203:L203)))*M$6)","v":0},{"$f":"IF(COUNT($H203:M203)>='RFM input'!$W$7,0,($G133+(SUM($G203:M203)))*N$6)","v":0},{"$f":"IF(COUNT($H203:N203)>='RFM input'!$W$7,0,($G133+(SUM($G203:N203)))*O$6)","v":0},{"$f":"IF(COUNT($H203:O203)>='RFM input'!$W$7,0,($G133+(SUM($G203:O203)))*P$6)","v":0},{"$f":"IF(COUNT($H203:P203)>='RFM input'!$W$7,0,($G133+(SUM($G203:P203)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H203:I203)='RFM input'!$W$7,SUM($G203:I203),0)","v":0.44092270817162749},{"$f":"IF(COUNT($H203:J203)='RFM input'!$W$7,SUM($G203:J203),0)","v":0},{"$f":"IF(COUNT($H203:K203)='RFM input'!$W$7,SUM($G203:K203),0)","v":0},{"$f":"IF(COUNT($H203:L203)='RFM input'!$W$7,SUM($G203:L203),0)","v":0},{"$f":"IF(COUNT($H203:M203)='RFM input'!$W$7,SUM($G203:M203),0)","v":0},{"$f":"IF(COUNT($H203:N203)='RFM input'!$W$7,SUM($G203:N203),0)","v":0},{"$f":"IF(COUNT($H203:O203)='RFM input'!$W$7,SUM($G203:O203),0)","v":0},{"$f":"IF(COUNT($H203:P203)='RFM input'!$W$7,SUM($G203:P203),0)","v":0},{"$f":"IF(COUNT($H203:Q203)='RFM input'!$W$7,SUM($G203:Q203),0)","v":0}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,null,{"$f":"($G134+(SUM($G205:G205)))*H$6","v":-1.4343325607712971E-2},{"$f":"($G134+(SUM($G205:H205)))*I$6","v":-1.6586785783690272E-2},{"$f":"IF(COUNT($H205:I205)>='RFM input'!$W$7,0,($G134+(SUM($G205:I205)))*J$6)","v":0},{"$f":"IF(COUNT($H205:J205)>='RFM input'!$W$7,0,($G134+(SUM($G205:J205)))*K$6)","v":0},{"$f":"IF(COUNT($H205:K205)>='RFM input'!$W$7,0,($G134+(SUM($G205:K205)))*L$6)","v":0},{"$f":"IF(COUNT($H205:L205)>='RFM input'!$W$7,0,($G134+(SUM($G205:L205)))*M$6)","v":0},{"$f":"IF(COUNT($H205:M205)>='RFM input'!$W$7,0,($G134+(SUM($G205:M205)))*N$6)","v":0},{"$f":"IF(COUNT($H205:N205)>='RFM input'!$W$7,0,($G134+(SUM($G205:N205)))*O$6)","v":0},{"$f":"IF(COUNT($H205:O205)>='RFM input'!$W$7,0,($G134+(SUM($G205:O205)))*P$6)","v":0},{"$f":"IF(COUNT($H205:P205)>='RFM input'!$W$7,0,($G134+(SUM($G205:P205)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H205:I205)='RFM input'!$W$7,SUM($G205:I205),0)","v":-3.0930111391403243E-2},{"$f":"IF(COUNT($H205:J205)='RFM input'!$W$7,SUM($G205:J205),0)","v":0},{"$f":"IF(COUNT($H205:K205)='RFM input'!$W$7,SUM($G205:K205),0)","v":0},{"$f":"IF(COUNT($H205:L205)='RFM input'!$W$7,SUM($G205:L205),0)","v":0},{"$f":"IF(COUNT($H205:M205)='RFM input'!$W$7,SUM($G205:M205),0)","v":0},{"$f":"IF(COUNT($H205:N205)='RFM input'!$W$7,SUM($G205:N205),0)","v":0},{"$f":"IF(COUNT($H205:O205)='RFM input'!$W$7,SUM($G205:O205),0)","v":0},{"$f":"IF(COUNT($H205:P205)='RFM input'!$W$7,SUM($G205:P205),0)","v":0},{"$f":"IF(COUNT($H205:Q205)='RFM input'!$W$7,SUM($G205:Q205),0)","v":0}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,null,{"$f":"($G135+(SUM($G207:G207)))*H$6","v":2.1306179952283417E-2},{"$f":"($G135+(SUM($G207:H207)))*I$6","v":2.4638710184982735E-2},{"$f":"IF(COUNT($H207:I207)>='RFM input'!$W$7,0,($G135+(SUM($G207:I207)))*J$6)","v":0},{"$f":"IF(COUNT($H207:J207)>='RFM input'!$W$7,0,($G135+(SUM($G207:J207)))*K$6)","v":0},{"$f":"IF(COUNT($H207:K207)>='RFM input'!$W$7,0,($G135+(SUM($G207:K207)))*L$6)","v":0},{"$f":"IF(COUNT($H207:L207)>='RFM input'!$W$7,0,($G135+(SUM($G207:L207)))*M$6)","v":0},{"$f":"IF(COUNT($H207:M207)>='RFM input'!$W$7,0,($G135+(SUM($G207:M207)))*N$6)","v":0},{"$f":"IF(COUNT($H207:N207)>='RFM input'!$W$7,0,($G135+(SUM($G207:N207)))*O$6)","v":0},{"$f":"IF(COUNT($H207:O207)>='RFM input'!$W$7,0,($G135+(SUM($G207:O207)))*P$6)","v":0},{"$f":"IF(COUNT($H207:P207)>='RFM input'!$W$7,0,($G135+(SUM($G207:P207)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H207:I207)='RFM input'!$W$7,SUM($G207:I207),0)","v":4.5944890137266152E-2},{"$f":"IF(COUNT($H207:J207)='RFM input'!$W$7,SUM($G207:J207),0)","v":0},{"$f":"IF(COUNT($H207:K207)='RFM input'!$W$7,SUM($G207:K207),0)","v":0},{"$f":"IF(COUNT($H207:L207)='RFM input'!$W$7,SUM($G207:L207),0)","v":0},{"$f":"IF(COUNT($H207:M207)='RFM input'!$W$7,SUM($G207:M207),0)","v":0},{"$f":"IF(COUNT($H207:N207)='RFM input'!$W$7,SUM($G207:N207),0)","v":0},{"$f":"IF(COUNT($H207:O207)='RFM input'!$W$7,SUM($G207:O207),0)","v":0},{"$f":"IF(COUNT($H207:P207)='RFM input'!$W$7,SUM($G207:P207),0)","v":0},{"$f":"IF(COUNT($H207:Q207)='RFM input'!$W$7,SUM($G207:Q207),0)","v":0}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,null,{"$f":"($G136+(SUM($G209:G209)))*H$6","v":0},{"$f":"($G136+(SUM($G209:H209)))*I$6","v":0},{"$f":"IF(COUNT($H209:I209)>='RFM input'!$W$7,0,($G136+(SUM($G209:I209)))*J$6)","v":0},{"$f":"IF(COUNT($H209:J209)>='RFM input'!$W$7,0,($G136+(SUM($G209:J209)))*K$6)","v":0},{"$f":"IF(COUNT($H209:K209)>='RFM input'!$W$7,0,($G136+(SUM($G209:K209)))*L$6)","v":0},{"$f":"IF(COUNT($H209:L209)>='RFM input'!$W$7,0,($G136+(SUM($G209:L209)))*M$6)","v":0},{"$f":"IF(COUNT($H209:M209)>='RFM input'!$W$7,0,($G136+(SUM($G209:M209)))*N$6)","v":0},{"$f":"IF(COUNT($H209:N209)>='RFM input'!$W$7,0,($G136+(SUM($G209:N209)))*O$6)","v":0},{"$f":"IF(COUNT($H209:O209)>='RFM input'!$W$7,0,($G136+(SUM($G209:O209)))*P$6)","v":0},{"$f":"IF(COUNT($H209:P209)>='RFM input'!$W$7,0,($G136+(SUM($G209:P209)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H209:I209)='RFM input'!$W$7,SUM($G209:I209),0)","v":0},{"$f":"IF(COUNT($H209:J209)='RFM input'!$W$7,SUM($G209:J209),0)","v":0},{"$f":"IF(COUNT($H209:K209)='RFM input'!$W$7,SUM($G209:K209),0)","v":0},{"$f":"IF(COUNT($H209:L209)='RFM input'!$W$7,SUM($G209:L209),0)","v":0},{"$f":"IF(COUNT($H209:M209)='RFM input'!$W$7,SUM($G209:M209),0)","v":0},{"$f":"IF(COUNT($H209:N209)='RFM input'!$W$7,SUM($G209:N209),0)","v":0},{"$f":"IF(COUNT($H209:O209)='RFM input'!$W$7,SUM($G209:O209),0)","v":0},{"$f":"IF(COUNT($H209:P209)='RFM input'!$W$7,SUM($G209:P209),0)","v":0},{"$f":"IF(COUNT($H209:Q209)='RFM input'!$W$7,SUM($G209:Q209),0)","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,null,{"$f":"($G137+(SUM($G211:G211)))*H$6","v":-2.8677172640678762E-3},{"$f":"($G137+(SUM($G211:H211)))*I$6","v":-3.3162610435132273E-3},{"$f":"IF(COUNT($H211:I211)>='RFM input'!$W$7,0,($G137+(SUM($G211:I211)))*J$6)","v":0},{"$f":"IF(COUNT($H211:J211)>='RFM input'!$W$7,0,($G137+(SUM($G211:J211)))*K$6)","v":0},{"$f":"IF(COUNT($H211:K211)>='RFM input'!$W$7,0,($G137+(SUM($G211:K211)))*L$6)","v":0},{"$f":"IF(COUNT($H211:L211)>='RFM input'!$W$7,0,($G137+(SUM($G211:L211)))*M$6)","v":0},{"$f":"IF(COUNT($H211:M211)>='RFM input'!$W$7,0,($G137+(SUM($G211:M211)))*N$6)","v":0},{"$f":"IF(COUNT($H211:N211)>='RFM input'!$W$7,0,($G137+(SUM($G211:N211)))*O$6)","v":0},{"$f":"IF(COUNT($H211:O211)>='RFM input'!$W$7,0,($G137+(SUM($G211:O211)))*P$6)","v":0},{"$f":"IF(COUNT($H211:P211)>='RFM input'!$W$7,0,($G137+(SUM($G211:P211)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H211:I211)='RFM input'!$W$7,SUM($G211:I211),0)","v":-6.1839783075811035E-3},{"$f":"IF(COUNT($H211:J211)='RFM input'!$W$7,SUM($G211:J211),0)","v":0},{"$f":"IF(COUNT($H211:K211)='RFM input'!$W$7,SUM($G211:K211),0)","v":0},{"$f":"IF(COUNT($H211:L211)='RFM input'!$W$7,SUM($G211:L211),0)","v":0},{"$f":"IF(COUNT($H211:M211)='RFM input'!$W$7,SUM($G211:M211),0)","v":0},{"$f":"IF(COUNT($H211:N211)='RFM input'!$W$7,SUM($G211:N211),0)","v":0},{"$f":"IF(COUNT($H211:O211)='RFM input'!$W$7,SUM($G211:O211),0)","v":0},{"$f":"IF(COUNT($H211:P211)='RFM input'!$W$7,SUM($G211:P211),0)","v":0},{"$f":"IF(COUNT($H211:Q211)='RFM input'!$W$7,SUM($G211:Q211),0)","v":0}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,null,{"$f":"($G138+(SUM($G213:G213)))*H$6","v":-1.0655311890918162E-3},{"$f":"($G138+(SUM($G213:H213)))*I$6","v":-1.2321924540151877E-3},{"$f":"IF(COUNT($H213:I213)>='RFM input'!$W$7,0,($G138+(SUM($G213:I213)))*J$6)","v":0},{"$f":"IF(COUNT($H213:J213)>='RFM input'!$W$7,0,($G138+(SUM($G213:J213)))*K$6)","v":0},{"$f":"IF(COUNT($H213:K213)>='RFM input'!$W$7,0,($G138+(SUM($G213:K213)))*L$6)","v":0},{"$f":"IF(COUNT($H213:L213)>='RFM input'!$W$7,0,($G138+(SUM($G213:L213)))*M$6)","v":0},{"$f":"IF(COUNT($H213:M213)>='RFM input'!$W$7,0,($G138+(SUM($G213:M213)))*N$6)","v":0},{"$f":"IF(COUNT($H213:N213)>='RFM input'!$W$7,0,($G138+(SUM($G213:N213)))*O$6)","v":0},{"$f":"IF(COUNT($H213:O213)>='RFM input'!$W$7,0,($G138+(SUM($G213:O213)))*P$6)","v":0},{"$f":"IF(COUNT($H213:P213)>='RFM input'!$W$7,0,($G138+(SUM($G213:P213)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H213:I213)='RFM input'!$W$7,SUM($G213:I213),0)","v":-2.2977236431070041E-3},{"$f":"IF(COUNT($H213:J213)='RFM input'!$W$7,SUM($G213:J213),0)","v":0},{"$f":"IF(COUNT($H213:K213)='RFM input'!$W$7,SUM($G213:K213),0)","v":0},{"$f":"IF(COUNT($H213:L213)='RFM input'!$W$7,SUM($G213:L213),0)","v":0},{"$f":"IF(COUNT($H213:M213)='RFM input'!$W$7,SUM($G213:M213),0)","v":0},{"$f":"IF(COUNT($H213:N213)='RFM input'!$W$7,SUM($G213:N213),0)","v":0},{"$f":"IF(COUNT($H213:O213)='RFM input'!$W$7,SUM($G213:O213),0)","v":0},{"$f":"IF(COUNT($H213:P213)='RFM input'!$W$7,SUM($G213:P213),0)","v":0},{"$f":"IF(COUNT($H213:Q213)='RFM input'!$W$7,SUM($G213:Q213),0)","v":0}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,null,{"$f":"($G139+(SUM($G215:G215)))*H$6","v":-5.1869267022307012E-3},{"$f":"($G139+(SUM($G215:H215)))*I$6","v":-5.9982213636243153E-3},{"$f":"IF(COUNT($H215:I215)>='RFM input'!$W$7,0,($G139+(SUM($G215:I215)))*J$6)","v":0},{"$f":"IF(COUNT($H215:J215)>='RFM input'!$W$7,0,($G139+(SUM($G215:J215)))*K$6)","v":0},{"$f":"IF(COUNT($H215:K215)>='RFM input'!$W$7,0,($G139+(SUM($G215:K215)))*L$6)","v":0},{"$f":"IF(COUNT($H215:L215)>='RFM input'!$W$7,0,($G139+(SUM($G215:L215)))*M$6)","v":0},{"$f":"IF(COUNT($H215:M215)>='RFM input'!$W$7,0,($G139+(SUM($G215:M215)))*N$6)","v":0},{"$f":"IF(COUNT($H215:N215)>='RFM input'!$W$7,0,($G139+(SUM($G215:N215)))*O$6)","v":0},{"$f":"IF(COUNT($H215:O215)>='RFM input'!$W$7,0,($G139+(SUM($G215:O215)))*P$6)","v":0},{"$f":"IF(COUNT($H215:P215)>='RFM input'!$W$7,0,($G139+(SUM($G215:P215)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H215:I215)='RFM input'!$W$7,SUM($G215:I215),0)","v":-1.1185148065855017E-2},{"$f":"IF(COUNT($H215:J215)='RFM input'!$W$7,SUM($G215:J215),0)","v":0},{"$f":"IF(COUNT($H215:K215)='RFM input'!$W$7,SUM($G215:K215),0)","v":0},{"$f":"IF(COUNT($H215:L215)='RFM input'!$W$7,SUM($G215:L215),0)","v":0},{"$f":"IF(COUNT($H215:M215)='RFM input'!$W$7,SUM($G215:M215),0)","v":0},{"$f":"IF(COUNT($H215:N215)='RFM input'!$W$7,SUM($G215:N215),0)","v":0},{"$f":"IF(COUNT($H215:O215)='RFM input'!$W$7,SUM($G215:O215),0)","v":0},{"$f":"IF(COUNT($H215:P215)='RFM input'!$W$7,SUM($G215:P215),0)","v":0},{"$f":"IF(COUNT($H215:Q215)='RFM input'!$W$7,SUM($G215:Q215),0)","v":0}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,null,{"$f":"($G140+(SUM($G217:G217)))*H$6","v":-1.4146525386749959E-2},{"$f":"($G140+(SUM($G217:H217)))*I$6","v":-1.6359203757277854E-2},{"$f":"IF(COUNT($H217:I217)>='RFM input'!$W$7,0,($G140+(SUM($G217:I217)))*J$6)","v":0},{"$f":"IF(COUNT($H217:J217)>='RFM input'!$W$7,0,($G140+(SUM($G217:J217)))*K$6)","v":0},{"$f":"IF(COUNT($H217:K217)>='RFM input'!$W$7,0,($G140+(SUM($G217:K217)))*L$6)","v":0},{"$f":"IF(COUNT($H217:L217)>='RFM input'!$W$7,0,($G140+(SUM($G217:L217)))*M$6)","v":0},{"$f":"IF(COUNT($H217:M217)>='RFM input'!$W$7,0,($G140+(SUM($G217:M217)))*N$6)","v":0},{"$f":"IF(COUNT($H217:N217)>='RFM input'!$W$7,0,($G140+(SUM($G217:N217)))*O$6)","v":0},{"$f":"IF(COUNT($H217:O217)>='RFM input'!$W$7,0,($G140+(SUM($G217:O217)))*P$6)","v":0},{"$f":"IF(COUNT($H217:P217)>='RFM input'!$W$7,0,($G140+(SUM($G217:P217)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H217:I217)='RFM input'!$W$7,SUM($G217:I217),0)","v":-3.0505729144027813E-2},{"$f":"IF(COUNT($H217:J217)='RFM input'!$W$7,SUM($G217:J217),0)","v":0},{"$f":"IF(COUNT($H217:K217)='RFM input'!$W$7,SUM($G217:K217),0)","v":0},{"$f":"IF(COUNT($H217:L217)='RFM input'!$W$7,SUM($G217:L217),0)","v":0},{"$f":"IF(COUNT($H217:M217)='RFM input'!$W$7,SUM($G217:M217),0)","v":0},{"$f":"IF(COUNT($H217:N217)='RFM input'!$W$7,SUM($G217:N217),0)","v":0},{"$f":"IF(COUNT($H217:O217)='RFM input'!$W$7,SUM($G217:O217),0)","v":0},{"$f":"IF(COUNT($H217:P217)='RFM input'!$W$7,SUM($G217:P217),0)","v":0},{"$f":"IF(COUNT($H217:Q217)='RFM input'!$W$7,SUM($G217:Q217),0)","v":0}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,null,{"$f":"($G141+(SUM($G219:G219)))*H$6","v":-2.7089605170334576E-2},{"$f":"($G141+(SUM($G219:H219)))*I$6","v":-3.1326729254718015E-2},{"$f":"IF(COUNT($H219:I219)>='RFM input'!$W$7,0,($G141+(SUM($G219:I219)))*J$6)","v":0},{"$f":"IF(COUNT($H219:J219)>='RFM input'!$W$7,0,($G141+(SUM($G219:J219)))*K$6)","v":0},{"$f":"IF(COUNT($H219:K219)>='RFM input'!$W$7,0,($G141+(SUM($G219:K219)))*L$6)","v":0},{"$f":"IF(COUNT($H219:L219)>='RFM input'!$W$7,0,($G141+(SUM($G219:L219)))*M$6)","v":0},{"$f":"IF(COUNT($H219:M219)>='RFM input'!$W$7,0,($G141+(SUM($G219:M219)))*N$6)","v":0},{"$f":"IF(COUNT($H219:N219)>='RFM input'!$W$7,0,($G141+(SUM($G219:N219)))*O$6)","v":0},{"$f":"IF(COUNT($H219:O219)>='RFM input'!$W$7,0,($G141+(SUM($G219:O219)))*P$6)","v":0},{"$f":"IF(COUNT($H219:P219)>='RFM input'!$W$7,0,($G141+(SUM($G219:P219)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H219:I219)='RFM input'!$W$7,SUM($G219:I219),0)","v":-5.8416334425052591E-2},{"$f":"IF(COUNT($H219:J219)='RFM input'!$W$7,SUM($G219:J219),0)","v":0},{"$f":"IF(COUNT($H219:K219)='RFM input'!$W$7,SUM($G219:K219),0)","v":0},{"$f":"IF(COUNT($H219:L219)='RFM input'!$W$7,SUM($G219:L219),0)","v":0},{"$f":"IF(COUNT($H219:M219)='RFM input'!$W$7,SUM($G219:M219),0)","v":0},{"$f":"IF(COUNT($H219:N219)='RFM input'!$W$7,SUM($G219:N219),0)","v":0},{"$f":"IF(COUNT($H219:O219)='RFM input'!$W$7,SUM($G219:O219),0)","v":0},{"$f":"IF(COUNT($H219:P219)='RFM input'!$W$7,SUM($G219:P219),0)","v":0},{"$f":"IF(COUNT($H219:Q219)='RFM input'!$W$7,SUM($G219:Q219),0)","v":0}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,null,{"$f":"($G142+(SUM($G221:G221)))*H$6","v":-0.11064456086487012},{"$f":"($G142+(SUM($G221:H221)))*I$6","v":-0.12795063567470025},{"$f":"IF(COUNT($H221:I221)>='RFM input'!$W$7,0,($G142+(SUM($G221:I221)))*J$6)","v":0},{"$f":"IF(COUNT($H221:J221)>='RFM input'!$W$7,0,($G142+(SUM($G221:J221)))*K$6)","v":0},{"$f":"IF(COUNT($H221:K221)>='RFM input'!$W$7,0,($G142+(SUM($G221:K221)))*L$6)","v":0},{"$f":"IF(COUNT($H221:L221)>='RFM input'!$W$7,0,($G142+(SUM($G221:L221)))*M$6)","v":0},{"$f":"IF(COUNT($H221:M221)>='RFM input'!$W$7,0,($G142+(SUM($G221:M221)))*N$6)","v":0},{"$f":"IF(COUNT($H221:N221)>='RFM input'!$W$7,0,($G142+(SUM($G221:N221)))*O$6)","v":0},{"$f":"IF(COUNT($H221:O221)>='RFM input'!$W$7,0,($G142+(SUM($G221:O221)))*P$6)","v":0},{"$f":"IF(COUNT($H221:P221)>='RFM input'!$W$7,0,($G142+(SUM($G221:P221)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H221:I221)='RFM input'!$W$7,SUM($G221:I221),0)","v":-0.23859519653957037},{"$f":"IF(COUNT($H221:J221)='RFM input'!$W$7,SUM($G221:J221),0)","v":0},{"$f":"IF(COUNT($H221:K221)='RFM input'!$W$7,SUM($G221:K221),0)","v":0},{"$f":"IF(COUNT($H221:L221)='RFM input'!$W$7,SUM($G221:L221),0)","v":0},{"$f":"IF(COUNT($H221:M221)='RFM input'!$W$7,SUM($G221:M221),0)","v":0},{"$f":"IF(COUNT($H221:N221)='RFM input'!$W$7,SUM($G221:N221),0)","v":0},{"$f":"IF(COUNT($H221:O221)='RFM input'!$W$7,SUM($G221:O221),0)","v":0},{"$f":"IF(COUNT($H221:P221)='RFM input'!$W$7,SUM($G221:P221),0)","v":0},{"$f":"IF(COUNT($H221:Q221)='RFM input'!$W$7,SUM($G221:Q221),0)","v":0}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,null,{"$f":"($G143+(SUM($G223:G223)))*H$6","v":-6.5270799241173008E-3},{"$f":"($G143+(SUM($G223:H223)))*I$6","v":-7.5479898773365079E-3},{"$f":"IF(COUNT($H223:I223)>='RFM input'!$W$7,0,($G143+(SUM($G223:I223)))*J$6)","v":0},{"$f":"IF(COUNT($H223:J223)>='RFM input'!$W$7,0,($G143+(SUM($G223:J223)))*K$6)","v":0},{"$f":"IF(COUNT($H223:K223)>='RFM input'!$W$7,0,($G143+(SUM($G223:K223)))*L$6)","v":0},{"$f":"IF(COUNT($H223:L223)>='RFM input'!$W$7,0,($G143+(SUM($G223:L223)))*M$6)","v":0},{"$f":"IF(COUNT($H223:M223)>='RFM input'!$W$7,0,($G143+(SUM($G223:M223)))*N$6)","v":0},{"$f":"IF(COUNT($H223:N223)>='RFM input'!$W$7,0,($G143+(SUM($G223:N223)))*O$6)","v":0},{"$f":"IF(COUNT($H223:O223)>='RFM input'!$W$7,0,($G143+(SUM($G223:O223)))*P$6)","v":0},{"$f":"IF(COUNT($H223:P223)>='RFM input'!$W$7,0,($G143+(SUM($G223:P223)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H223:I223)='RFM input'!$W$7,SUM($G223:I223),0)","v":-1.4075069801453809E-2},{"$f":"IF(COUNT($H223:J223)='RFM input'!$W$7,SUM($G223:J223),0)","v":0},{"$f":"IF(COUNT($H223:K223)='RFM input'!$W$7,SUM($G223:K223),0)","v":0},{"$f":"IF(COUNT($H223:L223)='RFM input'!$W$7,SUM($G223:L223),0)","v":0},{"$f":"IF(COUNT($H223:M223)='RFM input'!$W$7,SUM($G223:M223),0)","v":0},{"$f":"IF(COUNT($H223:N223)='RFM input'!$W$7,SUM($G223:N223),0)","v":0},{"$f":"IF(COUNT($H223:O223)='RFM input'!$W$7,SUM($G223:O223),0)","v":0},{"$f":"IF(COUNT($H223:P223)='RFM input'!$W$7,SUM($G223:P223),0)","v":0},{"$f":"IF(COUNT($H223:Q223)='RFM input'!$W$7,SUM($G223:Q223),0)","v":0}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,null,{"$f":"($G144+(SUM($G225:G225)))*H$6","v":0},{"$f":"($G144+(SUM($G225:H225)))*I$6","v":0},{"$f":"IF(COUNT($H225:I225)>='RFM input'!$W$7,0,($G144+(SUM($G225:I225)))*J$6)","v":0},{"$f":"IF(COUNT($H225:J225)>='RFM input'!$W$7,0,($G144+(SUM($G225:J225)))*K$6)","v":0},{"$f":"IF(COUNT($H225:K225)>='RFM input'!$W$7,0,($G144+(SUM($G225:K225)))*L$6)","v":0},{"$f":"IF(COUNT($H225:L225)>='RFM input'!$W$7,0,($G144+(SUM($G225:L225)))*M$6)","v":0},{"$f":"IF(COUNT($H225:M225)>='RFM input'!$W$7,0,($G144+(SUM($G225:M225)))*N$6)","v":0},{"$f":"IF(COUNT($H225:N225)>='RFM input'!$W$7,0,($G144+(SUM($G225:N225)))*O$6)","v":0},{"$f":"IF(COUNT($H225:O225)>='RFM input'!$W$7,0,($G144+(SUM($G225:O225)))*P$6)","v":0},{"$f":"IF(COUNT($H225:P225)>='RFM input'!$W$7,0,($G144+(SUM($G225:P225)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H225:I225)='RFM input'!$W$7,SUM($G225:I225),0)","v":0},{"$f":"IF(COUNT($H225:J225)='RFM input'!$W$7,SUM($G225:J225),0)","v":0},{"$f":"IF(COUNT($H225:K225)='RFM input'!$W$7,SUM($G225:K225),0)","v":0},{"$f":"IF(COUNT($H225:L225)='RFM input'!$W$7,SUM($G225:L225),0)","v":0},{"$f":"IF(COUNT($H225:M225)='RFM input'!$W$7,SUM($G225:M225),0)","v":0},{"$f":"IF(COUNT($H225:N225)='RFM input'!$W$7,SUM($G225:N225),0)","v":0},{"$f":"IF(COUNT($H225:O225)='RFM input'!$W$7,SUM($G225:O225),0)","v":0},{"$f":"IF(COUNT($H225:P225)='RFM input'!$W$7,SUM($G225:P225),0)","v":0},{"$f":"IF(COUNT($H225:Q225)='RFM input'!$W$7,SUM($G225:Q225),0)","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,null,{"$f":"($G145+(SUM($G227:G227)))*H$6","v":0},{"$f":"($G145+(SUM($G227:H227)))*I$6","v":0},{"$f":"IF(COUNT($H227:I227)>='RFM input'!$W$7,0,($G145+(SUM($G227:I227)))*J$6)","v":0},{"$f":"IF(COUNT($H227:J227)>='RFM input'!$W$7,0,($G145+(SUM($G227:J227)))*K$6)","v":0},{"$f":"IF(COUNT($H227:K227)>='RFM input'!$W$7,0,($G145+(SUM($G227:K227)))*L$6)","v":0},{"$f":"IF(COUNT($H227:L227)>='RFM input'!$W$7,0,($G145+(SUM($G227:L227)))*M$6)","v":0},{"$f":"IF(COUNT($H227:M227)>='RFM input'!$W$7,0,($G145+(SUM($G227:M227)))*N$6)","v":0},{"$f":"IF(COUNT($H227:N227)>='RFM input'!$W$7,0,($G145+(SUM($G227:N227)))*O$6)","v":0},{"$f":"IF(COUNT($H227:O227)>='RFM input'!$W$7,0,($G145+(SUM($G227:O227)))*P$6)","v":0},{"$f":"IF(COUNT($H227:P227)>='RFM input'!$W$7,0,($G145+(SUM($G227:P227)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H227:I227)='RFM input'!$W$7,SUM($G227:I227),0)","v":0},{"$f":"IF(COUNT($H227:J227)='RFM input'!$W$7,SUM($G227:J227),0)","v":0},{"$f":"IF(COUNT($H227:K227)='RFM input'!$W$7,SUM($G227:K227),0)","v":0},{"$f":"IF(COUNT($H227:L227)='RFM input'!$W$7,SUM($G227:L227),0)","v":0},{"$f":"IF(COUNT($H227:M227)='RFM input'!$W$7,SUM($G227:M227),0)","v":0},{"$f":"IF(COUNT($H227:N227)='RFM input'!$W$7,SUM($G227:N227),0)","v":0},{"$f":"IF(COUNT($H227:O227)='RFM input'!$W$7,SUM($G227:O227),0)","v":0},{"$f":"IF(COUNT($H227:P227)='RFM input'!$W$7,SUM($G227:P227),0)","v":0},{"$f":"IF(COUNT($H227:Q227)='RFM input'!$W$7,SUM($G227:Q227),0)","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,null,{"$f":"($G146+(SUM($G229:G229)))*H$6","v":0},{"$f":"($G146+(SUM($G229:H229)))*I$6","v":0},{"$f":"IF(COUNT($H229:I229)>='RFM input'!$W$7,0,($G146+(SUM($G229:I229)))*J$6)","v":0},{"$f":"IF(COUNT($H229:J229)>='RFM input'!$W$7,0,($G146+(SUM($G229:J229)))*K$6)","v":0},{"$f":"IF(COUNT($H229:K229)>='RFM input'!$W$7,0,($G146+(SUM($G229:K229)))*L$6)","v":0},{"$f":"IF(COUNT($H229:L229)>='RFM input'!$W$7,0,($G146+(SUM($G229:L229)))*M$6)","v":0},{"$f":"IF(COUNT($H229:M229)>='RFM input'!$W$7,0,($G146+(SUM($G229:M229)))*N$6)","v":0},{"$f":"IF(COUNT($H229:N229)>='RFM input'!$W$7,0,($G146+(SUM($G229:N229)))*O$6)","v":0},{"$f":"IF(COUNT($H229:O229)>='RFM input'!$W$7,0,($G146+(SUM($G229:O229)))*P$6)","v":0},{"$f":"IF(COUNT($H229:P229)>='RFM input'!$W$7,0,($G146+(SUM($G229:P229)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H229:I229)='RFM input'!$W$7,SUM($G229:I229),0)","v":0},{"$f":"IF(COUNT($H229:J229)='RFM input'!$W$7,SUM($G229:J229),0)","v":0},{"$f":"IF(COUNT($H229:K229)='RFM input'!$W$7,SUM($G229:K229),0)","v":0},{"$f":"IF(COUNT($H229:L229)='RFM input'!$W$7,SUM($G229:L229),0)","v":0},{"$f":"IF(COUNT($H229:M229)='RFM input'!$W$7,SUM($G229:M229),0)","v":0},{"$f":"IF(COUNT($H229:N229)='RFM input'!$W$7,SUM($G229:N229),0)","v":0},{"$f":"IF(COUNT($H229:O229)='RFM input'!$W$7,SUM($G229:O229),0)","v":0},{"$f":"IF(COUNT($H229:P229)='RFM input'!$W$7,SUM($G229:P229),0)","v":0},{"$f":"IF(COUNT($H229:Q229)='RFM input'!$W$7,SUM($G229:Q229),0)","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,null,{"$f":"($G147+(SUM($G231:G231)))*H$6","v":0},{"$f":"($G147+(SUM($G231:H231)))*I$6","v":0},{"$f":"IF(COUNT($H231:I231)>='RFM input'!$W$7,0,($G147+(SUM($G231:I231)))*J$6)","v":0},{"$f":"IF(COUNT($H231:J231)>='RFM input'!$W$7,0,($G147+(SUM($G231:J231)))*K$6)","v":0},{"$f":"IF(COUNT($H231:K231)>='RFM input'!$W$7,0,($G147+(SUM($G231:K231)))*L$6)","v":0},{"$f":"IF(COUNT($H231:L231)>='RFM input'!$W$7,0,($G147+(SUM($G231:L231)))*M$6)","v":0},{"$f":"IF(COUNT($H231:M231)>='RFM input'!$W$7,0,($G147+(SUM($G231:M231)))*N$6)","v":0},{"$f":"IF(COUNT($H231:N231)>='RFM input'!$W$7,0,($G147+(SUM($G231:N231)))*O$6)","v":0},{"$f":"IF(COUNT($H231:O231)>='RFM input'!$W$7,0,($G147+(SUM($G231:O231)))*P$6)","v":0},{"$f":"IF(COUNT($H231:P231)>='RFM input'!$W$7,0,($G147+(SUM($G231:P231)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H231:I231)='RFM input'!$W$7,SUM($G231:I231),0)","v":0},{"$f":"IF(COUNT($H231:J231)='RFM input'!$W$7,SUM($G231:J231),0)","v":0},{"$f":"IF(COUNT($H231:K231)='RFM input'!$W$7,SUM($G231:K231),0)","v":0},{"$f":"IF(COUNT($H231:L231)='RFM input'!$W$7,SUM($G231:L231),0)","v":0},{"$f":"IF(COUNT($H231:M231)='RFM input'!$W$7,SUM($G231:M231),0)","v":0},{"$f":"IF(COUNT($H231:N231)='RFM input'!$W$7,SUM($G231:N231),0)","v":0},{"$f":"IF(COUNT($H231:O231)='RFM input'!$W$7,SUM($G231:O231),0)","v":0},{"$f":"IF(COUNT($H231:P231)='RFM input'!$W$7,SUM($G231:P231),0)","v":0},{"$f":"IF(COUNT($H231:Q231)='RFM input'!$W$7,SUM($G231:Q231),0)","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,null,{"$f":"($G148+(SUM($G233:G233)))*H$6","v":0},{"$f":"($G148+(SUM($G233:H233)))*I$6","v":0},{"$f":"IF(COUNT($H233:I233)>='RFM input'!$W$7,0,($G148+(SUM($G233:I233)))*J$6)","v":0},{"$f":"IF(COUNT($H233:J233)>='RFM input'!$W$7,0,($G148+(SUM($G233:J233)))*K$6)","v":0},{"$f":"IF(COUNT($H233:K233)>='RFM input'!$W$7,0,($G148+(SUM($G233:K233)))*L$6)","v":0},{"$f":"IF(COUNT($H233:L233)>='RFM input'!$W$7,0,($G148+(SUM($G233:L233)))*M$6)","v":0},{"$f":"IF(COUNT($H233:M233)>='RFM input'!$W$7,0,($G148+(SUM($G233:M233)))*N$6)","v":0},{"$f":"IF(COUNT($H233:N233)>='RFM input'!$W$7,0,($G148+(SUM($G233:N233)))*O$6)","v":0},{"$f":"IF(COUNT($H233:O233)>='RFM input'!$W$7,0,($G148+(SUM($G233:O233)))*P$6)","v":0},{"$f":"IF(COUNT($H233:P233)>='RFM input'!$W$7,0,($G148+(SUM($G233:P233)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H233:I233)='RFM input'!$W$7,SUM($G233:I233),0)","v":0},{"$f":"IF(COUNT($H233:J233)='RFM input'!$W$7,SUM($G233:J233),0)","v":0},{"$f":"IF(COUNT($H233:K233)='RFM input'!$W$7,SUM($G233:K233),0)","v":0},{"$f":"IF(COUNT($H233:L233)='RFM input'!$W$7,SUM($G233:L233),0)","v":0},{"$f":"IF(COUNT($H233:M233)='RFM input'!$W$7,SUM($G233:M233),0)","v":0},{"$f":"IF(COUNT($H233:N233)='RFM input'!$W$7,SUM($G233:N233),0)","v":0},{"$f":"IF(COUNT($H233:O233)='RFM input'!$W$7,SUM($G233:O233),0)","v":0},{"$f":"IF(COUNT($H233:P233)='RFM input'!$W$7,SUM($G233:P233),0)","v":0},{"$f":"IF(COUNT($H233:Q233)='RFM input'!$W$7,SUM($G233:Q233),0)","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,null,{"$f":"($G149+(SUM($G235:G235)))*H$6","v":0},{"$f":"($G149+(SUM($G235:H235)))*I$6","v":0},{"$f":"IF(COUNT($H235:I235)>='RFM input'!$W$7,0,($G149+(SUM($G235:I235)))*J$6)","v":0},{"$f":"IF(COUNT($H235:J235)>='RFM input'!$W$7,0,($G149+(SUM($G235:J235)))*K$6)","v":0},{"$f":"IF(COUNT($H235:K235)>='RFM input'!$W$7,0,($G149+(SUM($G235:K235)))*L$6)","v":0},{"$f":"IF(COUNT($H235:L235)>='RFM input'!$W$7,0,($G149+(SUM($G235:L235)))*M$6)","v":0},{"$f":"IF(COUNT($H235:M235)>='RFM input'!$W$7,0,($G149+(SUM($G235:M235)))*N$6)","v":0},{"$f":"IF(COUNT($H235:N235)>='RFM input'!$W$7,0,($G149+(SUM($G235:N235)))*O$6)","v":0},{"$f":"IF(COUNT($H235:O235)>='RFM input'!$W$7,0,($G149+(SUM($G235:O235)))*P$6)","v":0},{"$f":"IF(COUNT($H235:P235)>='RFM input'!$W$7,0,($G149+(SUM($G235:P235)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H235:I235)='RFM input'!$W$7,SUM($G235:I235),0)","v":0},{"$f":"IF(COUNT($H235:J235)='RFM input'!$W$7,SUM($G235:J235),0)","v":0},{"$f":"IF(COUNT($H235:K235)='RFM input'!$W$7,SUM($G235:K235),0)","v":0},{"$f":"IF(COUNT($H235:L235)='RFM input'!$W$7,SUM($G235:L235),0)","v":0},{"$f":"IF(COUNT($H235:M235)='RFM input'!$W$7,SUM($G235:M235),0)","v":0},{"$f":"IF(COUNT($H235:N235)='RFM input'!$W$7,SUM($G235:N235),0)","v":0},{"$f":"IF(COUNT($H235:O235)='RFM input'!$W$7,SUM($G235:O235),0)","v":0},{"$f":"IF(COUNT($H235:P235)='RFM input'!$W$7,SUM($G235:P235),0)","v":0},{"$f":"IF(COUNT($H235:Q235)='RFM input'!$W$7,SUM($G235:Q235),0)","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,null,{"$f":"($G150+(SUM($G237:G237)))*H$6","v":0},{"$f":"($G150+(SUM($G237:H237)))*I$6","v":0},{"$f":"IF(COUNT($H237:I237)>='RFM input'!$W$7,0,($G150+(SUM($G237:I237)))*J$6)","v":0},{"$f":"IF(COUNT($H237:J237)>='RFM input'!$W$7,0,($G150+(SUM($G237:J237)))*K$6)","v":0},{"$f":"IF(COUNT($H237:K237)>='RFM input'!$W$7,0,($G150+(SUM($G237:K237)))*L$6)","v":0},{"$f":"IF(COUNT($H237:L237)>='RFM input'!$W$7,0,($G150+(SUM($G237:L237)))*M$6)","v":0},{"$f":"IF(COUNT($H237:M237)>='RFM input'!$W$7,0,($G150+(SUM($G237:M237)))*N$6)","v":0},{"$f":"IF(COUNT($H237:N237)>='RFM input'!$W$7,0,($G150+(SUM($G237:N237)))*O$6)","v":0},{"$f":"IF(COUNT($H237:O237)>='RFM input'!$W$7,0,($G150+(SUM($G237:O237)))*P$6)","v":0},{"$f":"IF(COUNT($H237:P237)>='RFM input'!$W$7,0,($G150+(SUM($G237:P237)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H237:I237)='RFM input'!$W$7,SUM($G237:I237),0)","v":0},{"$f":"IF(COUNT($H237:J237)='RFM input'!$W$7,SUM($G237:J237),0)","v":0},{"$f":"IF(COUNT($H237:K237)='RFM input'!$W$7,SUM($G237:K237),0)","v":0},{"$f":"IF(COUNT($H237:L237)='RFM input'!$W$7,SUM($G237:L237),0)","v":0},{"$f":"IF(COUNT($H237:M237)='RFM input'!$W$7,SUM($G237:M237),0)","v":0},{"$f":"IF(COUNT($H237:N237)='RFM input'!$W$7,SUM($G237:N237),0)","v":0},{"$f":"IF(COUNT($H237:O237)='RFM input'!$W$7,SUM($G237:O237),0)","v":0},{"$f":"IF(COUNT($H237:P237)='RFM input'!$W$7,SUM($G237:P237),0)","v":0},{"$f":"IF(COUNT($H237:Q237)='RFM input'!$W$7,SUM($G237:Q237),0)","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,null,{"$f":"($G151+(SUM($G239:G239)))*H$6","v":-1.1864666481841171E-2},{"$f":"($G151+(SUM($G239:H239)))*I$6","v":-1.3720436021016233E-2},{"$f":"IF(COUNT($H239:I239)>='RFM input'!$W$7,0,($G151+(SUM($G239:I239)))*J$6)","v":0},{"$f":"IF(COUNT($H239:J239)>='RFM input'!$W$7,0,($G151+(SUM($G239:J239)))*K$6)","v":0},{"$f":"IF(COUNT($H239:K239)>='RFM input'!$W$7,0,($G151+(SUM($G239:K239)))*L$6)","v":0},{"$f":"IF(COUNT($H239:L239)>='RFM input'!$W$7,0,($G151+(SUM($G239:L239)))*M$6)","v":0},{"$f":"IF(COUNT($H239:M239)>='RFM input'!$W$7,0,($G151+(SUM($G239:M239)))*N$6)","v":0},{"$f":"IF(COUNT($H239:N239)>='RFM input'!$W$7,0,($G151+(SUM($G239:N239)))*O$6)","v":0},{"$f":"IF(COUNT($H239:O239)>='RFM input'!$W$7,0,($G151+(SUM($G239:O239)))*P$6)","v":0},{"$f":"IF(COUNT($H239:P239)>='RFM input'!$W$7,0,($G151+(SUM($G239:P239)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H239:I239)='RFM input'!$W$7,SUM($G239:I239),0)","v":-2.5585102502857403E-2},{"$f":"IF(COUNT($H239:J239)='RFM input'!$W$7,SUM($G239:J239),0)","v":0},{"$f":"IF(COUNT($H239:K239)='RFM input'!$W$7,SUM($G239:K239),0)","v":0},{"$f":"IF(COUNT($H239:L239)='RFM input'!$W$7,SUM($G239:L239),0)","v":0},{"$f":"IF(COUNT($H239:M239)='RFM input'!$W$7,SUM($G239:M239),0)","v":0},{"$f":"IF(COUNT($H239:N239)='RFM input'!$W$7,SUM($G239:N239),0)","v":0},{"$f":"IF(COUNT($H239:O239)='RFM input'!$W$7,SUM($G239:O239),0)","v":0},{"$f":"IF(COUNT($H239:P239)='RFM input'!$W$7,SUM($G239:P239),0)","v":0},{"$f":"IF(COUNT($H239:Q239)='RFM input'!$W$7,SUM($G239:Q239),0)","v":0}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,null,{"$f":"($G152+(SUM($G241:G241)))*H$6","v":-8.0887808030837491E-2},{"$f":"($G152+(SUM($G241:H241)))*I$6","v":-9.3539586356339494E-2},{"$f":"IF(COUNT($H241:I241)>='RFM input'!$W$7,0,($G152+(SUM($G241:I241)))*J$6)","v":0},{"$f":"IF(COUNT($H241:J241)>='RFM input'!$W$7,0,($G152+(SUM($G241:J241)))*K$6)","v":0},{"$f":"IF(COUNT($H241:K241)>='RFM input'!$W$7,0,($G152+(SUM($G241:K241)))*L$6)","v":0},{"$f":"IF(COUNT($H241:L241)>='RFM input'!$W$7,0,($G152+(SUM($G241:L241)))*M$6)","v":0},{"$f":"IF(COUNT($H241:M241)>='RFM input'!$W$7,0,($G152+(SUM($G241:M241)))*N$6)","v":0},{"$f":"IF(COUNT($H241:N241)>='RFM input'!$W$7,0,($G152+(SUM($G241:N241)))*O$6)","v":0},{"$f":"IF(COUNT($H241:O241)>='RFM input'!$W$7,0,($G152+(SUM($G241:O241)))*P$6)","v":0},{"$f":"IF(COUNT($H241:P241)>='RFM input'!$W$7,0,($G152+(SUM($G241:P241)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H241:I241)='RFM input'!$W$7,SUM($G241:I241),0)","v":-0.17442739438717697},{"$f":"IF(COUNT($H241:J241)='RFM input'!$W$7,SUM($G241:J241),0)","v":0},{"$f":"IF(COUNT($H241:K241)='RFM input'!$W$7,SUM($G241:K241),0)","v":0},{"$f":"IF(COUNT($H241:L241)='RFM input'!$W$7,SUM($G241:L241),0)","v":0},{"$f":"IF(COUNT($H241:M241)='RFM input'!$W$7,SUM($G241:M241),0)","v":0},{"$f":"IF(COUNT($H241:N241)='RFM input'!$W$7,SUM($G241:N241),0)","v":0},{"$f":"IF(COUNT($H241:O241)='RFM input'!$W$7,SUM($G241:O241),0)","v":0},{"$f":"IF(COUNT($H241:P241)='RFM input'!$W$7,SUM($G241:P241),0)","v":0},{"$f":"IF(COUNT($H241:Q241)='RFM input'!$W$7,SUM($G241:Q241),0)","v":0}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,null,{"$f":"($G153+(SUM($G243:G243)))*H$6","v":-8.1713937429438263E-2},{"$f":"($G153+(SUM($G243:H243)))*I$6","v":-9.4494931841687127E-2},{"$f":"IF(COUNT($H243:I243)>='RFM input'!$W$7,0,($G153+(SUM($G243:I243)))*J$6)","v":0},{"$f":"IF(COUNT($H243:J243)>='RFM input'!$W$7,0,($G153+(SUM($G243:J243)))*K$6)","v":0},{"$f":"IF(COUNT($H243:K243)>='RFM input'!$W$7,0,($G153+(SUM($G243:K243)))*L$6)","v":0},{"$f":"IF(COUNT($H243:L243)>='RFM input'!$W$7,0,($G153+(SUM($G243:L243)))*M$6)","v":0},{"$f":"IF(COUNT($H243:M243)>='RFM input'!$W$7,0,($G153+(SUM($G243:M243)))*N$6)","v":0},{"$f":"IF(COUNT($H243:N243)>='RFM input'!$W$7,0,($G153+(SUM($G243:N243)))*O$6)","v":0},{"$f":"IF(COUNT($H243:O243)>='RFM input'!$W$7,0,($G153+(SUM($G243:O243)))*P$6)","v":0},{"$f":"IF(COUNT($H243:P243)>='RFM input'!$W$7,0,($G153+(SUM($G243:P243)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H243:I243)='RFM input'!$W$7,SUM($G243:I243),0)","v":-0.17620886927112539},{"$f":"IF(COUNT($H243:J243)='RFM input'!$W$7,SUM($G243:J243),0)","v":0},{"$f":"IF(COUNT($H243:K243)='RFM input'!$W$7,SUM($G243:K243),0)","v":0},{"$f":"IF(COUNT($H243:L243)='RFM input'!$W$7,SUM($G243:L243),0)","v":0},{"$f":"IF(COUNT($H243:M243)='RFM input'!$W$7,SUM($G243:M243),0)","v":0},{"$f":"IF(COUNT($H243:N243)='RFM input'!$W$7,SUM($G243:N243),0)","v":0},{"$f":"IF(COUNT($H243:O243)='RFM input'!$W$7,SUM($G243:O243),0)","v":0},{"$f":"IF(COUNT($H243:P243)='RFM input'!$W$7,SUM($G243:P243),0)","v":0},{"$f":"IF(COUNT($H243:Q243)='RFM input'!$W$7,SUM($G243:Q243),0)","v":0}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,null,{"$f":"($G154+(SUM($G245:G245)))*H$6","v":0},{"$f":"($G154+(SUM($G245:H245)))*I$6","v":0},{"$f":"IF(COUNT($H245:I245)>='RFM input'!$W$7,0,($G154+(SUM($G245:I245)))*J$6)","v":0},{"$f":"IF(COUNT($H245:J245)>='RFM input'!$W$7,0,($G154+(SUM($G245:J245)))*K$6)","v":0},{"$f":"IF(COUNT($H245:K245)>='RFM input'!$W$7,0,($G154+(SUM($G245:K245)))*L$6)","v":0},{"$f":"IF(COUNT($H245:L245)>='RFM input'!$W$7,0,($G154+(SUM($G245:L245)))*M$6)","v":0},{"$f":"IF(COUNT($H245:M245)>='RFM input'!$W$7,0,($G154+(SUM($G245:M245)))*N$6)","v":0},{"$f":"IF(COUNT($H245:N245)>='RFM input'!$W$7,0,($G154+(SUM($G245:N245)))*O$6)","v":0},{"$f":"IF(COUNT($H245:O245)>='RFM input'!$W$7,0,($G154+(SUM($G245:O245)))*P$6)","v":0},{"$f":"IF(COUNT($H245:P245)>='RFM input'!$W$7,0,($G154+(SUM($G245:P245)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H245:I245)='RFM input'!$W$7,SUM($G245:I245),0)","v":0},{"$f":"IF(COUNT($H245:J245)='RFM input'!$W$7,SUM($G245:J245),0)","v":0},{"$f":"IF(COUNT($H245:K245)='RFM input'!$W$7,SUM($G245:K245),0)","v":0},{"$f":"IF(COUNT($H245:L245)='RFM input'!$W$7,SUM($G245:L245),0)","v":0},{"$f":"IF(COUNT($H245:M245)='RFM input'!$W$7,SUM($G245:M245),0)","v":0},{"$f":"IF(COUNT($H245:N245)='RFM input'!$W$7,SUM($G245:N245),0)","v":0},{"$f":"IF(COUNT($H245:O245)='RFM input'!$W$7,SUM($G245:O245),0)","v":0},{"$f":"IF(COUNT($H245:P245)='RFM input'!$W$7,SUM($G245:P245),0)","v":0},{"$f":"IF(COUNT($H245:Q245)='RFM input'!$W$7,SUM($G245:Q245),0)","v":0}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,null,{"$f":"($G155+(SUM($G247:G247)))*H$6","v":0},{"$f":"($G155+(SUM($G247:H247)))*I$6","v":0},{"$f":"IF(COUNT($H247:I247)>='RFM input'!$W$7,0,($G155+(SUM($G247:I247)))*J$6)","v":0},{"$f":"IF(COUNT($H247:J247)>='RFM input'!$W$7,0,($G155+(SUM($G247:J247)))*K$6)","v":0},{"$f":"IF(COUNT($H247:K247)>='RFM input'!$W$7,0,($G155+(SUM($G247:K247)))*L$6)","v":0},{"$f":"IF(COUNT($H247:L247)>='RFM input'!$W$7,0,($G155+(SUM($G247:L247)))*M$6)","v":0},{"$f":"IF(COUNT($H247:M247)>='RFM input'!$W$7,0,($G155+(SUM($G247:M247)))*N$6)","v":0},{"$f":"IF(COUNT($H247:N247)>='RFM input'!$W$7,0,($G155+(SUM($G247:N247)))*O$6)","v":0},{"$f":"IF(COUNT($H247:O247)>='RFM input'!$W$7,0,($G155+(SUM($G247:O247)))*P$6)","v":0},{"$f":"IF(COUNT($H247:P247)>='RFM input'!$W$7,0,($G155+(SUM($G247:P247)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H247:I247)='RFM input'!$W$7,SUM($G247:I247),0)","v":0},{"$f":"IF(COUNT($H247:J247)='RFM input'!$W$7,SUM($G247:J247),0)","v":0},{"$f":"IF(COUNT($H247:K247)='RFM input'!$W$7,SUM($G247:K247),0)","v":0},{"$f":"IF(COUNT($H247:L247)='RFM input'!$W$7,SUM($G247:L247),0)","v":0},{"$f":"IF(COUNT($H247:M247)='RFM input'!$W$7,SUM($G247:M247),0)","v":0},{"$f":"IF(COUNT($H247:N247)='RFM input'!$W$7,SUM($G247:N247),0)","v":0},{"$f":"IF(COUNT($H247:O247)='RFM input'!$W$7,SUM($G247:O247),0)","v":0},{"$f":"IF(COUNT($H247:P247)='RFM input'!$W$7,SUM($G247:P247),0)","v":0},{"$f":"IF(COUNT($H247:Q247)='RFM input'!$W$7,SUM($G247:Q247),0)","v":0}]
[null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,null,null,{"$f":"($G156+(SUM($G249:G249)))*H$6","v":0},{"$f":"($G156+(SUM($G249:H249)))*I$6","v":0},{"$f":"IF(COUNT($H249:I249)>='RFM input'!$W$7,0,($G156+(SUM($G249:I249)))*J$6)","v":0},{"$f":"IF(COUNT($H249:J249)>='RFM input'!$W$7,0,($G156+(SUM($G249:J249)))*K$6)","v":0},{"$f":"IF(COUNT($H249:K249)>='RFM input'!$W$7,0,($G156+(SUM($G249:K249)))*L$6)","v":0},{"$f":"IF(COUNT($H249:L249)>='RFM input'!$W$7,0,($G156+(SUM($G249:L249)))*M$6)","v":0},{"$f":"IF(COUNT($H249:M249)>='RFM input'!$W$7,0,($G156+(SUM($G249:M249)))*N$6)","v":0},{"$f":"IF(COUNT($H249:N249)>='RFM input'!$W$7,0,($G156+(SUM($G249:N249)))*O$6)","v":0},{"$f":"IF(COUNT($H249:O249)>='RFM input'!$W$7,0,($G156+(SUM($G249:O249)))*P$6)","v":0},{"$f":"IF(COUNT($H249:P249)>='RFM input'!$W$7,0,($G156+(SUM($G249:P249)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H249:I249)='RFM input'!$W$7,SUM($G249:I249),0)","v":0},{"$f":"IF(COUNT($H249:J249)='RFM input'!$W$7,SUM($G249:J249),0)","v":0},{"$f":"IF(COUNT($H249:K249)='RFM input'!$W$7,SUM($G249:K249),0)","v":0},{"$f":"IF(COUNT($H249:L249)='RFM input'!$W$7,SUM($G249:L249),0)","v":0},{"$f":"IF(COUNT($H249:M249)='RFM input'!$W$7,SUM($G249:M249),0)","v":0},{"$f":"IF(COUNT($H249:N249)='RFM input'!$W$7,SUM($G249:N249),0)","v":0},{"$f":"IF(COUNT($H249:O249)='RFM input'!$W$7,SUM($G249:O249),0)","v":0},{"$f":"IF(COUNT($H249:P249)='RFM input'!$W$7,SUM($G249:P249),0)","v":0},{"$f":"IF(COUNT($H249:Q249)='RFM input'!$W$7,SUM($G249:Q249),0)","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,null,{"$f":"($G157+(SUM($G251:G251)))*H$6","v":0},{"$f":"($G157+(SUM($G251:H251)))*I$6","v":0},{"$f":"IF(COUNT($H251:I251)>='RFM input'!$W$7,0,($G157+(SUM($G251:I251)))*J$6)","v":0},{"$f":"IF(COUNT($H251:J251)>='RFM input'!$W$7,0,($G157+(SUM($G251:J251)))*K$6)","v":0},{"$f":"IF(COUNT($H251:K251)>='RFM input'!$W$7,0,($G157+(SUM($G251:K251)))*L$6)","v":0},{"$f":"IF(COUNT($H251:L251)>='RFM input'!$W$7,0,($G157+(SUM($G251:L251)))*M$6)","v":0},{"$f":"IF(COUNT($H251:M251)>='RFM input'!$W$7,0,($G157+(SUM($G251:M251)))*N$6)","v":0},{"$f":"IF(COUNT($H251:N251)>='RFM input'!$W$7,0,($G157+(SUM($G251:N251)))*O$6)","v":0},{"$f":"IF(COUNT($H251:O251)>='RFM input'!$W$7,0,($G157+(SUM($G251:O251)))*P$6)","v":0},{"$f":"IF(COUNT($H251:P251)>='RFM input'!$W$7,0,($G157+(SUM($G251:P251)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H251:I251)='RFM input'!$W$7,SUM($G251:I251),0)","v":0},{"$f":"IF(COUNT($H251:J251)='RFM input'!$W$7,SUM($G251:J251),0)","v":0},{"$f":"IF(COUNT($H251:K251)='RFM input'!$W$7,SUM($G251:K251),0)","v":0},{"$f":"IF(COUNT($H251:L251)='RFM input'!$W$7,SUM($G251:L251),0)","v":0},{"$f":"IF(COUNT($H251:M251)='RFM input'!$W$7,SUM($G251:M251),0)","v":0},{"$f":"IF(COUNT($H251:N251)='RFM input'!$W$7,SUM($G251:N251),0)","v":0},{"$f":"IF(COUNT($H251:O251)='RFM input'!$W$7,SUM($G251:O251),0)","v":0},{"$f":"IF(COUNT($H251:P251)='RFM input'!$W$7,SUM($G251:P251),0)","v":0},{"$f":"IF(COUNT($H251:Q251)='RFM input'!$W$7,SUM($G251:Q251),0)","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,null,{"$f":"($G158+(SUM($G253:G253)))*H$6","v":4.1458118251021102E-2},{"$f":"($G158+(SUM($G253:H253)))*I$6","v":4.7942642120235128E-2},{"$f":"IF(COUNT($H253:I253)>='RFM input'!$W$7,0,($G158+(SUM($G253:I253)))*J$6)","v":0},{"$f":"IF(COUNT($H253:J253)>='RFM input'!$W$7,0,($G158+(SUM($G253:J253)))*K$6)","v":0},{"$f":"IF(COUNT($H253:K253)>='RFM input'!$W$7,0,($G158+(SUM($G253:K253)))*L$6)","v":0},{"$f":"IF(COUNT($H253:L253)>='RFM input'!$W$7,0,($G158+(SUM($G253:L253)))*M$6)","v":0},{"$f":"IF(COUNT($H253:M253)>='RFM input'!$W$7,0,($G158+(SUM($G253:M253)))*N$6)","v":0},{"$f":"IF(COUNT($H253:N253)>='RFM input'!$W$7,0,($G158+(SUM($G253:N253)))*O$6)","v":0},{"$f":"IF(COUNT($H253:O253)>='RFM input'!$W$7,0,($G158+(SUM($G253:O253)))*P$6)","v":0},{"$f":"IF(COUNT($H253:P253)>='RFM input'!$W$7,0,($G158+(SUM($G253:P253)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H253:I253)='RFM input'!$W$7,SUM($G253:I253),0)","v":8.940076037125623E-2},{"$f":"IF(COUNT($H253:J253)='RFM input'!$W$7,SUM($G253:J253),0)","v":0},{"$f":"IF(COUNT($H253:K253)='RFM input'!$W$7,SUM($G253:K253),0)","v":0},{"$f":"IF(COUNT($H253:L253)='RFM input'!$W$7,SUM($G253:L253),0)","v":0},{"$f":"IF(COUNT($H253:M253)='RFM input'!$W$7,SUM($G253:M253),0)","v":0},{"$f":"IF(COUNT($H253:N253)='RFM input'!$W$7,SUM($G253:N253),0)","v":0},{"$f":"IF(COUNT($H253:O253)='RFM input'!$W$7,SUM($G253:O253),0)","v":0},{"$f":"IF(COUNT($H253:P253)='RFM input'!$W$7,SUM($G253:P253),0)","v":0},{"$f":"IF(COUNT($H253:Q253)='RFM input'!$W$7,SUM($G253:Q253),0)","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"($G159+(SUM($G255:G255)))*H$6","v":0},{"$f":"($G159+(SUM($G255:H255)))*I$6","v":0},{"$f":"IF(COUNT($H255:I255)>='RFM input'!$W$7,0,($G159+(SUM($G255:I255)))*J$6)","v":0},{"$f":"IF(COUNT($H255:J255)>='RFM input'!$W$7,0,($G159+(SUM($G255:J255)))*K$6)","v":0},{"$f":"IF(COUNT($H255:K255)>='RFM input'!$W$7,0,($G159+(SUM($G255:K255)))*L$6)","v":0},{"$f":"IF(COUNT($H255:L255)>='RFM input'!$W$7,0,($G159+(SUM($G255:L255)))*M$6)","v":0},{"$f":"IF(COUNT($H255:M255)>='RFM input'!$W$7,0,($G159+(SUM($G255:M255)))*N$6)","v":0},{"$f":"IF(COUNT($H255:N255)>='RFM input'!$W$7,0,($G159+(SUM($G255:N255)))*O$6)","v":0},{"$f":"IF(COUNT($H255:O255)>='RFM input'!$W$7,0,($G159+(SUM($G255:O255)))*P$6)","v":0},{"$f":"IF(COUNT($H255:P255)>='RFM input'!$W$7,0,($G159+(SUM($G255:P255)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H255:I255)='RFM input'!$W$7,SUM($G255:I255),0)","v":0},{"$f":"IF(COUNT($H255:J255)='RFM input'!$W$7,SUM($G255:J255),0)","v":0},{"$f":"IF(COUNT($H255:K255)='RFM input'!$W$7,SUM($G255:K255),0)","v":0},{"$f":"IF(COUNT($H255:L255)='RFM input'!$W$7,SUM($G255:L255),0)","v":0},{"$f":"IF(COUNT($H255:M255)='RFM input'!$W$7,SUM($G255:M255),0)","v":0},{"$f":"IF(COUNT($H255:N255)='RFM input'!$W$7,SUM($G255:N255),0)","v":0},{"$f":"IF(COUNT($H255:O255)='RFM input'!$W$7,SUM($G255:O255),0)","v":0},{"$f":"IF(COUNT($H255:P255)='RFM input'!$W$7,SUM($G255:P255),0)","v":0},{"$f":"IF(COUNT($H255:Q255)='RFM input'!$W$7,SUM($G255:Q255),0)","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"($G160+(SUM($G257:G257)))*H$6","v":0},{"$f":"($G160+(SUM($G257:H257)))*I$6","v":0},{"$f":"IF(COUNT($H257:I257)>='RFM input'!$W$7,0,($G160+(SUM($G257:I257)))*J$6)","v":0},{"$f":"IF(COUNT($H257:J257)>='RFM input'!$W$7,0,($G160+(SUM($G257:J257)))*K$6)","v":0},{"$f":"IF(COUNT($H257:K257)>='RFM input'!$W$7,0,($G160+(SUM($G257:K257)))*L$6)","v":0},{"$f":"IF(COUNT($H257:L257)>='RFM input'!$W$7,0,($G160+(SUM($G257:L257)))*M$6)","v":0},{"$f":"IF(COUNT($H257:M257)>='RFM input'!$W$7,0,($G160+(SUM($G257:M257)))*N$6)","v":0},{"$f":"IF(COUNT($H257:N257)>='RFM input'!$W$7,0,($G160+(SUM($G257:N257)))*O$6)","v":0},{"$f":"IF(COUNT($H257:O257)>='RFM input'!$W$7,0,($G160+(SUM($G257:O257)))*P$6)","v":0},{"$f":"IF(COUNT($H257:P257)>='RFM input'!$W$7,0,($G160+(SUM($G257:P257)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H257:I257)='RFM input'!$W$7,SUM($G257:I257),0)","v":0},{"$f":"IF(COUNT($H257:J257)='RFM input'!$W$7,SUM($G257:J257),0)","v":0},{"$f":"IF(COUNT($H257:K257)='RFM input'!$W$7,SUM($G257:K257),0)","v":0},{"$f":"IF(COUNT($H257:L257)='RFM input'!$W$7,SUM($G257:L257),0)","v":0},{"$f":"IF(COUNT($H257:M257)='RFM input'!$W$7,SUM($G257:M257),0)","v":0},{"$f":"IF(COUNT($H257:N257)='RFM input'!$W$7,SUM($G257:N257),0)","v":0},{"$f":"IF(COUNT($H257:O257)='RFM input'!$W$7,SUM($G257:O257),0)","v":0},{"$f":"IF(COUNT($H257:P257)='RFM input'!$W$7,SUM($G257:P257),0)","v":0},{"$f":"IF(COUNT($H257:Q257)='RFM input'!$W$7,SUM($G257:Q257),0)","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"($G161+(SUM($G259:G259)))*H$6","v":0},{"$f":"($G161+(SUM($G259:H259)))*I$6","v":0},{"$f":"IF(COUNT($H259:I259)>='RFM input'!$W$7,0,($G161+(SUM($G259:I259)))*J$6)","v":0},{"$f":"IF(COUNT($H259:J259)>='RFM input'!$W$7,0,($G161+(SUM($G259:J259)))*K$6)","v":0},{"$f":"IF(COUNT($H259:K259)>='RFM input'!$W$7,0,($G161+(SUM($G259:K259)))*L$6)","v":0},{"$f":"IF(COUNT($H259:L259)>='RFM input'!$W$7,0,($G161+(SUM($G259:L259)))*M$6)","v":0},{"$f":"IF(COUNT($H259:M259)>='RFM input'!$W$7,0,($G161+(SUM($G259:M259)))*N$6)","v":0},{"$f":"IF(COUNT($H259:N259)>='RFM input'!$W$7,0,($G161+(SUM($G259:N259)))*O$6)","v":0},{"$f":"IF(COUNT($H259:O259)>='RFM input'!$W$7,0,($G161+(SUM($G259:O259)))*P$6)","v":0},{"$f":"IF(COUNT($H259:P259)>='RFM input'!$W$7,0,($G161+(SUM($G259:P259)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H259:I259)='RFM input'!$W$7,SUM($G259:I259),0)","v":0},{"$f":"IF(COUNT($H259:J259)='RFM input'!$W$7,SUM($G259:J259),0)","v":0},{"$f":"IF(COUNT($H259:K259)='RFM input'!$W$7,SUM($G259:K259),0)","v":0},{"$f":"IF(COUNT($H259:L259)='RFM input'!$W$7,SUM($G259:L259),0)","v":0},{"$f":"IF(COUNT($H259:M259)='RFM input'!$W$7,SUM($G259:M259),0)","v":0},{"$f":"IF(COUNT($H259:N259)='RFM input'!$W$7,SUM($G259:N259),0)","v":0},{"$f":"IF(COUNT($H259:O259)='RFM input'!$W$7,SUM($G259:O259),0)","v":0},{"$f":"IF(COUNT($H259:P259)='RFM input'!$W$7,SUM($G259:P259),0)","v":0},{"$f":"IF(COUNT($H259:Q259)='RFM input'!$W$7,SUM($G259:Q259),0)","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"($G162+(SUM($G261:G261)))*H$6","v":0},{"$f":"($G162+(SUM($G261:H261)))*I$6","v":0},{"$f":"IF(COUNT($H261:I261)>='RFM input'!$W$7,0,($G162+(SUM($G261:I261)))*J$6)","v":0},{"$f":"IF(COUNT($H261:J261)>='RFM input'!$W$7,0,($G162+(SUM($G261:J261)))*K$6)","v":0},{"$f":"IF(COUNT($H261:K261)>='RFM input'!$W$7,0,($G162+(SUM($G261:K261)))*L$6)","v":0},{"$f":"IF(COUNT($H261:L261)>='RFM input'!$W$7,0,($G162+(SUM($G261:L261)))*M$6)","v":0},{"$f":"IF(COUNT($H261:M261)>='RFM input'!$W$7,0,($G162+(SUM($G261:M261)))*N$6)","v":0},{"$f":"IF(COUNT($H261:N261)>='RFM input'!$W$7,0,($G162+(SUM($G261:N261)))*O$6)","v":0},{"$f":"IF(COUNT($H261:O261)>='RFM input'!$W$7,0,($G162+(SUM($G261:O261)))*P$6)","v":0},{"$f":"IF(COUNT($H261:P261)>='RFM input'!$W$7,0,($G162+(SUM($G261:P261)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H261:I261)='RFM input'!$W$7,SUM($G261:I261),0)","v":0},{"$f":"IF(COUNT($H261:J261)='RFM input'!$W$7,SUM($G261:J261),0)","v":0},{"$f":"IF(COUNT($H261:K261)='RFM input'!$W$7,SUM($G261:K261),0)","v":0},{"$f":"IF(COUNT($H261:L261)='RFM input'!$W$7,SUM($G261:L261),0)","v":0},{"$f":"IF(COUNT($H261:M261)='RFM input'!$W$7,SUM($G261:M261),0)","v":0},{"$f":"IF(COUNT($H261:N261)='RFM input'!$W$7,SUM($G261:N261),0)","v":0},{"$f":"IF(COUNT($H261:O261)='RFM input'!$W$7,SUM($G261:O261),0)","v":0},{"$f":"IF(COUNT($H261:P261)='RFM input'!$W$7,SUM($G261:P261),0)","v":0},{"$f":"IF(COUNT($H261:Q261)='RFM input'!$W$7,SUM($G261:Q261),0)","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"($G163+(SUM($G263:G263)))*H$6","v":0},{"$f":"($G163+(SUM($G263:H263)))*I$6","v":0},{"$f":"IF(COUNT($H263:I263)>='RFM input'!$W$7,0,($G163+(SUM($G263:I263)))*J$6)","v":0},{"$f":"IF(COUNT($H263:J263)>='RFM input'!$W$7,0,($G163+(SUM($G263:J263)))*K$6)","v":0},{"$f":"IF(COUNT($H263:K263)>='RFM input'!$W$7,0,($G163+(SUM($G263:K263)))*L$6)","v":0},{"$f":"IF(COUNT($H263:L263)>='RFM input'!$W$7,0,($G163+(SUM($G263:L263)))*M$6)","v":0},{"$f":"IF(COUNT($H263:M263)>='RFM input'!$W$7,0,($G163+(SUM($G263:M263)))*N$6)","v":0},{"$f":"IF(COUNT($H263:N263)>='RFM input'!$W$7,0,($G163+(SUM($G263:N263)))*O$6)","v":0},{"$f":"IF(COUNT($H263:O263)>='RFM input'!$W$7,0,($G163+(SUM($G263:O263)))*P$6)","v":0},{"$f":"IF(COUNT($H263:P263)>='RFM input'!$W$7,0,($G163+(SUM($G263:P263)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H263:I263)='RFM input'!$W$7,SUM($G263:I263),0)","v":0},{"$f":"IF(COUNT($H263:J263)='RFM input'!$W$7,SUM($G263:J263),0)","v":0},{"$f":"IF(COUNT($H263:K263)='RFM input'!$W$7,SUM($G263:K263),0)","v":0},{"$f":"IF(COUNT($H263:L263)='RFM input'!$W$7,SUM($G263:L263),0)","v":0},{"$f":"IF(COUNT($H263:M263)='RFM input'!$W$7,SUM($G263:M263),0)","v":0},{"$f":"IF(COUNT($H263:N263)='RFM input'!$W$7,SUM($G263:N263),0)","v":0},{"$f":"IF(COUNT($H263:O263)='RFM input'!$W$7,SUM($G263:O263),0)","v":0},{"$f":"IF(COUNT($H263:P263)='RFM input'!$W$7,SUM($G263:P263),0)","v":0},{"$f":"IF(COUNT($H263:Q263)='RFM input'!$W$7,SUM($G263:Q263),0)","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"($G164+(SUM($G265:G265)))*H$6","v":0},{"$f":"($G164+(SUM($G265:H265)))*I$6","v":0},{"$f":"IF(COUNT($H265:I265)>='RFM input'!$W$7,0,($G164+(SUM($G265:I265)))*J$6)","v":0},{"$f":"IF(COUNT($H265:J265)>='RFM input'!$W$7,0,($G164+(SUM($G265:J265)))*K$6)","v":0},{"$f":"IF(COUNT($H265:K265)>='RFM input'!$W$7,0,($G164+(SUM($G265:K265)))*L$6)","v":0},{"$f":"IF(COUNT($H265:L265)>='RFM input'!$W$7,0,($G164+(SUM($G265:L265)))*M$6)","v":0},{"$f":"IF(COUNT($H265:M265)>='RFM input'!$W$7,0,($G164+(SUM($G265:M265)))*N$6)","v":0},{"$f":"IF(COUNT($H265:N265)>='RFM input'!$W$7,0,($G164+(SUM($G265:N265)))*O$6)","v":0},{"$f":"IF(COUNT($H265:O265)>='RFM input'!$W$7,0,($G164+(SUM($G265:O265)))*P$6)","v":0},{"$f":"IF(COUNT($H265:P265)>='RFM input'!$W$7,0,($G164+(SUM($G265:P265)))*Q$6)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H265:I265)='RFM input'!$W$7,SUM($G265:I265),0)","v":0},{"$f":"IF(COUNT($H265:J265)='RFM input'!$W$7,SUM($G265:J265),0)","v":0},{"$f":"IF(COUNT($H265:K265)='RFM input'!$W$7,SUM($G265:K265),0)","v":0},{"$f":"IF(COUNT($H265:L265)='RFM input'!$W$7,SUM($G265:L265),0)","v":0},{"$f":"IF(COUNT($H265:M265)='RFM input'!$W$7,SUM($G265:M265),0)","v":0},{"$f":"IF(COUNT($H265:N265)='RFM input'!$W$7,SUM($G265:N265),0)","v":0},{"$f":"IF(COUNT($H265:O265)='RFM input'!$W$7,SUM($G265:O265),0)","v":0},{"$f":"IF(COUNT($H265:P265)='RFM input'!$W$7,SUM($G265:P265),0)","v":0},{"$f":"IF(COUNT($H265:Q265)='RFM input'!$W$7,SUM($G265:Q265),0)","v":0}]
[null,"Total Return at End of Regulatory Period",null,null,null,null,null,null,{"$f":"IF(COUNT($H166:I166)='RFM input'!$W$7, SUM($G166:I166), 0)","v":0.98144099221445424},{"$f":"IF(COUNT($H166:J166)='RFM input'!$W$7, SUM($G166:J166), 0)","v":0},{"$f":"IF(COUNT($H166:K166)='RFM input'!$W$7, SUM($G166:K166), 0)","v":0},{"$f":"IF(COUNT($H166:L166)='RFM input'!$W$7, SUM($G166:L166), 0)","v":0},{"$f":"IF(COUNT($H166:M166)='RFM input'!$W$7, SUM($G166:M166), 0)","v":0},{"$f":"IF(COUNT($H166:N166)='RFM input'!$W$7, SUM($G166:N166), 0)","v":0},{"$f":"IF(COUNT($H166:O166)='RFM input'!$W$7, SUM($G166:O166), 0)","v":0},{"$f":"IF(COUNT($H166:P166)='RFM input'!$W$7, SUM($G166:P166), 0)","v":0},{"$f":"IF(COUNT($H166:Q166)='RFM input'!$W$7, SUM($G166:Q166), 0)","v":0}]

{"sheet":"RAB roll forward","index":6,"n_rows":1133,"n_cols":18,"rows_kept":1133,"cut":false,"hidden":false,"merged":[[194,4,204,4],[207,4,217,4],[246,4,256,4],[259,4,269,4],[220,4,230,4],[233,4,243,4],[181,4,191,4],[116,4,126,4],[129,4,139,4],[142,4,152,4],[155,4,165,4],[64,4,74,4],[77,4,87,4],[90,4,100,4],[103,4,113,4],[168,4,178,4],[324,4,334,4],[337,4,347,4],[350,4,360,4],[363,4,373,4],[272,4,282,4],[285,4,295,4],[298,4,308,4],[311,4,321,4],[428,4,438,4],[701,4,711,4],[376,4,386,4],[389,4,399,4],[402,4,412,4],[415,4,425,4],[441,4,451,4],[454,4,464,4],[467,4,477,4],[480,4,490,4],[493,4,503,4],[506,4,516,4],[519,4,529,4],[532,4,542,4],[545,4,555,4],[558,4,568,4],[571,4,581,4],[584,4,594,4],[597,4,607,4],[610,4,620,4],[623,4,633,4],[636,4,646,4],[649,4,659,4],[662,4,672,4],[675,4,685,4],[688,4,698,4]]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Asset Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"TasNetworks - Asset Roll Forward - DNSP RFM - version 2"}]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G60","v":"2016-17"},{"$f":"'RFM input'!H60","v":"2017-18"},{"$f":"'RFM input'!I60","v":"2018-19"},{"$f":"'RFM input'!J60","v":"2019-20"},{"$f":"'RFM input'!K60","v":"2020-21"},{"$f":"'RFM input'!L60","v":"2021-22"},{"$f":"'RFM input'!M60","v":"2022-23"},{"$f":"'RFM input'!N60","v":"2023-24"},{"$f":"'RFM input'!O60","v":"2024-25"},{"$f":"'RFM input'!P60","v":"2025-26"},{"$f":"'RFM input'!Q60","v":"2026-27"},{"$f":"IF(LEN(Q4)>4,CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1),Q4+1)","v":"2027-28"}]
[]
[null,null,{"$f":"'RFM input'!F282","v":"Actual CPI Inflation Rate"},null,null,null,{"$f":"'RFM input'!G282","v":2.1256931608133061E-2},{"$f":"'RFM input'!H282","v":1.9090909090909047E-2},{"$f":"'RFM input'!I282","v":2.4500000000000001E-2},{"$f":"'RFM input'!J282","v":0},{"$f":"'RFM input'!K282","v":0},{"$f":"'RFM input'!L282","v":0},{"$f":"'RFM input'!M282","v":0},{"$f":"'RFM input'!N282","v":0},{"$f":"'RFM input'!O282","v":0},{"$f":"'RFM input'!P282","v":0},{"$f":"'RFM input'!Q282","v":0}]
[null,null,"Actual CPI (one year lagged)",null,null,null,{"$f":"'RFM input'!G283","v":1},{"$f":"'RFM input'!H283","v":1.021256931608133},{"$f":"'RFM input'!I283","v":1.0407536548479246},{"$f":"'RFM input'!J283","v":1.0662521193916987},{"$f":"'RFM input'!K283","v":1.0662521193916987},{"$f":"'RFM input'!L283","v":1.0662521193916987},{"$f":"'RFM input'!M283","v":1.0662521193916987},{"$f":"'RFM input'!N283","v":1.0662521193916987},{"$f":"'RFM input'!O283","v":1.0662521193916987},{"$f":"'RFM input'!P283","v":1.0662521193916987},{"$f":"'RFM input'!Q283","v":1.0662521193916987}]
[]
[null,null,{"$f":"\"Asset Values ($m Real \"&G4&\")\"","v":"Asset Values ($m Real 2016-17)"}]
[]
[null,null,"Real Actual Net Capex - As Incurred",null,null,null,null,{"$f":"SUM(H12:H61)","v":114.84034736725734},104.62662472944541,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"'RFM input'!H223*(1+vanilla1)^0.5","v":0.17749579364751331},{"$f":"'RFM input'!I223*(1+vanilla2)^0.5","v":0.18379129479303286},{"$f":"'RFM input'!J223*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K223*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L223*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M223*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N223*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O223*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P223*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q223*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"'RFM input'!H224*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I224*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J224*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K224*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L224*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M224*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N224*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O224*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P224*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q224*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"'RFM input'!H225*(1+vanilla1)^0.5","v":0.83508380641409274},{"$f":"'RFM input'!I225*(1+vanilla2)^0.5","v":4.4059828225273208},{"$f":"'RFM input'!J225*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K225*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L225*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M225*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N225*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O225*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P225*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q225*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"'RFM input'!H226*(1+vanilla1)^0.5","v":1.1566145581194216},{"$f":"'RFM input'!I226*(1+vanilla2)^0.5","v":2.1483934984338733},{"$f":"'RFM input'!J226*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K226*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L226*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M226*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N226*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O226*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P226*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q226*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"'RFM input'!H227*(1+vanilla1)^0.5","v":3.4249437288968529},{"$f":"'RFM input'!I227*(1+vanilla2)^0.5","v":2.1257496852797666},{"$f":"'RFM input'!J227*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K227*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L227*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M227*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N227*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O227*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P227*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q227*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"'RFM input'!H228*(1+vanilla1)^0.5","v":0.26905132822201017},{"$f":"'RFM input'!I228*(1+vanilla2)^0.5","v":0.21835366190415845},{"$f":"'RFM input'!J228*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K228*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L228*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M228*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N228*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O228*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P228*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q228*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"'RFM input'!H229*(1+vanilla1)^0.5","v":6.181582898679455},{"$f":"'RFM input'!I229*(1+vanilla2)^0.5","v":6.2937725144071148},{"$f":"'RFM input'!J229*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K229*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L229*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M229*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N229*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O229*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P229*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q229*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"'RFM input'!H230*(1+vanilla1)^0.5","v":19.811320410171046},{"$f":"'RFM input'!I230*(1+vanilla2)^0.5","v":19.365591555059165},{"$f":"'RFM input'!J230*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K230*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L230*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M230*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N230*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O230*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P230*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q230*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"'RFM input'!H231*(1+vanilla1)^0.5","v":1.6172553032240529},{"$f":"'RFM input'!I231*(1+vanilla2)^0.5","v":0.81517057920258729},{"$f":"'RFM input'!J231*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K231*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L231*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M231*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N231*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O231*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P231*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q231*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"'RFM input'!H232*(1+vanilla1)^0.5","v":6.4905043591646265},{"$f":"'RFM input'!I232*(1+vanilla2)^0.5","v":5.8932576256868634},{"$f":"'RFM input'!J232*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K232*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L232*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M232*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N232*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O232*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P232*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q232*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"'RFM input'!H233*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I233*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J233*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K233*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L233*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M233*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N233*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O233*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P233*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q233*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"'RFM input'!H234*(1+vanilla1)^0.5","v":0.16288031706056139},{"$f":"'RFM input'!I234*(1+vanilla2)^0.5","v":0.16581229625338401},{"$f":"'RFM input'!J234*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K234*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L234*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M234*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N234*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O234*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P234*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q234*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"'RFM input'!H235*(1+vanilla1)^0.5","v":3.5823695958881898},{"$f":"'RFM input'!I235*(1+vanilla2)^0.5","v":3.4719747789405879},{"$f":"'RFM input'!J235*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K235*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L235*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M235*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N235*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O235*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P235*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q235*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"'RFM input'!H236*(1+vanilla1)^0.5","v":6.7943412986820917},{"$f":"'RFM input'!I236*(1+vanilla2)^0.5","v":6.9157534443189572},{"$f":"'RFM input'!J236*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K236*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L236*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M236*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N236*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O236*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P236*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q236*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"'RFM input'!H237*(1+vanilla1)^0.5","v":6.0648068625830458},{"$f":"'RFM input'!I237*(1+vanilla2)^0.5","v":5.9582851137235568},{"$f":"'RFM input'!J237*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K237*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L237*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M237*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N237*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O237*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P237*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q237*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"'RFM input'!H238*(1+vanilla1)^0.5","v":3.5831248188366556},{"$f":"'RFM input'!I238*(1+vanilla2)^0.5","v":3.6386074106633628},{"$f":"'RFM input'!J238*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K238*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L238*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M238*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N238*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O238*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P238*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q238*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"'RFM input'!H239*(1+vanilla1)^0.5","v":3.0686087829898097},{"$f":"'RFM input'!I239*(1+vanilla2)^0.5","v":3.0886936328664496},{"$f":"'RFM input'!J239*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K239*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L239*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M239*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N239*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O239*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P239*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q239*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"'RFM input'!H240*(1+vanilla1)^0.5","v":4.035277645392001},{"$f":"'RFM input'!I240*(1+vanilla2)^0.5","v":4.1042588026081237},{"$f":"'RFM input'!J240*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K240*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L240*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M240*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N240*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O240*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P240*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q240*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"'RFM input'!H241*(1+vanilla1)^0.5","v":6.3527835480151698},{"$f":"'RFM input'!I241*(1+vanilla2)^0.5","v":6.423919595769255},{"$f":"'RFM input'!J241*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K241*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L241*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M241*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N241*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O241*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P241*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q241*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"'RFM input'!H242*(1+vanilla1)^0.5","v":4.5210489999338899},{"$f":"'RFM input'!I242*(1+vanilla2)^0.5","v":4.54688657336985},{"$f":"'RFM input'!J242*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K242*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L242*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M242*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N242*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O242*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P242*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q242*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"'RFM input'!H243*(1+vanilla1)^0.5","v":0.90387778763155624},{"$f":"'RFM input'!I243*(1+vanilla2)^0.5","v":0.91444793547530001},{"$f":"'RFM input'!J243*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K243*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L243*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M243*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N243*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O243*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P243*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q243*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"'RFM input'!H244*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I244*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J244*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K244*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L244*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M244*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N244*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O244*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P244*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q244*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"'RFM input'!H245*(1+vanilla1)^0.5","v":8.1398875410197746E-2},{"$f":"'RFM input'!I245*(1+vanilla2)^0.5","v":7.8832554113525785E-2},{"$f":"'RFM input'!J245*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K245*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L245*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M245*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N245*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O245*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P245*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q245*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"'RFM input'!H246*(1+vanilla1)^0.5","v":2.4627230713890804E-2},{"$f":"'RFM input'!I246*(1+vanilla2)^0.5","v":2.4692445253782339E-2},{"$f":"'RFM input'!J246*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K246*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L246*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M246*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N246*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O246*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P246*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q246*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"'RFM input'!H247*(1+vanilla1)^0.5","v":0.14722860084114331},{"$f":"'RFM input'!I247*(1+vanilla2)^0.5","v":0.14258681811486132},{"$f":"'RFM input'!J247*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K247*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L247*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M247*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N247*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O247*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P247*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q247*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"'RFM input'!H248*(1+vanilla1)^0.5","v":0.3958802044722034},{"$f":"'RFM input'!I248*(1+vanilla2)^0.5","v":0.38374443775311146},{"$f":"'RFM input'!J248*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K248*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L248*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M248*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N248*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O248*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P248*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q248*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"'RFM input'!H249*(1+vanilla1)^0.5","v":0.71561339159500625},{"$f":"'RFM input'!I249*(1+vanilla2)^0.5","v":0.71798079471759912},{"$f":"'RFM input'!J249*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K249*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L249*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M249*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N249*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O249*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P249*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q249*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"'RFM input'!H250*(1+vanilla1)^0.5","v":3.1236086808135886},{"$f":"'RFM input'!I250*(1+vanilla2)^0.5","v":3.0261647133067879},{"$f":"'RFM input'!J250*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K250*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L250*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M250*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N250*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O250*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P250*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q250*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"'RFM input'!H251*(1+vanilla1)^0.5","v":0.53598482828942484},{"$f":"'RFM input'!I251*(1+vanilla2)^0.5","v":0.53943695227299593},{"$f":"'RFM input'!J251*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K251*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L251*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M251*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N251*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O251*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P251*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q251*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"'RFM input'!H252*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I252*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J252*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K252*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L252*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M252*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N252*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O252*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P252*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q252*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"'RFM input'!H253*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I253*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J253*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K253*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L253*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M253*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N253*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O253*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P253*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q253*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"'RFM input'!H254*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I254*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J254*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K254*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L254*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M254*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N254*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O254*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P254*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q254*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"'RFM input'!H255*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I255*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J255*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K255*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L255*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M255*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N255*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O255*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P255*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q255*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"'RFM input'!H256*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I256*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J256*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K256*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L256*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M256*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N256*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O256*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P256*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q256*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"'RFM input'!H257*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I257*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J257*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K257*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L257*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M257*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N257*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O257*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P257*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q257*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"'RFM input'!H258*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I258*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J258*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K258*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L258*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M258*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N258*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O258*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P258*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q258*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,{"$f":"'RFM input'!H259*(1+vanilla1)^0.5","v":1.7538093479252932},{"$f":"'RFM input'!I259*(1+vanilla2)^0.5","v":1.7726851781038273},{"$f":"'RFM input'!J259*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K259*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L259*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M259*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N259*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O259*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P259*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q259*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"'RFM input'!H260*(1+vanilla1)^0.5","v":15.78551204095454},{"$f":"'RFM input'!I260*(1+vanilla2)^0.5","v":15.084450162530485},{"$f":"'RFM input'!J260*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K260*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L260*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M260*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N260*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O260*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P260*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q260*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"'RFM input'!H261*(1+vanilla1)^0.5","v":1.3505868576876301},{"$f":"'RFM input'!I261*(1+vanilla2)^0.5","v":1.2682209311071004},{"$f":"'RFM input'!J261*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K261*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L261*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M261*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N261*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O261*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P261*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q261*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"'RFM input'!H262*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I262*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J262*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K262*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L262*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M262*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N262*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O262*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P262*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q262*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"'RFM input'!H263*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I263*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J263*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K263*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L263*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M263*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N263*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O263*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P263*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q263*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,null,{"$f":"'RFM input'!H264*(1+vanilla1)^0.5","v":11.68577764210332},{"$f":"'RFM input'!I264*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J264*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K264*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L264*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M264*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N264*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O264*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P264*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q264*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"'RFM input'!H265*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I265*(1+vanilla2)^0.5","v":0.90912692088864122},{"$f":"'RFM input'!J265*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K265*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L265*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M265*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N265*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O265*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P265*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q265*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"'RFM input'!H266*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I266*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J266*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K266*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L266*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M266*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N266*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O266*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P266*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q266*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!H267*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I267*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J267*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K267*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L267*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M267*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N267*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O267*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P267*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q267*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!H268*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I268*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J268*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K268*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L268*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M268*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N268*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O268*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P268*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q268*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!H269*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I269*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J269*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K269*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L269*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M269*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N269*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O269*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P269*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q269*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!H270*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I270*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J270*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K270*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L270*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M270*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N270*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O270*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P270*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q270*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!H271*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I271*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J271*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K271*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L271*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M271*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N271*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O271*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P271*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q271*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!H272*(1+vanilla1)^0.5","v":0.20734782289902573},{"$f":"'RFM input'!I272*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J272*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K272*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L272*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M272*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N272*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O272*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P272*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q272*(1+vanilla10)^0.5","v":0}]
[]
[null,null,{"$f":"\"Real \"&'RFM input'!$H$294& \" Straight-line Depreciation\"","v":"Real Forecast Straight-line Depreciation"},null,null,null,null,{"$f":"H76+H89+H102+H115+H128+H141+H154+H167+H180+H193+H206+H219+H232+H245+H258+H271+H284+H297+H310+H323+H336+H349+H362+H375+H388+H401+H414+H427+H440+H713+H453+H466+H479+H492+H505+H518+H531+H544+H557+H570+H583+H596+H609+H622+H635+H648+H661+H674+H687+H700","v":-75.882351591855652},{"$f":"I76+I89+I102+I115+I128+I141+I154+I167+I180+I193+I206+I219+I232+I245+I258+I271+I284+I297+I310+I323+I336+I349+I362+I375+I388+I401+I414+I427+I440+I713+I453+I466+I479+I492+I505+I518+I531+I544+I557+I570+I583+I596+I609+I622+I635+I648+I661+I674+I687+I700","v":-94.436956776300875},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A1remlife,A1value-SUM($G64:G64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(I$3>A1remlife,A1value-SUM($G64:H64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(J$3>A1remlife,A1value-SUM($G64:I64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(K$3>A1remlife,A1value-SUM($G64:J64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(L$3>A1remlife,A1value-SUM($G64:K64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(M$3>A1remlife,A1value-SUM($G64:L64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(N$3>A1remlife,A1value-SUM($G64:M64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(O$3>A1remlife,A1value-SUM($G64:N64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(P$3>A1remlife,A1value-SUM($G64:O64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"},{"$f":"IF(Q$3>A1remlife,A1value-SUM($G64:P64),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>(A1stdlife+$F66),('RFM input'!$H$223*(1+vanilla1)^0.5)-SUM($H66:H66),('RFM input'!$H$223*(1+vanilla1)^0.5)/A1stdlife))","v":3.5499158729502662E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F66),('RFM input'!$H$223*(1+vanilla1)^0.5)-SUM($H66:I66),('RFM input'!$H$223*(1+vanilla1)^0.5)/A1stdlife))","v":3.5499158729502662E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F66),('RFM input'!$H$223*(1+vanilla1)^0.5)-SUM($H66:J66),('RFM input'!$H$223*(1+vanilla1)^0.5)/A1stdlife))","v":3.5499158729502662E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F66),('RFM input'!$H$223*(1+vanilla1)^0.5)-SUM($H66:K66),('RFM input'!$H$223*(1+vanilla1)^0.5)/A1stdlife))","v":3.5499158729502662E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F66),('RFM input'!$H$223*(1+vanilla1)^0.5)-SUM($H66:L66),('RFM input'!$H$223*(1+vanilla1)^0.5)/A1stdlife))","v":3.5499158729502662E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F66),('RFM input'!$H$223*(1+vanilla1)^0.5)-SUM($H66:M66),('RFM input'!$H$223*(1+vanilla1)^0.5)/A1stdlife))","v":3.5499158729502662E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F66),('RFM input'!$H$223*(1+vanilla1)^0.5)-SUM($H66:N66),('RFM input'!$H$223*(1+vanilla1)^0.5)/A1stdlife))","v":3.5499158729502662E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F66),('RFM input'!$H$223*(1+vanilla1)^0.5)-SUM($H66:O66),('RFM input'!$H$223*(1+vanilla1)^0.5)/A1stdlife))","v":3.5499158729502662E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F66),('RFM input'!$H$223*(1+vanilla1)^0.5)-SUM($H66:P66),('RFM input'!$H$223*(1+vanilla1)^0.5)/A1stdlife))","v":3.5499158729502662E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F67),('RFM input'!$I$223*(1+vanilla2)^0.5)-SUM($I67:I67),('RFM input'!$I$223*(1+vanilla2)^0.5)/A1stdlife))","v":3.6758258958606571E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F67),('RFM input'!$I$223*(1+vanilla2)^0.5)-SUM($I67:J67),('RFM input'!$I$223*(1+vanilla2)^0.5)/A1stdlife))","v":3.6758258958606571E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F67),('RFM input'!$I$223*(1+vanilla2)^0.5)-SUM($I67:K67),('RFM input'!$I$223*(1+vanilla2)^0.5)/A1stdlife))","v":3.6758258958606571E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F67),('RFM input'!$I$223*(1+vanilla2)^0.5)-SUM($I67:L67),('RFM input'!$I$223*(1+vanilla2)^0.5)/A1stdlife))","v":3.6758258958606571E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F67),('RFM input'!$I$223*(1+vanilla2)^0.5)-SUM($I67:M67),('RFM input'!$I$223*(1+vanilla2)^0.5)/A1stdlife))","v":3.6758258958606571E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F67),('RFM input'!$I$223*(1+vanilla2)^0.5)-SUM($I67:N67),('RFM input'!$I$223*(1+vanilla2)^0.5)/A1stdlife))","v":3.6758258958606571E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F67),('RFM input'!$I$223*(1+vanilla2)^0.5)-SUM($I67:O67),('RFM input'!$I$223*(1+vanilla2)^0.5)/A1stdlife))","v":3.6758258958606571E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F67),('RFM input'!$I$223*(1+vanilla2)^0.5)-SUM($I67:P67),('RFM input'!$I$223*(1+vanilla2)^0.5)/A1stdlife))","v":3.6758258958606571E-3}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F68),('RFM input'!$J$223*(1+vanilla3)^0.5)-SUM($J68:J68),('RFM input'!$J$223*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F68),('RFM input'!$J$223*(1+vanilla3)^0.5)-SUM($J68:K68),('RFM input'!$J$223*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F68),('RFM input'!$J$223*(1+vanilla3)^0.5)-SUM($J68:L68),('RFM input'!$J$223*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F68),('RFM input'!$J$223*(1+vanilla3)^0.5)-SUM($J68:M68),('RFM input'!$J$223*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F68),('RFM input'!$J$223*(1+vanilla3)^0.5)-SUM($J68:N68),('RFM input'!$J$223*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F68),('RFM input'!$J$223*(1+vanilla3)^0.5)-SUM($J68:O68),('RFM input'!$J$223*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F68),('RFM input'!$J$223*(1+vanilla3)^0.5)-SUM($J68:P68),('RFM input'!$J$223*(1+vanilla3)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F69),('RFM input'!$K$223*(1+vanilla4)^0.5)-SUM($K69:K69),('RFM input'!$K$223*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F69),('RFM input'!$K$223*(1+vanilla4)^0.5)-SUM($K69:L69),('RFM input'!$K$223*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F69),('RFM input'!$K$223*(1+vanilla4)^0.5)-SUM($K69:M69),('RFM input'!$K$223*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F69),('RFM input'!$K$223*(1+vanilla4)^0.5)-SUM($K69:N69),('RFM input'!$K$223*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F69),('RFM input'!$K$223*(1+vanilla4)^0.5)-SUM($K69:O69),('RFM input'!$K$223*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F69),('RFM input'!$K$223*(1+vanilla4)^0.5)-SUM($K69:P69),('RFM input'!$K$223*(1+vanilla4)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F70),('RFM input'!$L$223*(1+vanilla5)^0.5)-SUM($L70:L70),('RFM input'!$L$223*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F70),('RFM input'!$L$223*(1+vanilla5)^0.5)-SUM($L70:M70),('RFM input'!$L$223*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F70),('RFM input'!$L$223*(1+vanilla5)^0.5)-SUM($L70:N70),('RFM input'!$L$223*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F70),('RFM input'!$L$223*(1+vanilla5)^0.5)-SUM($L70:O70),('RFM input'!$L$223*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F70),('RFM input'!$L$223*(1+vanilla5)^0.5)-SUM($L70:P70),('RFM input'!$L$223*(1+vanilla5)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F71),('RFM input'!$M$223*(1+vanilla6)^0.5)-SUM($M71:M71),('RFM input'!$M$223*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F71),('RFM input'!$M$223*(1+vanilla6)^0.5)-SUM($M71:N71),('RFM input'!$M$223*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F71),('RFM input'!$M$223*(1+vanilla6)^0.5)-SUM($M71:O71),('RFM input'!$M$223*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F71),('RFM input'!$M$223*(1+vanilla6)^0.5)-SUM($M71:P71),('RFM input'!$M$223*(1+vanilla6)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F72),('RFM input'!$N$223*(1+vanilla7)^0.5)-SUM($N72:N72),('RFM input'!$N$223*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F72),('RFM input'!$N$223*(1+vanilla7)^0.5)-SUM($N72:O72),('RFM input'!$N$223*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F72),('RFM input'!$N$223*(1+vanilla7)^0.5)-SUM($N72:P72),('RFM input'!$N$223*(1+vanilla7)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F73),('RFM input'!$O$223*(1+vanilla8)^0.5)-SUM($O73:O73),('RFM input'!$O$223*(1+vanilla8)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F73),('RFM input'!$O$223*(1+vanilla8)^0.5)-SUM($O73:P73),('RFM input'!$O$223*(1+vanilla8)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F74),('RFM input'!$P$223*(1+vanilla9)^0.5)-SUM($P74:P74),('RFM input'!$P$223*(1+vanilla9)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H298,-SUM(H64:H75))","v":-0.45725380217785122},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I298,-SUM(I64:I75))","v":-0.46075746858554484},{"$f":"IF(COUNT($H76:I76)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J298,-SUM(J64:J75)))","v":0},{"$f":"IF(COUNT($H76:J76)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K298,-SUM(K64:K75)))","v":0},{"$f":"IF(COUNT($H76:K76)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L298,-SUM(L64:L75)))","v":0},{"$f":"IF(COUNT($H76:L76)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M298,-SUM(M64:M75)))","v":0},{"$f":"IF(COUNT($H76:M76)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N298,-SUM(N64:N75)))","v":0},{"$f":"IF(COUNT($H76:N76)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O298,-SUM(O64:O75)))","v":0},{"$f":"IF(COUNT($H76:O76)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P298,-SUM(P64:P75)))","v":0},{"$f":"IF(COUNT($H76:P76)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q298,-SUM(Q64:Q75)))","v":0}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A2remlife,A2value-SUM($G77:G77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(I$3>A2remlife,A2value-SUM($G77:H77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(J$3>A2remlife,A2value-SUM($G77:I77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(K$3>A2remlife,A2value-SUM($G77:J77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(L$3>A2remlife,A2value-SUM($G77:K77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(M$3>A2remlife,A2value-SUM($G77:L77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(N$3>A2remlife,A2value-SUM($G77:M77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(O$3>A2remlife,A2value-SUM($G77:N77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(P$3>A2remlife,A2value-SUM($G77:O77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"},{"$f":"IF(Q$3>A2remlife,A2value-SUM($G77:P77),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>(A2stdlife+$F79),('RFM input'!$H$224*(1+vanilla1)^0.5)-SUM($H79:H79),('RFM input'!$H$224*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F79),('RFM input'!$H$224*(1+vanilla1)^0.5)-SUM($H79:I79),('RFM input'!$H$224*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F79),('RFM input'!$H$224*(1+vanilla1)^0.5)-SUM($H79:J79),('RFM input'!$H$224*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F79),('RFM input'!$H$224*(1+vanilla1)^0.5)-SUM($H79:K79),('RFM input'!$H$224*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F79),('RFM input'!$H$224*(1+vanilla1)^0.5)-SUM($H79:L79),('RFM input'!$H$224*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F79),('RFM input'!$H$224*(1+vanilla1)^0.5)-SUM($H79:M79),('RFM input'!$H$224*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F79),('RFM input'!$H$224*(1+vanilla1)^0.5)-SUM($H79:N79),('RFM input'!$H$224*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F79),('RFM input'!$H$224*(1+vanilla1)^0.5)-SUM($H79:O79),('RFM input'!$H$224*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F79),('RFM input'!$H$224*(1+vanilla1)^0.5)-SUM($H79:P79),('RFM input'!$H$224*(1+vanilla1)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F80),('RFM input'!$I$224*(1+vanilla2)^0.5)-SUM($I80:I80),('RFM input'!$I$224*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F80),('RFM input'!$I$224*(1+vanilla2)^0.5)-SUM($I80:J80),('RFM input'!$I$224*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F80),('RFM input'!$I$224*(1+vanilla2)^0.5)-SUM($I80:K80),('RFM input'!$I$224*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F80),('RFM input'!$I$224*(1+vanilla2)^0.5)-SUM($I80:L80),('RFM input'!$I$224*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F80),('RFM input'!$I$224*(1+vanilla2)^0.5)-SUM($I80:M80),('RFM input'!$I$224*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F80),('RFM input'!$I$224*(1+vanilla2)^0.5)-SUM($I80:N80),('RFM input'!$I$224*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F80),('RFM input'!$I$224*(1+vanilla2)^0.5)-SUM($I80:O80),('RFM input'!$I$224*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F80),('RFM input'!$I$224*(1+vanilla2)^0.5)-SUM($I80:P80),('RFM input'!$I$224*(1+vanilla2)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F81),('RFM input'!$J$224*(1+vanilla3)^0.5)-SUM($J81:J81),('RFM input'!$J$224*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F81),('RFM input'!$J$224*(1+vanilla3)^0.5)-SUM($J81:K81),('RFM input'!$J$224*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F81),('RFM input'!$J$224*(1+vanilla3)^0.5)-SUM($J81:L81),('RFM input'!$J$224*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F81),('RFM input'!$J$224*(1+vanilla3)^0.5)-SUM($J81:M81),('RFM input'!$J$224*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F81),('RFM input'!$J$224*(1+vanilla3)^0.5)-SUM($J81:N81),('RFM input'!$J$224*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F81),('RFM input'!$J$224*(1+vanilla3)^0.5)-SUM($J81:O81),('RFM input'!$J$224*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F81),('RFM input'!$J$224*(1+vanilla3)^0.5)-SUM($J81:P81),('RFM input'!$J$224*(1+vanilla3)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F82),('RFM input'!$K$224*(1+vanilla4)^0.5)-SUM($K82:K82),('RFM input'!$K$224*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F82),('RFM input'!$K$224*(1+vanilla4)^0.5)-SUM($K82:L82),('RFM input'!$K$224*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F82),('RFM input'!$K$224*(1+vanilla4)^0.5)-SUM($K82:M82),('RFM input'!$K$224*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F82),('RFM input'!$K$224*(1+vanilla4)^0.5)-SUM($K82:N82),('RFM input'!$K$224*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F82),('RFM input'!$K$224*(1+vanilla4)^0.5)-SUM($K82:O82),('RFM input'!$K$224*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F82),('RFM input'!$K$224*(1+vanilla4)^0.5)-SUM($K82:P82),('RFM input'!$K$224*(1+vanilla4)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F83),('RFM input'!$L$224*(1+vanilla5)^0.5)-SUM($L83:L83),('RFM input'!$L$224*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F83),('RFM input'!$L$224*(1+vanilla5)^0.5)-SUM($L83:M83),('RFM input'!$L$224*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F83),('RFM input'!$L$224*(1+vanilla5)^0.5)-SUM($L83:N83),('RFM input'!$L$224*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F83),('RFM input'!$L$224*(1+vanilla5)^0.5)-SUM($L83:O83),('RFM input'!$L$224*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F83),('RFM input'!$L$224*(1+vanilla5)^0.5)-SUM($L83:P83),('RFM input'!$L$224*(1+vanilla5)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F84),('RFM input'!$M$224*(1+vanilla6)^0.5)-SUM($M84:M84),('RFM input'!$M$224*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F84),('RFM input'!$M$224*(1+vanilla6)^0.5)-SUM($M84:N84),('RFM input'!$M$224*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F84),('RFM input'!$M$224*(1+vanilla6)^0.5)-SUM($M84:O84),('RFM input'!$M$224*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F84),('RFM input'!$M$224*(1+vanilla6)^0.5)-SUM($M84:P84),('RFM input'!$M$224*(1+vanilla6)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F85),('RFM input'!$N$224*(1+vanilla7)^0.5)-SUM($N85:N85),('RFM input'!$N$224*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F85),('RFM input'!$N$224*(1+vanilla7)^0.5)-SUM($N85:O85),('RFM input'!$N$224*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F85),('RFM input'!$N$224*(1+vanilla7)^0.5)-SUM($N85:P85),('RFM input'!$N$224*(1+vanilla7)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F86),('RFM input'!$O$224*(1+vanilla8)^0.5)-SUM($O86:O86),('RFM input'!$O$224*(1+vanilla8)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F86),('RFM input'!$O$224*(1+vanilla8)^0.5)-SUM($O86:P86),('RFM input'!$O$224*(1+vanilla8)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F87),('RFM input'!$P$224*(1+vanilla9)^0.5)-SUM($P87:P87),('RFM input'!$P$224*(1+vanilla9)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H299,-SUM(H77:H88))","v":-0.30272474288001455},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I299,-SUM(I77:I88))","v":-0.30272474288001455},{"$f":"IF(COUNT($H89:I89)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J299,-SUM(J77:J88)))","v":0},{"$f":"IF(COUNT($H89:J89)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K299,-SUM(K77:K88)))","v":0},{"$f":"IF(COUNT($H89:K89)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L299,-SUM(L77:L88)))","v":0},{"$f":"IF(COUNT($H89:L89)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M299,-SUM(M77:M88)))","v":0},{"$f":"IF(COUNT($H89:M89)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N299,-SUM(N77:N88)))","v":0},{"$f":"IF(COUNT($H89:N89)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O299,-SUM(O77:O88)))","v":0},{"$f":"IF(COUNT($H89:O89)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P299,-SUM(P77:P88)))","v":0},{"$f":"IF(COUNT($H89:P89)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q299,-SUM(Q77:Q88)))","v":0}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A3remlife,A3value-SUM($G90:G90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(I$3>A3remlife,A3value-SUM($G90:H90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(J$3>A3remlife,A3value-SUM($G90:I90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(K$3>A3remlife,A3value-SUM($G90:J90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(L$3>A3remlife,A3value-SUM($G90:K90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(M$3>A3remlife,A3value-SUM($G90:L90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(N$3>A3remlife,A3value-SUM($G90:M90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(O$3>A3remlife,A3value-SUM($G90:N90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(P$3>A3remlife,A3value-SUM($G90:O90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(Q$3>A3remlife,A3value-SUM($G90:P90),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>(A3stdlife+$F92),('RFM input'!$H$225*(1+vanilla1)^0.5)-SUM($H92:H92),('RFM input'!$H$225*(1+vanilla1)^0.5)/A3stdlife))","v":2.087709516035232E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F92),('RFM input'!$H$225*(1+vanilla1)^0.5)-SUM($H92:I92),('RFM input'!$H$225*(1+vanilla1)^0.5)/A3stdlife))","v":2.087709516035232E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F92),('RFM input'!$H$225*(1+vanilla1)^0.5)-SUM($H92:J92),('RFM input'!$H$225*(1+vanilla1)^0.5)/A3stdlife))","v":2.087709516035232E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F92),('RFM input'!$H$225*(1+vanilla1)^0.5)-SUM($H92:K92),('RFM input'!$H$225*(1+vanilla1)^0.5)/A3stdlife))","v":2.087709516035232E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F92),('RFM input'!$H$225*(1+vanilla1)^0.5)-SUM($H92:L92),('RFM input'!$H$225*(1+vanilla1)^0.5)/A3stdlife))","v":2.087709516035232E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F92),('RFM input'!$H$225*(1+vanilla1)^0.5)-SUM($H92:M92),('RFM input'!$H$225*(1+vanilla1)^0.5)/A3stdlife))","v":2.087709516035232E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F92),('RFM input'!$H$225*(1+vanilla1)^0.5)-SUM($H92:N92),('RFM input'!$H$225*(1+vanilla1)^0.5)/A3stdlife))","v":2.087709516035232E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F92),('RFM input'!$H$225*(1+vanilla1)^0.5)-SUM($H92:O92),('RFM input'!$H$225*(1+vanilla1)^0.5)/A3stdlife))","v":2.087709516035232E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F92),('RFM input'!$H$225*(1+vanilla1)^0.5)-SUM($H92:P92),('RFM input'!$H$225*(1+vanilla1)^0.5)/A3stdlife))","v":2.087709516035232E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F93),('RFM input'!$I$225*(1+vanilla2)^0.5)-SUM($I93:I93),('RFM input'!$I$225*(1+vanilla2)^0.5)/A3stdlife))","v":0.11014957056318302},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F93),('RFM input'!$I$225*(1+vanilla2)^0.5)-SUM($I93:J93),('RFM input'!$I$225*(1+vanilla2)^0.5)/A3stdlife))","v":0.11014957056318302},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F93),('RFM input'!$I$225*(1+vanilla2)^0.5)-SUM($I93:K93),('RFM input'!$I$225*(1+vanilla2)^0.5)/A3stdlife))","v":0.11014957056318302},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F93),('RFM input'!$I$225*(1+vanilla2)^0.5)-SUM($I93:L93),('RFM input'!$I$225*(1+vanilla2)^0.5)/A3stdlife))","v":0.11014957056318302},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F93),('RFM input'!$I$225*(1+vanilla2)^0.5)-SUM($I93:M93),('RFM input'!$I$225*(1+vanilla2)^0.5)/A3stdlife))","v":0.11014957056318302},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F93),('RFM input'!$I$225*(1+vanilla2)^0.5)-SUM($I93:N93),('RFM input'!$I$225*(1+vanilla2)^0.5)/A3stdlife))","v":0.11014957056318302},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F93),('RFM input'!$I$225*(1+vanilla2)^0.5)-SUM($I93:O93),('RFM input'!$I$225*(1+vanilla2)^0.5)/A3stdlife))","v":0.11014957056318302},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F93),('RFM input'!$I$225*(1+vanilla2)^0.5)-SUM($I93:P93),('RFM input'!$I$225*(1+vanilla2)^0.5)/A3stdlife))","v":0.11014957056318302}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F94),('RFM input'!$J$225*(1+vanilla3)^0.5)-SUM($J94:J94),('RFM input'!$J$225*(1+vanilla3)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F94),('RFM input'!$J$225*(1+vanilla3)^0.5)-SUM($J94:K94),('RFM input'!$J$225*(1+vanilla3)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F94),('RFM input'!$J$225*(1+vanilla3)^0.5)-SUM($J94:L94),('RFM input'!$J$225*(1+vanilla3)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F94),('RFM input'!$J$225*(1+vanilla3)^0.5)-SUM($J94:M94),('RFM input'!$J$225*(1+vanilla3)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F94),('RFM input'!$J$225*(1+vanilla3)^0.5)-SUM($J94:N94),('RFM input'!$J$225*(1+vanilla3)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F94),('RFM input'!$J$225*(1+vanilla3)^0.5)-SUM($J94:O94),('RFM input'!$J$225*(1+vanilla3)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F94),('RFM input'!$J$225*(1+vanilla3)^0.5)-SUM($J94:P94),('RFM input'!$J$225*(1+vanilla3)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F95),('RFM input'!$K$225*(1+vanilla4)^0.5)-SUM($K95:K95),('RFM input'!$K$225*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F95),('RFM input'!$K$225*(1+vanilla4)^0.5)-SUM($K95:L95),('RFM input'!$K$225*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F95),('RFM input'!$K$225*(1+vanilla4)^0.5)-SUM($K95:M95),('RFM input'!$K$225*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F95),('RFM input'!$K$225*(1+vanilla4)^0.5)-SUM($K95:N95),('RFM input'!$K$225*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F95),('RFM input'!$K$225*(1+vanilla4)^0.5)-SUM($K95:O95),('RFM input'!$K$225*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F95),('RFM input'!$K$225*(1+vanilla4)^0.5)-SUM($K95:P95),('RFM input'!$K$225*(1+vanilla4)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F96),('RFM input'!$L$225*(1+vanilla5)^0.5)-SUM($L96:L96),('RFM input'!$L$225*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F96),('RFM input'!$L$225*(1+vanilla5)^0.5)-SUM($L96:M96),('RFM input'!$L$225*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F96),('RFM input'!$L$225*(1+vanilla5)^0.5)-SUM($L96:N96),('RFM input'!$L$225*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F96),('RFM input'!$L$225*(1+vanilla5)^0.5)-SUM($L96:O96),('RFM input'!$L$225*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F96),('RFM input'!$L$225*(1+vanilla5)^0.5)-SUM($L96:P96),('RFM input'!$L$225*(1+vanilla5)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F97),('RFM input'!$M$225*(1+vanilla6)^0.5)-SUM($M97:M97),('RFM input'!$M$225*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F97),('RFM input'!$M$225*(1+vanilla6)^0.5)-SUM($M97:N97),('RFM input'!$M$225*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F97),('RFM input'!$M$225*(1+vanilla6)^0.5)-SUM($M97:O97),('RFM input'!$M$225*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F97),('RFM input'!$M$225*(1+vanilla6)^0.5)-SUM($M97:P97),('RFM input'!$M$225*(1+vanilla6)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F98),('RFM input'!$N$225*(1+vanilla7)^0.5)-SUM($N98:N98),('RFM input'!$N$225*(1+vanilla7)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F98),('RFM input'!$N$225*(1+vanilla7)^0.5)-SUM($N98:O98),('RFM input'!$N$225*(1+vanilla7)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F98),('RFM input'!$N$225*(1+vanilla7)^0.5)-SUM($N98:P98),('RFM input'!$N$225*(1+vanilla7)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F99),('RFM input'!$O$225*(1+vanilla8)^0.5)-SUM($O99:O99),('RFM input'!$O$225*(1+vanilla8)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F99),('RFM input'!$O$225*(1+vanilla8)^0.5)-SUM($O99:P99),('RFM input'!$O$225*(1+vanilla8)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F100),('RFM input'!$P$225*(1+vanilla9)^0.5)-SUM($P100:P100),('RFM input'!$P$225*(1+vanilla9)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H300,-SUM(H90:H101))","v":-1.6136287662007276},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I300,-SUM(I90:I101))","v":-1.6342338677359252},{"$f":"IF(COUNT($H102:I102)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J300,-SUM(J90:J101)))","v":0},{"$f":"IF(COUNT($H102:J102)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K300,-SUM(K90:K101)))","v":0},{"$f":"IF(COUNT($H102:K102)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L300,-SUM(L90:L101)))","v":0},{"$f":"IF(COUNT($H102:L102)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M300,-SUM(M90:M101)))","v":0},{"$f":"IF(COUNT($H102:M102)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N300,-SUM(N90:N101)))","v":0},{"$f":"IF(COUNT($H102:N102)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O300,-SUM(O90:O101)))","v":0},{"$f":"IF(COUNT($H102:O102)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P300,-SUM(P90:P101)))","v":0},{"$f":"IF(COUNT($H102:P102)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q300,-SUM(Q90:Q101)))","v":0}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A4remlife,A4value-SUM($G103:G103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(I$3>A4remlife,A4value-SUM($G103:H103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(J$3>A4remlife,A4value-SUM($G103:I103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(K$3>A4remlife,A4value-SUM($G103:J103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(L$3>A4remlife,A4value-SUM($G103:K103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(M$3>A4remlife,A4value-SUM($G103:L103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(N$3>A4remlife,A4value-SUM($G103:M103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(O$3>A4remlife,A4value-SUM($G103:N103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(P$3>A4remlife,A4value-SUM($G103:O103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"},{"$f":"IF(Q$3>A4remlife,A4value-SUM($G103:P103),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>(A4stdlife+$F105),('RFM input'!$H$226*(1+vanilla1)^0.5)-SUM($H105:H105),('RFM input'!$H$226*(1+vanilla1)^0.5)/A4stdlife))","v":2.8915363952985541E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F105),('RFM input'!$H$226*(1+vanilla1)^0.5)-SUM($H105:I105),('RFM input'!$H$226*(1+vanilla1)^0.5)/A4stdlife))","v":2.8915363952985541E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F105),('RFM input'!$H$226*(1+vanilla1)^0.5)-SUM($H105:J105),('RFM input'!$H$226*(1+vanilla1)^0.5)/A4stdlife))","v":2.8915363952985541E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F105),('RFM input'!$H$226*(1+vanilla1)^0.5)-SUM($H105:K105),('RFM input'!$H$226*(1+vanilla1)^0.5)/A4stdlife))","v":2.8915363952985541E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F105),('RFM input'!$H$226*(1+vanilla1)^0.5)-SUM($H105:L105),('RFM input'!$H$226*(1+vanilla1)^0.5)/A4stdlife))","v":2.8915363952985541E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F105),('RFM input'!$H$226*(1+vanilla1)^0.5)-SUM($H105:M105),('RFM input'!$H$226*(1+vanilla1)^0.5)/A4stdlife))","v":2.8915363952985541E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F105),('RFM input'!$H$226*(1+vanilla1)^0.5)-SUM($H105:N105),('RFM input'!$H$226*(1+vanilla1)^0.5)/A4stdlife))","v":2.8915363952985541E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F105),('RFM input'!$H$226*(1+vanilla1)^0.5)-SUM($H105:O105),('RFM input'!$H$226*(1+vanilla1)^0.5)/A4stdlife))","v":2.8915363952985541E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F105),('RFM input'!$H$226*(1+vanilla1)^0.5)-SUM($H105:P105),('RFM input'!$H$226*(1+vanilla1)^0.5)/A4stdlife))","v":2.8915363952985541E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F106),('RFM input'!$I$226*(1+vanilla2)^0.5)-SUM($I106:I106),('RFM input'!$I$226*(1+vanilla2)^0.5)/A4stdlife))","v":5.3709837460846829E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F106),('RFM input'!$I$226*(1+vanilla2)^0.5)-SUM($I106:J106),('RFM input'!$I$226*(1+vanilla2)^0.5)/A4stdlife))","v":5.3709837460846829E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F106),('RFM input'!$I$226*(1+vanilla2)^0.5)-SUM($I106:K106),('RFM input'!$I$226*(1+vanilla2)^0.5)/A4stdlife))","v":5.3709837460846829E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F106),('RFM input'!$I$226*(1+vanilla2)^0.5)-SUM($I106:L106),('RFM input'!$I$226*(1+vanilla2)^0.5)/A4stdlife))","v":5.3709837460846829E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F106),('RFM input'!$I$226*(1+vanilla2)^0.5)-SUM($I106:M106),('RFM input'!$I$226*(1+vanilla2)^0.5)/A4stdlife))","v":5.3709837460846829E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F106),('RFM input'!$I$226*(1+vanilla2)^0.5)-SUM($I106:N106),('RFM input'!$I$226*(1+vanilla2)^0.5)/A4stdlife))","v":5.3709837460846829E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F106),('RFM input'!$I$226*(1+vanilla2)^0.5)-SUM($I106:O106),('RFM input'!$I$226*(1+vanilla2)^0.5)/A4stdlife))","v":5.3709837460846829E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F106),('RFM input'!$I$226*(1+vanilla2)^0.5)-SUM($I106:P106),('RFM input'!$I$226*(1+vanilla2)^0.5)/A4stdlife))","v":5.3709837460846829E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F107),('RFM input'!$J$226*(1+vanilla3)^0.5)-SUM($J107:J107),('RFM input'!$J$226*(1+vanilla3)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F107),('RFM input'!$J$226*(1+vanilla3)^0.5)-SUM($J107:K107),('RFM input'!$J$226*(1+vanilla3)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F107),('RFM input'!$J$226*(1+vanilla3)^0.5)-SUM($J107:L107),('RFM input'!$J$226*(1+vanilla3)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F107),('RFM input'!$J$226*(1+vanilla3)^0.5)-SUM($J107:M107),('RFM input'!$J$226*(1+vanilla3)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F107),('RFM input'!$J$226*(1+vanilla3)^0.5)-SUM($J107:N107),('RFM input'!$J$226*(1+vanilla3)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F107),('RFM input'!$J$226*(1+vanilla3)^0.5)-SUM($J107:O107),('RFM input'!$J$226*(1+vanilla3)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F107),('RFM input'!$J$226*(1+vanilla3)^0.5)-SUM($J107:P107),('RFM input'!$J$226*(1+vanilla3)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F108),('RFM input'!$K$226*(1+vanilla4)^0.5)-SUM($K108:K108),('RFM input'!$K$226*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F108),('RFM input'!$K$226*(1+vanilla4)^0.5)-SUM($K108:L108),('RFM input'!$K$226*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F108),('RFM input'!$K$226*(1+vanilla4)^0.5)-SUM($K108:M108),('RFM input'!$K$226*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F108),('RFM input'!$K$226*(1+vanilla4)^0.5)-SUM($K108:N108),('RFM input'!$K$226*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F108),('RFM input'!$K$226*(1+vanilla4)^0.5)-SUM($K108:O108),('RFM input'!$K$226*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F108),('RFM input'!$K$226*(1+vanilla4)^0.5)-SUM($K108:P108),('RFM input'!$K$226*(1+vanilla4)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F109),('RFM input'!$L$226*(1+vanilla5)^0.5)-SUM($L109:L109),('RFM input'!$L$226*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F109),('RFM input'!$L$226*(1+vanilla5)^0.5)-SUM($L109:M109),('RFM input'!$L$226*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F109),('RFM input'!$L$226*(1+vanilla5)^0.5)-SUM($L109:N109),('RFM input'!$L$226*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F109),('RFM input'!$L$226*(1+vanilla5)^0.5)-SUM($L109:O109),('RFM input'!$L$226*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F109),('RFM input'!$L$226*(1+vanilla5)^0.5)-SUM($L109:P109),('RFM input'!$L$226*(1+vanilla5)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F110),('RFM input'!$M$226*(1+vanilla6)^0.5)-SUM($M110:M110),('RFM input'!$M$226*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F110),('RFM input'!$M$226*(1+vanilla6)^0.5)-SUM($M110:N110),('RFM input'!$M$226*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F110),('RFM input'!$M$226*(1+vanilla6)^0.5)-SUM($M110:O110),('RFM input'!$M$226*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F110),('RFM input'!$M$226*(1+vanilla6)^0.5)-SUM($M110:P110),('RFM input'!$M$226*(1+vanilla6)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F111),('RFM input'!$N$226*(1+vanilla7)^0.5)-SUM($N111:N111),('RFM input'!$N$226*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F111),('RFM input'!$N$226*(1+vanilla7)^0.5)-SUM($N111:O111),('RFM input'!$N$226*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F111),('RFM input'!$N$226*(1+vanilla7)^0.5)-SUM($N111:P111),('RFM input'!$N$226*(1+vanilla7)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F112),('RFM input'!$O$226*(1+vanilla8)^0.5)-SUM($O112:O112),('RFM input'!$O$226*(1+vanilla8)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F112),('RFM input'!$O$226*(1+vanilla8)^0.5)-SUM($O112:P112),('RFM input'!$O$226*(1+vanilla8)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F113),('RFM input'!$P$226*(1+vanilla9)^0.5)-SUM($P113:P113),('RFM input'!$P$226*(1+vanilla9)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H301,-SUM(H103:H114))","v":-9.7903568107048769E-2},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I301,-SUM(I103:I114))","v":-0.12644221323953592},{"$f":"IF(COUNT($H115:I115)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J301,-SUM(J103:J114)))","v":0},{"$f":"IF(COUNT($H115:J115)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K301,-SUM(K103:K114)))","v":0},{"$f":"IF(COUNT($H115:K115)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L301,-SUM(L103:L114)))","v":0},{"$f":"IF(COUNT($H115:L115)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M301,-SUM(M103:M114)))","v":0},{"$f":"IF(COUNT($H115:M115)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N301,-SUM(N103:N114)))","v":0},{"$f":"IF(COUNT($H115:N115)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O301,-SUM(O103:O114)))","v":0},{"$f":"IF(COUNT($H115:O115)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P301,-SUM(P103:P114)))","v":0},{"$f":"IF(COUNT($H115:P115)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q301,-SUM(Q103:Q114)))","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A5remlife,A5value-SUM($G116:G116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(I$3>A5remlife,A5value-SUM($G116:H116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(J$3>A5remlife,A5value-SUM($G116:I116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(K$3>A5remlife,A5value-SUM($G116:J116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(L$3>A5remlife,A5value-SUM($G116:K116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(M$3>A5remlife,A5value-SUM($G116:L116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(N$3>A5remlife,A5value-SUM($G116:M116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(O$3>A5remlife,A5value-SUM($G116:N116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(P$3>A5remlife,A5value-SUM($G116:O116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"},{"$f":"IF(Q$3>A5remlife,A5value-SUM($G116:P116),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>(A5stdlife+$F118),('RFM input'!$H$227*(1+vanilla1)^0.5)-SUM($H118:H118),('RFM input'!$H$227*(1+vanilla1)^0.5)/A5stdlife))","v":0.34249437288968532},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F118),('RFM input'!$H$227*(1+vanilla1)^0.5)-SUM($H118:I118),('RFM input'!$H$227*(1+vanilla1)^0.5)/A5stdlife))","v":0.34249437288968532},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F118),('RFM input'!$H$227*(1+vanilla1)^0.5)-SUM($H118:J118),('RFM input'!$H$227*(1+vanilla1)^0.5)/A5stdlife))","v":0.34249437288968532},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F118),('RFM input'!$H$227*(1+vanilla1)^0.5)-SUM($H118:K118),('RFM input'!$H$227*(1+vanilla1)^0.5)/A5stdlife))","v":0.34249437288968532},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F118),('RFM input'!$H$227*(1+vanilla1)^0.5)-SUM($H118:L118),('RFM input'!$H$227*(1+vanilla1)^0.5)/A5stdlife))","v":0.34249437288968532},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F118),('RFM input'!$H$227*(1+vanilla1)^0.5)-SUM($H118:M118),('RFM input'!$H$227*(1+vanilla1)^0.5)/A5stdlife))","v":0.34249437288968532},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F118),('RFM input'!$H$227*(1+vanilla1)^0.5)-SUM($H118:N118),('RFM input'!$H$227*(1+vanilla1)^0.5)/A5stdlife))","v":0.34249437288968532},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F118),('RFM input'!$H$227*(1+vanilla1)^0.5)-SUM($H118:O118),('RFM input'!$H$227*(1+vanilla1)^0.5)/A5stdlife))","v":0.34249437288968532},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F118),('RFM input'!$H$227*(1+vanilla1)^0.5)-SUM($H118:P118),('RFM input'!$H$227*(1+vanilla1)^0.5)/A5stdlife))","v":0.34249437288968532}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F119),('RFM input'!$I$227*(1+vanilla2)^0.5)-SUM($I119:I119),('RFM input'!$I$227*(1+vanilla2)^0.5)/A5stdlife))","v":0.21257496852797667},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F119),('RFM input'!$I$227*(1+vanilla2)^0.5)-SUM($I119:J119),('RFM input'!$I$227*(1+vanilla2)^0.5)/A5stdlife))","v":0.21257496852797667},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F119),('RFM input'!$I$227*(1+vanilla2)^0.5)-SUM($I119:K119),('RFM input'!$I$227*(1+vanilla2)^0.5)/A5stdlife))","v":0.21257496852797667},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F119),('RFM input'!$I$227*(1+vanilla2)^0.5)-SUM($I119:L119),('RFM input'!$I$227*(1+vanilla2)^0.5)/A5stdlife))","v":0.21257496852797667},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F119),('RFM input'!$I$227*(1+vanilla2)^0.5)-SUM($I119:M119),('RFM input'!$I$227*(1+vanilla2)^0.5)/A5stdlife))","v":0.21257496852797667},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F119),('RFM input'!$I$227*(1+vanilla2)^0.5)-SUM($I119:N119),('RFM input'!$I$227*(1+vanilla2)^0.5)/A5stdlife))","v":0.21257496852797667},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F119),('RFM input'!$I$227*(1+vanilla2)^0.5)-SUM($I119:O119),('RFM input'!$I$227*(1+vanilla2)^0.5)/A5stdlife))","v":0.21257496852797667},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F119),('RFM input'!$I$227*(1+vanilla2)^0.5)-SUM($I119:P119),('RFM input'!$I$227*(1+vanilla2)^0.5)/A5stdlife))","v":0.21257496852797667}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F120),('RFM input'!$J$227*(1+vanilla3)^0.5)-SUM($J120:J120),('RFM input'!$J$227*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F120),('RFM input'!$J$227*(1+vanilla3)^0.5)-SUM($J120:K120),('RFM input'!$J$227*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F120),('RFM input'!$J$227*(1+vanilla3)^0.5)-SUM($J120:L120),('RFM input'!$J$227*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F120),('RFM input'!$J$227*(1+vanilla3)^0.5)-SUM($J120:M120),('RFM input'!$J$227*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F120),('RFM input'!$J$227*(1+vanilla3)^0.5)-SUM($J120:N120),('RFM input'!$J$227*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F120),('RFM input'!$J$227*(1+vanilla3)^0.5)-SUM($J120:O120),('RFM input'!$J$227*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F120),('RFM input'!$J$227*(1+vanilla3)^0.5)-SUM($J120:P120),('RFM input'!$J$227*(1+vanilla3)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F121),('RFM input'!$K$227*(1+vanilla4)^0.5)-SUM($K121:K121),('RFM input'!$K$227*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F121),('RFM input'!$K$227*(1+vanilla4)^0.5)-SUM($K121:L121),('RFM input'!$K$227*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F121),('RFM input'!$K$227*(1+vanilla4)^0.5)-SUM($K121:M121),('RFM input'!$K$227*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F121),('RFM input'!$K$227*(1+vanilla4)^0.5)-SUM($K121:N121),('RFM input'!$K$227*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F121),('RFM input'!$K$227*(1+vanilla4)^0.5)-SUM($K121:O121),('RFM input'!$K$227*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F121),('RFM input'!$K$227*(1+vanilla4)^0.5)-SUM($K121:P121),('RFM input'!$K$227*(1+vanilla4)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F122),('RFM input'!$L$227*(1+vanilla5)^0.5)-SUM($L122:L122),('RFM input'!$L$227*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F122),('RFM input'!$L$227*(1+vanilla5)^0.5)-SUM($L122:M122),('RFM input'!$L$227*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F122),('RFM input'!$L$227*(1+vanilla5)^0.5)-SUM($L122:N122),('RFM input'!$L$227*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F122),('RFM input'!$L$227*(1+vanilla5)^0.5)-SUM($L122:O122),('RFM input'!$L$227*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F122),('RFM input'!$L$227*(1+vanilla5)^0.5)-SUM($L122:P122),('RFM input'!$L$227*(1+vanilla5)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F123),('RFM input'!$M$227*(1+vanilla6)^0.5)-SUM($M123:M123),('RFM input'!$M$227*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F123),('RFM input'!$M$227*(1+vanilla6)^0.5)-SUM($M123:N123),('RFM input'!$M$227*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F123),('RFM input'!$M$227*(1+vanilla6)^0.5)-SUM($M123:O123),('RFM input'!$M$227*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F123),('RFM input'!$M$227*(1+vanilla6)^0.5)-SUM($M123:P123),('RFM input'!$M$227*(1+vanilla6)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F124),('RFM input'!$N$227*(1+vanilla7)^0.5)-SUM($N124:N124),('RFM input'!$N$227*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F124),('RFM input'!$N$227*(1+vanilla7)^0.5)-SUM($N124:O124),('RFM input'!$N$227*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F124),('RFM input'!$N$227*(1+vanilla7)^0.5)-SUM($N124:P124),('RFM input'!$N$227*(1+vanilla7)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F125),('RFM input'!$O$227*(1+vanilla8)^0.5)-SUM($O125:O125),('RFM input'!$O$227*(1+vanilla8)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F125),('RFM input'!$O$227*(1+vanilla8)^0.5)-SUM($O125:P125),('RFM input'!$O$227*(1+vanilla8)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F126),('RFM input'!$P$227*(1+vanilla9)^0.5)-SUM($P126:P126),('RFM input'!$P$227*(1+vanilla9)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H302,-SUM(H116:H127))","v":-4.1809978679695146},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I302,-SUM(I116:I127))","v":-4.5190301121309524},{"$f":"IF(COUNT($H128:I128)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J302,-SUM(J116:J127)))","v":0},{"$f":"IF(COUNT($H128:J128)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K302,-SUM(K116:K127)))","v":0},{"$f":"IF(COUNT($H128:K128)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L302,-SUM(L116:L127)))","v":0},{"$f":"IF(COUNT($H128:L128)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M302,-SUM(M116:M127)))","v":0},{"$f":"IF(COUNT($H128:M128)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N302,-SUM(N116:N127)))","v":0},{"$f":"IF(COUNT($H128:N128)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O302,-SUM(O116:O127)))","v":0},{"$f":"IF(COUNT($H128:O128)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P302,-SUM(P116:P127)))","v":0},{"$f":"IF(COUNT($H128:P128)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q302,-SUM(Q116:Q127)))","v":0}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A6remlife,A6value-SUM($G129:G129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(I$3>A6remlife,A6value-SUM($G129:H129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(J$3>A6remlife,A6value-SUM($G129:I129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(K$3>A6remlife,A6value-SUM($G129:J129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(L$3>A6remlife,A6value-SUM($G129:K129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(M$3>A6remlife,A6value-SUM($G129:L129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(N$3>A6remlife,A6value-SUM($G129:M129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(O$3>A6remlife,A6value-SUM($G129:N129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(P$3>A6remlife,A6value-SUM($G129:O129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"},{"$f":"IF(Q$3>A6remlife,A6value-SUM($G129:P129),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>(A6stdlife+$F131),('RFM input'!$H$228*(1+vanilla1)^0.5)-SUM($H131:H131),('RFM input'!$H$228*(1+vanilla1)^0.5)/A6stdlife))","v":6.7262832055502543E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F131),('RFM input'!$H$228*(1+vanilla1)^0.5)-SUM($H131:I131),('RFM input'!$H$228*(1+vanilla1)^0.5)/A6stdlife))","v":6.7262832055502543E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F131),('RFM input'!$H$228*(1+vanilla1)^0.5)-SUM($H131:J131),('RFM input'!$H$228*(1+vanilla1)^0.5)/A6stdlife))","v":6.7262832055502543E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F131),('RFM input'!$H$228*(1+vanilla1)^0.5)-SUM($H131:K131),('RFM input'!$H$228*(1+vanilla1)^0.5)/A6stdlife))","v":6.7262832055502543E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F131),('RFM input'!$H$228*(1+vanilla1)^0.5)-SUM($H131:L131),('RFM input'!$H$228*(1+vanilla1)^0.5)/A6stdlife))","v":6.7262832055502543E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F131),('RFM input'!$H$228*(1+vanilla1)^0.5)-SUM($H131:M131),('RFM input'!$H$228*(1+vanilla1)^0.5)/A6stdlife))","v":6.7262832055502543E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F131),('RFM input'!$H$228*(1+vanilla1)^0.5)-SUM($H131:N131),('RFM input'!$H$228*(1+vanilla1)^0.5)/A6stdlife))","v":6.7262832055502543E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F131),('RFM input'!$H$228*(1+vanilla1)^0.5)-SUM($H131:O131),('RFM input'!$H$228*(1+vanilla1)^0.5)/A6stdlife))","v":6.7262832055502543E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F131),('RFM input'!$H$228*(1+vanilla1)^0.5)-SUM($H131:P131),('RFM input'!$H$228*(1+vanilla1)^0.5)/A6stdlife))","v":6.7262832055502543E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F132),('RFM input'!$I$228*(1+vanilla2)^0.5)-SUM($I132:I132),('RFM input'!$I$228*(1+vanilla2)^0.5)/A6stdlife))","v":5.4588415476039612E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F132),('RFM input'!$I$228*(1+vanilla2)^0.5)-SUM($I132:J132),('RFM input'!$I$228*(1+vanilla2)^0.5)/A6stdlife))","v":5.4588415476039612E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F132),('RFM input'!$I$228*(1+vanilla2)^0.5)-SUM($I132:K132),('RFM input'!$I$228*(1+vanilla2)^0.5)/A6stdlife))","v":5.4588415476039612E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F132),('RFM input'!$I$228*(1+vanilla2)^0.5)-SUM($I132:L132),('RFM input'!$I$228*(1+vanilla2)^0.5)/A6stdlife))","v":5.4588415476039612E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F132),('RFM input'!$I$228*(1+vanilla2)^0.5)-SUM($I132:M132),('RFM input'!$I$228*(1+vanilla2)^0.5)/A6stdlife))","v":5.4588415476039612E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F132),('RFM input'!$I$228*(1+vanilla2)^0.5)-SUM($I132:N132),('RFM input'!$I$228*(1+vanilla2)^0.5)/A6stdlife))","v":5.4588415476039612E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F132),('RFM input'!$I$228*(1+vanilla2)^0.5)-SUM($I132:O132),('RFM input'!$I$228*(1+vanilla2)^0.5)/A6stdlife))","v":5.4588415476039612E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F132),('RFM input'!$I$228*(1+vanilla2)^0.5)-SUM($I132:P132),('RFM input'!$I$228*(1+vanilla2)^0.5)/A6stdlife))","v":5.4588415476039612E-3}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F133),('RFM input'!$J$228*(1+vanilla3)^0.5)-SUM($J133:J133),('RFM input'!$J$228*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F133),('RFM input'!$J$228*(1+vanilla3)^0.5)-SUM($J133:K133),('RFM input'!$J$228*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F133),('RFM input'!$J$228*(1+vanilla3)^0.5)-SUM($J133:L133),('RFM input'!$J$228*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F133),('RFM input'!$J$228*(1+vanilla3)^0.5)-SUM($J133:M133),('RFM input'!$J$228*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F133),('RFM input'!$J$228*(1+vanilla3)^0.5)-SUM($J133:N133),('RFM input'!$J$228*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F133),('RFM input'!$J$228*(1+vanilla3)^0.5)-SUM($J133:O133),('RFM input'!$J$228*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F133),('RFM input'!$J$228*(1+vanilla3)^0.5)-SUM($J133:P133),('RFM input'!$J$228*(1+vanilla3)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F134),('RFM input'!$K$228*(1+vanilla4)^0.5)-SUM($K134:K134),('RFM input'!$K$228*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F134),('RFM input'!$K$228*(1+vanilla4)^0.5)-SUM($K134:L134),('RFM input'!$K$228*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F134),('RFM input'!$K$228*(1+vanilla4)^0.5)-SUM($K134:M134),('RFM input'!$K$228*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F134),('RFM input'!$K$228*(1+vanilla4)^0.5)-SUM($K134:N134),('RFM input'!$K$228*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F134),('RFM input'!$K$228*(1+vanilla4)^0.5)-SUM($K134:O134),('RFM input'!$K$228*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F134),('RFM input'!$K$228*(1+vanilla4)^0.5)-SUM($K134:P134),('RFM input'!$K$228*(1+vanilla4)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F135),('RFM input'!$L$228*(1+vanilla5)^0.5)-SUM($L135:L135),('RFM input'!$L$228*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F135),('RFM input'!$L$228*(1+vanilla5)^0.5)-SUM($L135:M135),('RFM input'!$L$228*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F135),('RFM input'!$L$228*(1+vanilla5)^0.5)-SUM($L135:N135),('RFM input'!$L$228*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F135),('RFM input'!$L$228*(1+vanilla5)^0.5)-SUM($L135:O135),('RFM input'!$L$228*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F135),('RFM input'!$L$228*(1+vanilla5)^0.5)-SUM($L135:P135),('RFM input'!$L$228*(1+vanilla5)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F136),('RFM input'!$M$228*(1+vanilla6)^0.5)-SUM($M136:M136),('RFM input'!$M$228*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F136),('RFM input'!$M$228*(1+vanilla6)^0.5)-SUM($M136:N136),('RFM input'!$M$228*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F136),('RFM input'!$M$228*(1+vanilla6)^0.5)-SUM($M136:O136),('RFM input'!$M$228*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F136),('RFM input'!$M$228*(1+vanilla6)^0.5)-SUM($M136:P136),('RFM input'!$M$228*(1+vanilla6)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F137),('RFM input'!$N$228*(1+vanilla7)^0.5)-SUM($N137:N137),('RFM input'!$N$228*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F137),('RFM input'!$N$228*(1+vanilla7)^0.5)-SUM($N137:O137),('RFM input'!$N$228*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F137),('RFM input'!$N$228*(1+vanilla7)^0.5)-SUM($N137:P137),('RFM input'!$N$228*(1+vanilla7)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F138),('RFM input'!$O$228*(1+vanilla8)^0.5)-SUM($O138:O138),('RFM input'!$O$228*(1+vanilla8)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F138),('RFM input'!$O$228*(1+vanilla8)^0.5)-SUM($O138:P138),('RFM input'!$O$228*(1+vanilla8)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F139),('RFM input'!$P$228*(1+vanilla9)^0.5)-SUM($P139:P139),('RFM input'!$P$228*(1+vanilla9)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H303,-SUM(H129:H140))","v":-0.49402444798707656},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I303,-SUM(I129:I140))","v":-0.50066309897469408},{"$f":"IF(COUNT($H141:I141)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J303,-SUM(J129:J140)))","v":0},{"$f":"IF(COUNT($H141:J141)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K303,-SUM(K129:K140)))","v":0},{"$f":"IF(COUNT($H141:K141)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L303,-SUM(L129:L140)))","v":0},{"$f":"IF(COUNT($H141:L141)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M303,-SUM(M129:M140)))","v":0},{"$f":"IF(COUNT($H141:M141)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N303,-SUM(N129:N140)))","v":0},{"$f":"IF(COUNT($H141:N141)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O303,-SUM(O129:O140)))","v":0},{"$f":"IF(COUNT($H141:O141)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P303,-SUM(P129:P140)))","v":0},{"$f":"IF(COUNT($H141:P141)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q303,-SUM(Q129:Q140)))","v":0}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A7remlife,A7value-SUM($G142:G142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(I$3>A7remlife,A7value-SUM($G142:H142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(J$3>A7remlife,A7value-SUM($G142:I142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(K$3>A7remlife,A7value-SUM($G142:J142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(L$3>A7remlife,A7value-SUM($G142:K142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(M$3>A7remlife,A7value-SUM($G142:L142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(N$3>A7remlife,A7value-SUM($G142:M142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(O$3>A7remlife,A7value-SUM($G142:N142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(P$3>A7remlife,A7value-SUM($G142:O142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"},{"$f":"IF(Q$3>A7remlife,A7value-SUM($G142:P142),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>(A7stdlife+$F144),('RFM input'!$H$229*(1+vanilla1)^0.5)-SUM($H144:H144),('RFM input'!$H$229*(1+vanilla1)^0.5)/A7stdlife))","v":0.17661665424798442},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F144),('RFM input'!$H$229*(1+vanilla1)^0.5)-SUM($H144:I144),('RFM input'!$H$229*(1+vanilla1)^0.5)/A7stdlife))","v":0.17661665424798442},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F144),('RFM input'!$H$229*(1+vanilla1)^0.5)-SUM($H144:J144),('RFM input'!$H$229*(1+vanilla1)^0.5)/A7stdlife))","v":0.17661665424798442},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F144),('RFM input'!$H$229*(1+vanilla1)^0.5)-SUM($H144:K144),('RFM input'!$H$229*(1+vanilla1)^0.5)/A7stdlife))","v":0.17661665424798442},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F144),('RFM input'!$H$229*(1+vanilla1)^0.5)-SUM($H144:L144),('RFM input'!$H$229*(1+vanilla1)^0.5)/A7stdlife))","v":0.17661665424798442},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F144),('RFM input'!$H$229*(1+vanilla1)^0.5)-SUM($H144:M144),('RFM input'!$H$229*(1+vanilla1)^0.5)/A7stdlife))","v":0.17661665424798442},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F144),('RFM input'!$H$229*(1+vanilla1)^0.5)-SUM($H144:N144),('RFM input'!$H$229*(1+vanilla1)^0.5)/A7stdlife))","v":0.17661665424798442},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F144),('RFM input'!$H$229*(1+vanilla1)^0.5)-SUM($H144:O144),('RFM input'!$H$229*(1+vanilla1)^0.5)/A7stdlife))","v":0.17661665424798442},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F144),('RFM input'!$H$229*(1+vanilla1)^0.5)-SUM($H144:P144),('RFM input'!$H$229*(1+vanilla1)^0.5)/A7stdlife))","v":0.17661665424798442}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F145),('RFM input'!$I$229*(1+vanilla2)^0.5)-SUM($I145:I145),('RFM input'!$I$229*(1+vanilla2)^0.5)/A7stdlife))","v":0.17982207184020327},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F145),('RFM input'!$I$229*(1+vanilla2)^0.5)-SUM($I145:J145),('RFM input'!$I$229*(1+vanilla2)^0.5)/A7stdlife))","v":0.17982207184020327},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F145),('RFM input'!$I$229*(1+vanilla2)^0.5)-SUM($I145:K145),('RFM input'!$I$229*(1+vanilla2)^0.5)/A7stdlife))","v":0.17982207184020327},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F145),('RFM input'!$I$229*(1+vanilla2)^0.5)-SUM($I145:L145),('RFM input'!$I$229*(1+vanilla2)^0.5)/A7stdlife))","v":0.17982207184020327},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F145),('RFM input'!$I$229*(1+vanilla2)^0.5)-SUM($I145:M145),('RFM input'!$I$229*(1+vanilla2)^0.5)/A7stdlife))","v":0.17982207184020327},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F145),('RFM input'!$I$229*(1+vanilla2)^0.5)-SUM($I145:N145),('RFM input'!$I$229*(1+vanilla2)^0.5)/A7stdlife))","v":0.17982207184020327},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F145),('RFM input'!$I$229*(1+vanilla2)^0.5)-SUM($I145:O145),('RFM input'!$I$229*(1+vanilla2)^0.5)/A7stdlife))","v":0.17982207184020327},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F145),('RFM input'!$I$229*(1+vanilla2)^0.5)-SUM($I145:P145),('RFM input'!$I$229*(1+vanilla2)^0.5)/A7stdlife))","v":0.17982207184020327}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F146),('RFM input'!$J$229*(1+vanilla3)^0.5)-SUM($J146:J146),('RFM input'!$J$229*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F146),('RFM input'!$J$229*(1+vanilla3)^0.5)-SUM($J146:K146),('RFM input'!$J$229*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F146),('RFM input'!$J$229*(1+vanilla3)^0.5)-SUM($J146:L146),('RFM input'!$J$229*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F146),('RFM input'!$J$229*(1+vanilla3)^0.5)-SUM($J146:M146),('RFM input'!$J$229*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F146),('RFM input'!$J$229*(1+vanilla3)^0.5)-SUM($J146:N146),('RFM input'!$J$229*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F146),('RFM input'!$J$229*(1+vanilla3)^0.5)-SUM($J146:O146),('RFM input'!$J$229*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F146),('RFM input'!$J$229*(1+vanilla3)^0.5)-SUM($J146:P146),('RFM input'!$J$229*(1+vanilla3)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F147),('RFM input'!$K$229*(1+vanilla4)^0.5)-SUM($K147:K147),('RFM input'!$K$229*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F147),('RFM input'!$K$229*(1+vanilla4)^0.5)-SUM($K147:L147),('RFM input'!$K$229*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F147),('RFM input'!$K$229*(1+vanilla4)^0.5)-SUM($K147:M147),('RFM input'!$K$229*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F147),('RFM input'!$K$229*(1+vanilla4)^0.5)-SUM($K147:N147),('RFM input'!$K$229*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F147),('RFM input'!$K$229*(1+vanilla4)^0.5)-SUM($K147:O147),('RFM input'!$K$229*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F147),('RFM input'!$K$229*(1+vanilla4)^0.5)-SUM($K147:P147),('RFM input'!$K$229*(1+vanilla4)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F148),('RFM input'!$L$229*(1+vanilla5)^0.5)-SUM($L148:L148),('RFM input'!$L$229*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F148),('RFM input'!$L$229*(1+vanilla5)^0.5)-SUM($L148:M148),('RFM input'!$L$229*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F148),('RFM input'!$L$229*(1+vanilla5)^0.5)-SUM($L148:N148),('RFM input'!$L$229*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F148),('RFM input'!$L$229*(1+vanilla5)^0.5)-SUM($L148:O148),('RFM input'!$L$229*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F148),('RFM input'!$L$229*(1+vanilla5)^0.5)-SUM($L148:P148),('RFM input'!$L$229*(1+vanilla5)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F149),('RFM input'!$M$229*(1+vanilla6)^0.5)-SUM($M149:M149),('RFM input'!$M$229*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F149),('RFM input'!$M$229*(1+vanilla6)^0.5)-SUM($M149:N149),('RFM input'!$M$229*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F149),('RFM input'!$M$229*(1+vanilla6)^0.5)-SUM($M149:O149),('RFM input'!$M$229*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F149),('RFM input'!$M$229*(1+vanilla6)^0.5)-SUM($M149:P149),('RFM input'!$M$229*(1+vanilla6)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F150),('RFM input'!$N$229*(1+vanilla7)^0.5)-SUM($N150:N150),('RFM input'!$N$229*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F150),('RFM input'!$N$229*(1+vanilla7)^0.5)-SUM($N150:O150),('RFM input'!$N$229*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F150),('RFM input'!$N$229*(1+vanilla7)^0.5)-SUM($N150:P150),('RFM input'!$N$229*(1+vanilla7)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F151),('RFM input'!$O$229*(1+vanilla8)^0.5)-SUM($O151:O151),('RFM input'!$O$229*(1+vanilla8)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F151),('RFM input'!$O$229*(1+vanilla8)^0.5)-SUM($O151:P151),('RFM input'!$O$229*(1+vanilla8)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F152),('RFM input'!$P$229*(1+vanilla9)^0.5)-SUM($P152:P152),('RFM input'!$P$229*(1+vanilla9)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H304,-SUM(H142:H153))","v":-4.7137609540953935},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I304,-SUM(I142:I153))","v":-4.8880765887962312},{"$f":"IF(COUNT($H154:I154)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J304,-SUM(J142:J153)))","v":0},{"$f":"IF(COUNT($H154:J154)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K304,-SUM(K142:K153)))","v":0},{"$f":"IF(COUNT($H154:K154)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L304,-SUM(L142:L153)))","v":0},{"$f":"IF(COUNT($H154:L154)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M304,-SUM(M142:M153)))","v":0},{"$f":"IF(COUNT($H154:M154)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N304,-SUM(N142:N153)))","v":0},{"$f":"IF(COUNT($H154:N154)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O304,-SUM(O142:O153)))","v":0},{"$f":"IF(COUNT($H154:O154)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P304,-SUM(P142:P153)))","v":0},{"$f":"IF(COUNT($H154:P154)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q304,-SUM(Q142:Q153)))","v":0}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A8remlife,A8value-SUM($G155:G155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(I$3>A8remlife,A8value-SUM($G155:H155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(J$3>A8remlife,A8value-SUM($G155:I155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(K$3>A8remlife,A8value-SUM($G155:J155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(L$3>A8remlife,A8value-SUM($G155:K155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(M$3>A8remlife,A8value-SUM($G155:L155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(N$3>A8remlife,A8value-SUM($G155:M155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(O$3>A8remlife,A8value-SUM($G155:N155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(P$3>A8remlife,A8value-SUM($G155:O155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(Q$3>A8remlife,A8value-SUM($G155:P155),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>(A8stdlife+$F157),('RFM input'!$H$230*(1+vanilla1)^0.5)-SUM($H157:H157),('RFM input'!$H$230*(1+vanilla1)^0.5)/A8stdlife))","v":0.566037726004887},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F157),('RFM input'!$H$230*(1+vanilla1)^0.5)-SUM($H157:I157),('RFM input'!$H$230*(1+vanilla1)^0.5)/A8stdlife))","v":0.566037726004887},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F157),('RFM input'!$H$230*(1+vanilla1)^0.5)-SUM($H157:J157),('RFM input'!$H$230*(1+vanilla1)^0.5)/A8stdlife))","v":0.566037726004887},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F157),('RFM input'!$H$230*(1+vanilla1)^0.5)-SUM($H157:K157),('RFM input'!$H$230*(1+vanilla1)^0.5)/A8stdlife))","v":0.566037726004887},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F157),('RFM input'!$H$230*(1+vanilla1)^0.5)-SUM($H157:L157),('RFM input'!$H$230*(1+vanilla1)^0.5)/A8stdlife))","v":0.566037726004887},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F157),('RFM input'!$H$230*(1+vanilla1)^0.5)-SUM($H157:M157),('RFM input'!$H$230*(1+vanilla1)^0.5)/A8stdlife))","v":0.566037726004887},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F157),('RFM input'!$H$230*(1+vanilla1)^0.5)-SUM($H157:N157),('RFM input'!$H$230*(1+vanilla1)^0.5)/A8stdlife))","v":0.566037726004887},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F157),('RFM input'!$H$230*(1+vanilla1)^0.5)-SUM($H157:O157),('RFM input'!$H$230*(1+vanilla1)^0.5)/A8stdlife))","v":0.566037726004887},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F157),('RFM input'!$H$230*(1+vanilla1)^0.5)-SUM($H157:P157),('RFM input'!$H$230*(1+vanilla1)^0.5)/A8stdlife))","v":0.566037726004887}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F158),('RFM input'!$I$230*(1+vanilla2)^0.5)-SUM($I158:I158),('RFM input'!$I$230*(1+vanilla2)^0.5)/A8stdlife))","v":0.55330261585883334},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F158),('RFM input'!$I$230*(1+vanilla2)^0.5)-SUM($I158:J158),('RFM input'!$I$230*(1+vanilla2)^0.5)/A8stdlife))","v":0.55330261585883334},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F158),('RFM input'!$I$230*(1+vanilla2)^0.5)-SUM($I158:K158),('RFM input'!$I$230*(1+vanilla2)^0.5)/A8stdlife))","v":0.55330261585883334},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F158),('RFM input'!$I$230*(1+vanilla2)^0.5)-SUM($I158:L158),('RFM input'!$I$230*(1+vanilla2)^0.5)/A8stdlife))","v":0.55330261585883334},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F158),('RFM input'!$I$230*(1+vanilla2)^0.5)-SUM($I158:M158),('RFM input'!$I$230*(1+vanilla2)^0.5)/A8stdlife))","v":0.55330261585883334},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F158),('RFM input'!$I$230*(1+vanilla2)^0.5)-SUM($I158:N158),('RFM input'!$I$230*(1+vanilla2)^0.5)/A8stdlife))","v":0.55330261585883334},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F158),('RFM input'!$I$230*(1+vanilla2)^0.5)-SUM($I158:O158),('RFM input'!$I$230*(1+vanilla2)^0.5)/A8stdlife))","v":0.55330261585883334},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F158),('RFM input'!$I$230*(1+vanilla2)^0.5)-SUM($I158:P158),('RFM input'!$I$230*(1+vanilla2)^0.5)/A8stdlife))","v":0.55330261585883334}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F159),('RFM input'!$J$230*(1+vanilla3)^0.5)-SUM($J159:J159),('RFM input'!$J$230*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F159),('RFM input'!$J$230*(1+vanilla3)^0.5)-SUM($J159:K159),('RFM input'!$J$230*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F159),('RFM input'!$J$230*(1+vanilla3)^0.5)-SUM($J159:L159),('RFM input'!$J$230*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F159),('RFM input'!$J$230*(1+vanilla3)^0.5)-SUM($J159:M159),('RFM input'!$J$230*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F159),('RFM input'!$J$230*(1+vanilla3)^0.5)-SUM($J159:N159),('RFM input'!$J$230*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F159),('RFM input'!$J$230*(1+vanilla3)^0.5)-SUM($J159:O159),('RFM input'!$J$230*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F159),('RFM input'!$J$230*(1+vanilla3)^0.5)-SUM($J159:P159),('RFM input'!$J$230*(1+vanilla3)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F160),('RFM input'!$K$230*(1+vanilla4)^0.5)-SUM($K160:K160),('RFM input'!$K$230*(1+vanilla4)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F160),('RFM input'!$K$230*(1+vanilla4)^0.5)-SUM($K160:L160),('RFM input'!$K$230*(1+vanilla4)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F160),('RFM input'!$K$230*(1+vanilla4)^0.5)-SUM($K160:M160),('RFM input'!$K$230*(1+vanilla4)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F160),('RFM input'!$K$230*(1+vanilla4)^0.5)-SUM($K160:N160),('RFM input'!$K$230*(1+vanilla4)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F160),('RFM input'!$K$230*(1+vanilla4)^0.5)-SUM($K160:O160),('RFM input'!$K$230*(1+vanilla4)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F160),('RFM input'!$K$230*(1+vanilla4)^0.5)-SUM($K160:P160),('RFM input'!$K$230*(1+vanilla4)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F161),('RFM input'!$L$230*(1+vanilla5)^0.5)-SUM($L161:L161),('RFM input'!$L$230*(1+vanilla5)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F161),('RFM input'!$L$230*(1+vanilla5)^0.5)-SUM($L161:M161),('RFM input'!$L$230*(1+vanilla5)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F161),('RFM input'!$L$230*(1+vanilla5)^0.5)-SUM($L161:N161),('RFM input'!$L$230*(1+vanilla5)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F161),('RFM input'!$L$230*(1+vanilla5)^0.5)-SUM($L161:O161),('RFM input'!$L$230*(1+vanilla5)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F161),('RFM input'!$L$230*(1+vanilla5)^0.5)-SUM($L161:P161),('RFM input'!$L$230*(1+vanilla5)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F162),('RFM input'!$M$230*(1+vanilla6)^0.5)-SUM($M162:M162),('RFM input'!$M$230*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F162),('RFM input'!$M$230*(1+vanilla6)^0.5)-SUM($M162:N162),('RFM input'!$M$230*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F162),('RFM input'!$M$230*(1+vanilla6)^0.5)-SUM($M162:O162),('RFM input'!$M$230*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F162),('RFM input'!$M$230*(1+vanilla6)^0.5)-SUM($M162:P162),('RFM input'!$M$230*(1+vanilla6)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F163),('RFM input'!$N$230*(1+vanilla7)^0.5)-SUM($N163:N163),('RFM input'!$N$230*(1+vanilla7)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F163),('RFM input'!$N$230*(1+vanilla7)^0.5)-SUM($N163:O163),('RFM input'!$N$230*(1+vanilla7)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F163),('RFM input'!$N$230*(1+vanilla7)^0.5)-SUM($N163:P163),('RFM input'!$N$230*(1+vanilla7)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F164),('RFM input'!$O$230*(1+vanilla8)^0.5)-SUM($O164:O164),('RFM input'!$O$230*(1+vanilla8)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F164),('RFM input'!$O$230*(1+vanilla8)^0.5)-SUM($O164:P164),('RFM input'!$O$230*(1+vanilla8)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F165),('RFM input'!$P$230*(1+vanilla9)^0.5)-SUM($P165:P165),('RFM input'!$P$230*(1+vanilla9)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H305,-SUM(H155:H166))","v":-19.401208602522757},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I305,-SUM(I155:I166))","v":-19.959871803868545},{"$f":"IF(COUNT($H167:I167)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J305,-SUM(J155:J166)))","v":0},{"$f":"IF(COUNT($H167:J167)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K305,-SUM(K155:K166)))","v":0},{"$f":"IF(COUNT($H167:K167)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L305,-SUM(L155:L166)))","v":0},{"$f":"IF(COUNT($H167:L167)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M305,-SUM(M155:M166)))","v":0},{"$f":"IF(COUNT($H167:M167)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N305,-SUM(N155:N166)))","v":0},{"$f":"IF(COUNT($H167:N167)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O305,-SUM(O155:O166)))","v":0},{"$f":"IF(COUNT($H167:O167)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P305,-SUM(P155:P166)))","v":0},{"$f":"IF(COUNT($H167:P167)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q305,-SUM(Q155:Q166)))","v":0}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A9remlife,A9value-SUM($G168:G168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(I$3>A9remlife,A9value-SUM($G168:H168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(J$3>A9remlife,A9value-SUM($G168:I168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(K$3>A9remlife,A9value-SUM($G168:J168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(L$3>A9remlife,A9value-SUM($G168:K168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(M$3>A9remlife,A9value-SUM($G168:L168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(N$3>A9remlife,A9value-SUM($G168:M168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(O$3>A9remlife,A9value-SUM($G168:N168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(P$3>A9remlife,A9value-SUM($G168:O168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(Q$3>A9remlife,A9value-SUM($G168:P168),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>(A9stdlife+$F170),('RFM input'!$H$231*(1+vanilla1)^0.5)-SUM($H170:H170),('RFM input'!$H$231*(1+vanilla1)^0.5)/A9stdlife))","v":4.0431382580601319E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F170),('RFM input'!$H$231*(1+vanilla1)^0.5)-SUM($H170:I170),('RFM input'!$H$231*(1+vanilla1)^0.5)/A9stdlife))","v":4.0431382580601319E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F170),('RFM input'!$H$231*(1+vanilla1)^0.5)-SUM($H170:J170),('RFM input'!$H$231*(1+vanilla1)^0.5)/A9stdlife))","v":4.0431382580601319E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F170),('RFM input'!$H$231*(1+vanilla1)^0.5)-SUM($H170:K170),('RFM input'!$H$231*(1+vanilla1)^0.5)/A9stdlife))","v":4.0431382580601319E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F170),('RFM input'!$H$231*(1+vanilla1)^0.5)-SUM($H170:L170),('RFM input'!$H$231*(1+vanilla1)^0.5)/A9stdlife))","v":4.0431382580601319E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F170),('RFM input'!$H$231*(1+vanilla1)^0.5)-SUM($H170:M170),('RFM input'!$H$231*(1+vanilla1)^0.5)/A9stdlife))","v":4.0431382580601319E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F170),('RFM input'!$H$231*(1+vanilla1)^0.5)-SUM($H170:N170),('RFM input'!$H$231*(1+vanilla1)^0.5)/A9stdlife))","v":4.0431382580601319E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F170),('RFM input'!$H$231*(1+vanilla1)^0.5)-SUM($H170:O170),('RFM input'!$H$231*(1+vanilla1)^0.5)/A9stdlife))","v":4.0431382580601319E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F170),('RFM input'!$H$231*(1+vanilla1)^0.5)-SUM($H170:P170),('RFM input'!$H$231*(1+vanilla1)^0.5)/A9stdlife))","v":4.0431382580601319E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F171),('RFM input'!$I$231*(1+vanilla2)^0.5)-SUM($I171:I171),('RFM input'!$I$231*(1+vanilla2)^0.5)/A9stdlife))","v":2.0379264480064684E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F171),('RFM input'!$I$231*(1+vanilla2)^0.5)-SUM($I171:J171),('RFM input'!$I$231*(1+vanilla2)^0.5)/A9stdlife))","v":2.0379264480064684E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F171),('RFM input'!$I$231*(1+vanilla2)^0.5)-SUM($I171:K171),('RFM input'!$I$231*(1+vanilla2)^0.5)/A9stdlife))","v":2.0379264480064684E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F171),('RFM input'!$I$231*(1+vanilla2)^0.5)-SUM($I171:L171),('RFM input'!$I$231*(1+vanilla2)^0.5)/A9stdlife))","v":2.0379264480064684E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F171),('RFM input'!$I$231*(1+vanilla2)^0.5)-SUM($I171:M171),('RFM input'!$I$231*(1+vanilla2)^0.5)/A9stdlife))","v":2.0379264480064684E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F171),('RFM input'!$I$231*(1+vanilla2)^0.5)-SUM($I171:N171),('RFM input'!$I$231*(1+vanilla2)^0.5)/A9stdlife))","v":2.0379264480064684E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F171),('RFM input'!$I$231*(1+vanilla2)^0.5)-SUM($I171:O171),('RFM input'!$I$231*(1+vanilla2)^0.5)/A9stdlife))","v":2.0379264480064684E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F171),('RFM input'!$I$231*(1+vanilla2)^0.5)-SUM($I171:P171),('RFM input'!$I$231*(1+vanilla2)^0.5)/A9stdlife))","v":2.0379264480064684E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F172),('RFM input'!$J$231*(1+vanilla3)^0.5)-SUM($J172:J172),('RFM input'!$J$231*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F172),('RFM input'!$J$231*(1+vanilla3)^0.5)-SUM($J172:K172),('RFM input'!$J$231*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F172),('RFM input'!$J$231*(1+vanilla3)^0.5)-SUM($J172:L172),('RFM input'!$J$231*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F172),('RFM input'!$J$231*(1+vanilla3)^0.5)-SUM($J172:M172),('RFM input'!$J$231*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F172),('RFM input'!$J$231*(1+vanilla3)^0.5)-SUM($J172:N172),('RFM input'!$J$231*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F172),('RFM input'!$J$231*(1+vanilla3)^0.5)-SUM($J172:O172),('RFM input'!$J$231*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F172),('RFM input'!$J$231*(1+vanilla3)^0.5)-SUM($J172:P172),('RFM input'!$J$231*(1+vanilla3)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F173),('RFM input'!$K$231*(1+vanilla4)^0.5)-SUM($K173:K173),('RFM input'!$K$231*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F173),('RFM input'!$K$231*(1+vanilla4)^0.5)-SUM($K173:L173),('RFM input'!$K$231*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F173),('RFM input'!$K$231*(1+vanilla4)^0.5)-SUM($K173:M173),('RFM input'!$K$231*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F173),('RFM input'!$K$231*(1+vanilla4)^0.5)-SUM($K173:N173),('RFM input'!$K$231*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F173),('RFM input'!$K$231*(1+vanilla4)^0.5)-SUM($K173:O173),('RFM input'!$K$231*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F173),('RFM input'!$K$231*(1+vanilla4)^0.5)-SUM($K173:P173),('RFM input'!$K$231*(1+vanilla4)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F174),('RFM input'!$L$231*(1+vanilla5)^0.5)-SUM($L174:L174),('RFM input'!$L$231*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F174),('RFM input'!$L$231*(1+vanilla5)^0.5)-SUM($L174:M174),('RFM input'!$L$231*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F174),('RFM input'!$L$231*(1+vanilla5)^0.5)-SUM($L174:N174),('RFM input'!$L$231*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F174),('RFM input'!$L$231*(1+vanilla5)^0.5)-SUM($L174:O174),('RFM input'!$L$231*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F174),('RFM input'!$L$231*(1+vanilla5)^0.5)-SUM($L174:P174),('RFM input'!$L$231*(1+vanilla5)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F175),('RFM input'!$M$231*(1+vanilla6)^0.5)-SUM($M175:M175),('RFM input'!$M$231*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F175),('RFM input'!$M$231*(1+vanilla6)^0.5)-SUM($M175:N175),('RFM input'!$M$231*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F175),('RFM input'!$M$231*(1+vanilla6)^0.5)-SUM($M175:O175),('RFM input'!$M$231*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F175),('RFM input'!$M$231*(1+vanilla6)^0.5)-SUM($M175:P175),('RFM input'!$M$231*(1+vanilla6)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F176),('RFM input'!$N$231*(1+vanilla7)^0.5)-SUM($N176:N176),('RFM input'!$N$231*(1+vanilla7)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F176),('RFM input'!$N$231*(1+vanilla7)^0.5)-SUM($N176:O176),('RFM input'!$N$231*(1+vanilla7)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F176),('RFM input'!$N$231*(1+vanilla7)^0.5)-SUM($N176:P176),('RFM input'!$N$231*(1+vanilla7)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F177),('RFM input'!$O$231*(1+vanilla8)^0.5)-SUM($O177:O177),('RFM input'!$O$231*(1+vanilla8)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F177),('RFM input'!$O$231*(1+vanilla8)^0.5)-SUM($O177:P177),('RFM input'!$O$231*(1+vanilla8)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F178),('RFM input'!$P$231*(1+vanilla9)^0.5)-SUM($P178:P178),('RFM input'!$P$231*(1+vanilla9)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H306,-SUM(H168:H179))","v":-0.62245682867517982},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I306,-SUM(I168:I179))","v":-0.6623614579774324},{"$f":"IF(COUNT($H180:I180)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J306,-SUM(J168:J179)))","v":0},{"$f":"IF(COUNT($H180:J180)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K306,-SUM(K168:K179)))","v":0},{"$f":"IF(COUNT($H180:K180)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L306,-SUM(L168:L179)))","v":0},{"$f":"IF(COUNT($H180:L180)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M306,-SUM(M168:M179)))","v":0},{"$f":"IF(COUNT($H180:M180)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N306,-SUM(N168:N179)))","v":0},{"$f":"IF(COUNT($H180:N180)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O306,-SUM(O168:O179)))","v":0},{"$f":"IF(COUNT($H180:O180)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P306,-SUM(P168:P179)))","v":0},{"$f":"IF(COUNT($H180:P180)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q306,-SUM(Q168:Q179)))","v":0}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A10remlife,A10value-SUM($G181:G181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(I$3>A10remlife,A10value-SUM($G181:H181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(J$3>A10remlife,A10value-SUM($G181:I181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(K$3>A10remlife,A10value-SUM($G181:J181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(L$3>A10remlife,A10value-SUM($G181:K181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(M$3>A10remlife,A10value-SUM($G181:L181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(N$3>A10remlife,A10value-SUM($G181:M181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(O$3>A10remlife,A10value-SUM($G181:N181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(P$3>A10remlife,A10value-SUM($G181:O181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(Q$3>A10remlife,A10value-SUM($G181:P181),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(I$3>(A10stdlife+$F183),('RFM input'!$H$232*(1+vanilla1)^0.5)-SUM($H183:H183),('RFM input'!$H$232*(1+vanilla1)^0.5)/A10stdlife))","v":0.10817507265274377},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F183),('RFM input'!$H$232*(1+vanilla1)^0.5)-SUM($H183:I183),('RFM input'!$H$232*(1+vanilla1)^0.5)/A10stdlife))","v":0.10817507265274377},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F183),('RFM input'!$H$232*(1+vanilla1)^0.5)-SUM($H183:J183),('RFM input'!$H$232*(1+vanilla1)^0.5)/A10stdlife))","v":0.10817507265274377},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F183),('RFM input'!$H$232*(1+vanilla1)^0.5)-SUM($H183:K183),('RFM input'!$H$232*(1+vanilla1)^0.5)/A10stdlife))","v":0.10817507265274377},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F183),('RFM input'!$H$232*(1+vanilla1)^0.5)-SUM($H183:L183),('RFM input'!$H$232*(1+vanilla1)^0.5)/A10stdlife))","v":0.10817507265274377},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F183),('RFM input'!$H$232*(1+vanilla1)^0.5)-SUM($H183:M183),('RFM input'!$H$232*(1+vanilla1)^0.5)/A10stdlife))","v":0.10817507265274377},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F183),('RFM input'!$H$232*(1+vanilla1)^0.5)-SUM($H183:N183),('RFM input'!$H$232*(1+vanilla1)^0.5)/A10stdlife))","v":0.10817507265274377},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F183),('RFM input'!$H$232*(1+vanilla1)^0.5)-SUM($H183:O183),('RFM input'!$H$232*(1+vanilla1)^0.5)/A10stdlife))","v":0.10817507265274377},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F183),('RFM input'!$H$232*(1+vanilla1)^0.5)-SUM($H183:P183),('RFM input'!$H$232*(1+vanilla1)^0.5)/A10stdlife))","v":0.10817507265274377}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F184),('RFM input'!$I$232*(1+vanilla2)^0.5)-SUM($I184:I184),('RFM input'!$I$232*(1+vanilla2)^0.5)/A10stdlife))","v":9.8220960428114387E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F184),('RFM input'!$I$232*(1+vanilla2)^0.5)-SUM($I184:J184),('RFM input'!$I$232*(1+vanilla2)^0.5)/A10stdlife))","v":9.8220960428114387E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F184),('RFM input'!$I$232*(1+vanilla2)^0.5)-SUM($I184:K184),('RFM input'!$I$232*(1+vanilla2)^0.5)/A10stdlife))","v":9.8220960428114387E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F184),('RFM input'!$I$232*(1+vanilla2)^0.5)-SUM($I184:L184),('RFM input'!$I$232*(1+vanilla2)^0.5)/A10stdlife))","v":9.8220960428114387E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F184),('RFM input'!$I$232*(1+vanilla2)^0.5)-SUM($I184:M184),('RFM input'!$I$232*(1+vanilla2)^0.5)/A10stdlife))","v":9.8220960428114387E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F184),('RFM input'!$I$232*(1+vanilla2)^0.5)-SUM($I184:N184),('RFM input'!$I$232*(1+vanilla2)^0.5)/A10stdlife))","v":9.8220960428114387E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F184),('RFM input'!$I$232*(1+vanilla2)^0.5)-SUM($I184:O184),('RFM input'!$I$232*(1+vanilla2)^0.5)/A10stdlife))","v":9.8220960428114387E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F184),('RFM input'!$I$232*(1+vanilla2)^0.5)-SUM($I184:P184),('RFM input'!$I$232*(1+vanilla2)^0.5)/A10stdlife))","v":9.8220960428114387E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F185),('RFM input'!$J$232*(1+vanilla3)^0.5)-SUM($J185:J185),('RFM input'!$J$232*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F185),('RFM input'!$J$232*(1+vanilla3)^0.5)-SUM($J185:K185),('RFM input'!$J$232*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F185),('RFM input'!$J$232*(1+vanilla3)^0.5)-SUM($J185:L185),('RFM input'!$J$232*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F185),('RFM input'!$J$232*(1+vanilla3)^0.5)-SUM($J185:M185),('RFM input'!$J$232*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F185),('RFM input'!$J$232*(1+vanilla3)^0.5)-SUM($J185:N185),('RFM input'!$J$232*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F185),('RFM input'!$J$232*(1+vanilla3)^0.5)-SUM($J185:O185),('RFM input'!$J$232*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F185),('RFM input'!$J$232*(1+vanilla3)^0.5)-SUM($J185:P185),('RFM input'!$J$232*(1+vanilla3)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F186),('RFM input'!$K$232*(1+vanilla4)^0.5)-SUM($K186:K186),('RFM input'!$K$232*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F186),('RFM input'!$K$232*(1+vanilla4)^0.5)-SUM($K186:L186),('RFM input'!$K$232*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F186),('RFM input'!$K$232*(1+vanilla4)^0.5)-SUM($K186:M186),('RFM input'!$K$232*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F186),('RFM input'!$K$232*(1+vanilla4)^0.5)-SUM($K186:N186),('RFM input'!$K$232*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F186),('RFM input'!$K$232*(1+vanilla4)^0.5)-SUM($K186:O186),('RFM input'!$K$232*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F186),('RFM input'!$K$232*(1+vanilla4)^0.5)-SUM($K186:P186),('RFM input'!$K$232*(1+vanilla4)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F187),('RFM input'!$L$232*(1+vanilla5)^0.5)-SUM($L187:L187),('RFM input'!$L$232*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F187),('RFM input'!$L$232*(1+vanilla5)^0.5)-SUM($L187:M187),('RFM input'!$L$232*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F187),('RFM input'!$L$232*(1+vanilla5)^0.5)-SUM($L187:N187),('RFM input'!$L$232*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F187),('RFM input'!$L$232*(1+vanilla5)^0.5)-SUM($L187:O187),('RFM input'!$L$232*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F187),('RFM input'!$L$232*(1+vanilla5)^0.5)-SUM($L187:P187),('RFM input'!$L$232*(1+vanilla5)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F188),('RFM input'!$M$232*(1+vanilla6)^0.5)-SUM($M188:M188),('RFM input'!$M$232*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F188),('RFM input'!$M$232*(1+vanilla6)^0.5)-SUM($M188:N188),('RFM input'!$M$232*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F188),('RFM input'!$M$232*(1+vanilla6)^0.5)-SUM($M188:O188),('RFM input'!$M$232*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F188),('RFM input'!$M$232*(1+vanilla6)^0.5)-SUM($M188:P188),('RFM input'!$M$232*(1+vanilla6)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F189),('RFM input'!$N$232*(1+vanilla7)^0.5)-SUM($N189:N189),('RFM input'!$N$232*(1+vanilla7)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F189),('RFM input'!$N$232*(1+vanilla7)^0.5)-SUM($N189:O189),('RFM input'!$N$232*(1+vanilla7)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F189),('RFM input'!$N$232*(1+vanilla7)^0.5)-SUM($N189:P189),('RFM input'!$N$232*(1+vanilla7)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F190),('RFM input'!$O$232*(1+vanilla8)^0.5)-SUM($O190:O190),('RFM input'!$O$232*(1+vanilla8)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F190),('RFM input'!$O$232*(1+vanilla8)^0.5)-SUM($O190:P190),('RFM input'!$O$232*(1+vanilla8)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F191),('RFM input'!$P$232*(1+vanilla9)^0.5)-SUM($P191:P191),('RFM input'!$P$232*(1+vanilla9)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H307,-SUM(H181:H192))","v":-6.1854073805448442},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I307,-SUM(I181:I192))","v":-6.2921731129643703},{"$f":"IF(COUNT($H193:I193)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J307,-SUM(J181:J192)))","v":0},{"$f":"IF(COUNT($H193:J193)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K307,-SUM(K181:K192)))","v":0},{"$f":"IF(COUNT($H193:K193)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L307,-SUM(L181:L192)))","v":0},{"$f":"IF(COUNT($H193:L193)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M307,-SUM(M181:M192)))","v":0},{"$f":"IF(COUNT($H193:M193)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N307,-SUM(N181:N192)))","v":0},{"$f":"IF(COUNT($H193:N193)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O307,-SUM(O181:O192)))","v":0},{"$f":"IF(COUNT($H193:O193)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P307,-SUM(P181:P192)))","v":0},{"$f":"IF(COUNT($H193:P193)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q307,-SUM(Q181:Q192)))","v":0}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A11remlife,A11value-SUM($G194:G194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(I$3>A11remlife,A11value-SUM($G194:H194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(J$3>A11remlife,A11value-SUM($G194:I194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(K$3>A11remlife,A11value-SUM($G194:J194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(L$3>A11remlife,A11value-SUM($G194:K194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(M$3>A11remlife,A11value-SUM($G194:L194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(N$3>A11remlife,A11value-SUM($G194:M194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(O$3>A11remlife,A11value-SUM($G194:N194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(P$3>A11remlife,A11value-SUM($G194:O194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"},{"$f":"IF(Q$3>A11remlife,A11value-SUM($G194:P194),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(I$3>(A11stdlife+$F196),('RFM input'!$H$233*(1+vanilla1)^0.5)-SUM($H196:H196),('RFM input'!$H$233*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F196),('RFM input'!$H$233*(1+vanilla1)^0.5)-SUM($H196:I196),('RFM input'!$H$233*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F196),('RFM input'!$H$233*(1+vanilla1)^0.5)-SUM($H196:J196),('RFM input'!$H$233*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F196),('RFM input'!$H$233*(1+vanilla1)^0.5)-SUM($H196:K196),('RFM input'!$H$233*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F196),('RFM input'!$H$233*(1+vanilla1)^0.5)-SUM($H196:L196),('RFM input'!$H$233*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F196),('RFM input'!$H$233*(1+vanilla1)^0.5)-SUM($H196:M196),('RFM input'!$H$233*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F196),('RFM input'!$H$233*(1+vanilla1)^0.5)-SUM($H196:N196),('RFM input'!$H$233*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F196),('RFM input'!$H$233*(1+vanilla1)^0.5)-SUM($H196:O196),('RFM input'!$H$233*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F196),('RFM input'!$H$233*(1+vanilla1)^0.5)-SUM($H196:P196),('RFM input'!$H$233*(1+vanilla1)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F197),('RFM input'!$I$233*(1+vanilla2)^0.5)-SUM($I197:I197),('RFM input'!$I$233*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F197),('RFM input'!$I$233*(1+vanilla2)^0.5)-SUM($I197:J197),('RFM input'!$I$233*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F197),('RFM input'!$I$233*(1+vanilla2)^0.5)-SUM($I197:K197),('RFM input'!$I$233*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F197),('RFM input'!$I$233*(1+vanilla2)^0.5)-SUM($I197:L197),('RFM input'!$I$233*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F197),('RFM input'!$I$233*(1+vanilla2)^0.5)-SUM($I197:M197),('RFM input'!$I$233*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F197),('RFM input'!$I$233*(1+vanilla2)^0.5)-SUM($I197:N197),('RFM input'!$I$233*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F197),('RFM input'!$I$233*(1+vanilla2)^0.5)-SUM($I197:O197),('RFM input'!$I$233*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F197),('RFM input'!$I$233*(1+vanilla2)^0.5)-SUM($I197:P197),('RFM input'!$I$233*(1+vanilla2)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F198),('RFM input'!$J$233*(1+vanilla3)^0.5)-SUM($J198:J198),('RFM input'!$J$233*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F198),('RFM input'!$J$233*(1+vanilla3)^0.5)-SUM($J198:K198),('RFM input'!$J$233*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F198),('RFM input'!$J$233*(1+vanilla3)^0.5)-SUM($J198:L198),('RFM input'!$J$233*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F198),('RFM input'!$J$233*(1+vanilla3)^0.5)-SUM($J198:M198),('RFM input'!$J$233*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F198),('RFM input'!$J$233*(1+vanilla3)^0.5)-SUM($J198:N198),('RFM input'!$J$233*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F198),('RFM input'!$J$233*(1+vanilla3)^0.5)-SUM($J198:O198),('RFM input'!$J$233*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F198),('RFM input'!$J$233*(1+vanilla3)^0.5)-SUM($J198:P198),('RFM input'!$J$233*(1+vanilla3)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F199),('RFM input'!$K$233*(1+vanilla4)^0.5)-SUM($K199:K199),('RFM input'!$K$233*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F199),('RFM input'!$K$233*(1+vanilla4)^0.5)-SUM($K199:L199),('RFM input'!$K$233*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F199),('RFM input'!$K$233*(1+vanilla4)^0.5)-SUM($K199:M199),('RFM input'!$K$233*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F199),('RFM input'!$K$233*(1+vanilla4)^0.5)-SUM($K199:N199),('RFM input'!$K$233*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F199),('RFM input'!$K$233*(1+vanilla4)^0.5)-SUM($K199:O199),('RFM input'!$K$233*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F199),('RFM input'!$K$233*(1+vanilla4)^0.5)-SUM($K199:P199),('RFM input'!$K$233*(1+vanilla4)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F200),('RFM input'!$L$233*(1+vanilla5)^0.5)-SUM($L200:L200),('RFM input'!$L233*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F200),('RFM input'!$L$233*(1+vanilla5)^0.5)-SUM($L200:M200),('RFM input'!$L233*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F200),('RFM input'!$L$233*(1+vanilla5)^0.5)-SUM($L200:N200),('RFM input'!$L233*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F200),('RFM input'!$L$233*(1+vanilla5)^0.5)-SUM($L200:O200),('RFM input'!$L233*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F200),('RFM input'!$L$233*(1+vanilla5)^0.5)-SUM($L200:P200),('RFM input'!$L233*(1+vanilla5)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F201),('RFM input'!$M$233*(1+vanilla6)^0.5)-SUM($M201:M201),('RFM input'!$M$233*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F201),('RFM input'!$M$233*(1+vanilla6)^0.5)-SUM($M201:N201),('RFM input'!$M$233*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F201),('RFM input'!$M$233*(1+vanilla6)^0.5)-SUM($M201:O201),('RFM input'!$M$233*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F201),('RFM input'!$M$233*(1+vanilla6)^0.5)-SUM($M201:P201),('RFM input'!$M$233*(1+vanilla6)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F202),('RFM input'!$N$233*(1+vanilla7)^0.5)-SUM($N202:N202),('RFM input'!$N$233*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F202),('RFM input'!$N$233*(1+vanilla7)^0.5)-SUM($N202:O202),('RFM input'!$N$233*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F202),('RFM input'!$N$233*(1+vanilla7)^0.5)-SUM($N202:P202),('RFM input'!$N$233*(1+vanilla7)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F203),('RFM input'!$O$233*(1+vanilla8)^0.5)-SUM($O203:O203),('RFM input'!$O$233*(1+vanilla8)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F203),('RFM input'!$O$233*(1+vanilla8)^0.5)-SUM($O203:P203),('RFM input'!$O$233*(1+vanilla8)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F204),('RFM input'!$P$233*(1+vanilla9)^0.5)-SUM($P204:P204),('RFM input'!$P$233*(1+vanilla9)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H308,-SUM(H194:H205))","v":-1.2411891701073657E-2},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I308,-SUM(I194:I205))","v":-1.2411891701073657E-2},{"$f":"IF(COUNT($H206:I206)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J308,-SUM(J194:J205)))","v":0},{"$f":"IF(COUNT($H206:J206)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K308,-SUM(K194:K205)))","v":0},{"$f":"IF(COUNT($H206:K206)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L308,-SUM(L194:L205)))","v":0},{"$f":"IF(COUNT($H206:L206)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M308,-SUM(M194:M205)))","v":0},{"$f":"IF(COUNT($H206:M206)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N308,-SUM(N194:N205)))","v":0},{"$f":"IF(COUNT($H206:N206)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O308,-SUM(O194:O205)))","v":0},{"$f":"IF(COUNT($H206:O206)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P308,-SUM(P194:P205)))","v":0},{"$f":"IF(COUNT($H206:P206)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q308,-SUM(Q194:Q205)))","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A12remlife,A12value-SUM($G207:G207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(I$3>A12remlife,A12value-SUM($G207:H207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(J$3>A12remlife,A12value-SUM($G207:I207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(K$3>A12remlife,A12value-SUM($G207:J207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(L$3>A12remlife,A12value-SUM($G207:K207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(M$3>A12remlife,A12value-SUM($G207:L207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(N$3>A12remlife,A12value-SUM($G207:M207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(O$3>A12remlife,A12value-SUM($G207:N207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(P$3>A12remlife,A12value-SUM($G207:O207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"},{"$f":"IF(Q$3>A12remlife,A12value-SUM($G207:P207),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(I$3>(A12stdlife+$F209),('RFM input'!$H$234*(1+vanilla1)^0.5)-SUM($H209:H209),('RFM input'!$H$234*(1+vanilla1)^0.5)/A12stdlife))","v":4.0720079265140346E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F209),('RFM input'!$H$234*(1+vanilla1)^0.5)-SUM($H209:I209),('RFM input'!$H$234*(1+vanilla1)^0.5)/A12stdlife))","v":4.0720079265140346E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F209),('RFM input'!$H$234*(1+vanilla1)^0.5)-SUM($H209:J209),('RFM input'!$H$234*(1+vanilla1)^0.5)/A12stdlife))","v":4.0720079265140346E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F209),('RFM input'!$H$234*(1+vanilla1)^0.5)-SUM($H209:K209),('RFM input'!$H$234*(1+vanilla1)^0.5)/A12stdlife))","v":4.0720079265140346E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F209),('RFM input'!$H$234*(1+vanilla1)^0.5)-SUM($H209:L209),('RFM input'!$H$234*(1+vanilla1)^0.5)/A12stdlife))","v":4.0720079265140346E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F209),('RFM input'!$H$234*(1+vanilla1)^0.5)-SUM($H209:M209),('RFM input'!$H$234*(1+vanilla1)^0.5)/A12stdlife))","v":4.0720079265140346E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F209),('RFM input'!$H$234*(1+vanilla1)^0.5)-SUM($H209:N209),('RFM input'!$H$234*(1+vanilla1)^0.5)/A12stdlife))","v":4.0720079265140346E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F209),('RFM input'!$H$234*(1+vanilla1)^0.5)-SUM($H209:O209),('RFM input'!$H$234*(1+vanilla1)^0.5)/A12stdlife))","v":4.0720079265140346E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F209),('RFM input'!$H$234*(1+vanilla1)^0.5)-SUM($H209:P209),('RFM input'!$H$234*(1+vanilla1)^0.5)/A12stdlife))","v":4.0720079265140346E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F210),('RFM input'!$I$234*(1+vanilla2)^0.5)-SUM($I210:I210),('RFM input'!$I$234*(1+vanilla2)^0.5)/A12stdlife))","v":4.1453074063346005E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F210),('RFM input'!$I$234*(1+vanilla2)^0.5)-SUM($I210:J210),('RFM input'!$I$234*(1+vanilla2)^0.5)/A12stdlife))","v":4.1453074063346005E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F210),('RFM input'!$I$234*(1+vanilla2)^0.5)-SUM($I210:K210),('RFM input'!$I$234*(1+vanilla2)^0.5)/A12stdlife))","v":4.1453074063346005E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F210),('RFM input'!$I$234*(1+vanilla2)^0.5)-SUM($I210:L210),('RFM input'!$I$234*(1+vanilla2)^0.5)/A12stdlife))","v":4.1453074063346005E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F210),('RFM input'!$I$234*(1+vanilla2)^0.5)-SUM($I210:M210),('RFM input'!$I$234*(1+vanilla2)^0.5)/A12stdlife))","v":4.1453074063346005E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F210),('RFM input'!$I$234*(1+vanilla2)^0.5)-SUM($I210:N210),('RFM input'!$I$234*(1+vanilla2)^0.5)/A12stdlife))","v":4.1453074063346005E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F210),('RFM input'!$I$234*(1+vanilla2)^0.5)-SUM($I210:O210),('RFM input'!$I$234*(1+vanilla2)^0.5)/A12stdlife))","v":4.1453074063346005E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F210),('RFM input'!$I$234*(1+vanilla2)^0.5)-SUM($I210:P210),('RFM input'!$I$234*(1+vanilla2)^0.5)/A12stdlife))","v":4.1453074063346005E-3}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F211),('RFM input'!$J$234*(1+vanilla3)^0.5)-SUM($J211:J211),('RFM input'!$J$234*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F211),('RFM input'!$J$234*(1+vanilla3)^0.5)-SUM($J211:K211),('RFM input'!$J$234*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F211),('RFM input'!$J$234*(1+vanilla3)^0.5)-SUM($J211:L211),('RFM input'!$J$234*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F211),('RFM input'!$J$234*(1+vanilla3)^0.5)-SUM($J211:M211),('RFM input'!$J$234*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F211),('RFM input'!$J$234*(1+vanilla3)^0.5)-SUM($J211:N211),('RFM input'!$J$234*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F211),('RFM input'!$J$234*(1+vanilla3)^0.5)-SUM($J211:O211),('RFM input'!$J$234*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F211),('RFM input'!$J$234*(1+vanilla3)^0.5)-SUM($J211:P211),('RFM input'!$J$234*(1+vanilla3)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F212),('RFM input'!$K$234*(1+vanilla4)^0.5)-SUM($K212:K212),('RFM input'!$K$234*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F212),('RFM input'!$K$234*(1+vanilla4)^0.5)-SUM($K212:L212),('RFM input'!$K$234*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F212),('RFM input'!$K$234*(1+vanilla4)^0.5)-SUM($K212:M212),('RFM input'!$K$234*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F212),('RFM input'!$K$234*(1+vanilla4)^0.5)-SUM($K212:N212),('RFM input'!$K$234*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F212),('RFM input'!$K$234*(1+vanilla4)^0.5)-SUM($K212:O212),('RFM input'!$K$234*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F212),('RFM input'!$K$234*(1+vanilla4)^0.5)-SUM($K212:P212),('RFM input'!$K$234*(1+vanilla4)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F213),('RFM input'!$L$234*(1+vanilla5)^0.5)-SUM($L213:L213),('RFM input'!$L$234*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F213),('RFM input'!$L$234*(1+vanilla5)^0.5)-SUM($L213:M213),('RFM input'!$L$234*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F213),('RFM input'!$L$234*(1+vanilla5)^0.5)-SUM($L213:N213),('RFM input'!$L$234*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F213),('RFM input'!$L$234*(1+vanilla5)^0.5)-SUM($L213:O213),('RFM input'!$L$234*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F213),('RFM input'!$L$234*(1+vanilla5)^0.5)-SUM($L213:P213),('RFM input'!$L$234*(1+vanilla5)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F214),('RFM input'!$M$234*(1+vanilla6)^0.5)-SUM($M214:M214),('RFM input'!$M$234*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F214),('RFM input'!$M$234*(1+vanilla6)^0.5)-SUM($M214:N214),('RFM input'!$M$234*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F214),('RFM input'!$M$234*(1+vanilla6)^0.5)-SUM($M214:O214),('RFM input'!$M$234*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F214),('RFM input'!$M$234*(1+vanilla6)^0.5)-SUM($M214:P214),('RFM input'!$M$234*(1+vanilla6)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F215),('RFM input'!$N$234*(1+vanilla7)^0.5)-SUM($N215:N215),('RFM input'!$N$234*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F215),('RFM input'!$N$234*(1+vanilla7)^0.5)-SUM($N215:O215),('RFM input'!$N$234*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F215),('RFM input'!$N$234*(1+vanilla7)^0.5)-SUM($N215:P215),('RFM input'!$N$234*(1+vanilla7)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F216),('RFM input'!$O$234*(1+vanilla8)^0.5)-SUM($O216:O216),('RFM input'!$O$234*(1+vanilla8)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F216),('RFM input'!$O$234*(1+vanilla8)^0.5)-SUM($O216:P216),('RFM input'!$O$234*(1+vanilla8)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F217),('RFM input'!$P$234*(1+vanilla9)^0.5)-SUM($P217:P217),('RFM input'!$P$234*(1+vanilla9)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H309,-SUM(H207:H218))","v":-5.4678668794305656E-2},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I309,-SUM(I207:I218))","v":-5.8697625269500224E-2},{"$f":"IF(COUNT($H219:I219)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J309,-SUM(J207:J218)))","v":0},{"$f":"IF(COUNT($H219:J219)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K309,-SUM(K207:K218)))","v":0},{"$f":"IF(COUNT($H219:K219)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L309,-SUM(L207:L218)))","v":0},{"$f":"IF(COUNT($H219:L219)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M309,-SUM(M207:M218)))","v":0},{"$f":"IF(COUNT($H219:M219)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N309,-SUM(N207:N218)))","v":0},{"$f":"IF(COUNT($H219:N219)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O309,-SUM(O207:O218)))","v":0},{"$f":"IF(COUNT($H219:O219)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P309,-SUM(P207:P218)))","v":0},{"$f":"IF(COUNT($H219:P219)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q309,-SUM(Q207:Q218)))","v":0}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A13remlife,A13value-SUM($G220:G220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"},{"$f":"IF(I$3>A13remlife,A13value-SUM($G220:H220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"},{"$f":"IF(J$3>A13remlife,A13value-SUM($G220:I220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"},{"$f":"IF(K$3>A13remlife,A13value-SUM($G220:J220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"},{"$f":"IF(L$3>A13remlife,A13value-SUM($G220:K220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"},{"$f":"IF(M$3>A13remlife,A13value-SUM($G220:L220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"},{"$f":"IF(N$3>A13remlife,A13value-SUM($G220:M220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"},{"$f":"IF(O$3>A13remlife,A13value-SUM($G220:N220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"},{"$f":"IF(P$3>A13remlife,A13value-SUM($G220:O220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"},{"$f":"IF(Q$3>A13remlife,A13value-SUM($G220:P220),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(I$3>(A13stdlife+$F222),('RFM input'!$H$235*(1+vanilla1)^0.5)-SUM($H222:H222),('RFM input'!$H$235*(1+vanilla1)^0.5)/A13stdlife))","v":8.955923989720474E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F222),('RFM input'!$H$235*(1+vanilla1)^0.5)-SUM($H222:I222),('RFM input'!$H$235*(1+vanilla1)^0.5)/A13stdlife))","v":8.955923989720474E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F222),('RFM input'!$H$235*(1+vanilla1)^0.5)-SUM($H222:J222),('RFM input'!$H$235*(1+vanilla1)^0.5)/A13stdlife))","v":8.955923989720474E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F222),('RFM input'!$H$235*(1+vanilla1)^0.5)-SUM($H222:K222),('RFM input'!$H$235*(1+vanilla1)^0.5)/A13stdlife))","v":8.955923989720474E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F222),('RFM input'!$H$235*(1+vanilla1)^0.5)-SUM($H222:L222),('RFM input'!$H$235*(1+vanilla1)^0.5)/A13stdlife))","v":8.955923989720474E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F222),('RFM input'!$H$235*(1+vanilla1)^0.5)-SUM($H222:M222),('RFM input'!$H$235*(1+vanilla1)^0.5)/A13stdlife))","v":8.955923989720474E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F222),('RFM input'!$H$235*(1+vanilla1)^0.5)-SUM($H222:N222),('RFM input'!$H$235*(1+vanilla1)^0.5)/A13stdlife))","v":8.955923989720474E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F222),('RFM input'!$H$235*(1+vanilla1)^0.5)-SUM($H222:O222),('RFM input'!$H$235*(1+vanilla1)^0.5)/A13stdlife))","v":8.955923989720474E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F222),('RFM input'!$H$235*(1+vanilla1)^0.5)-SUM($H222:P222),('RFM input'!$H$235*(1+vanilla1)^0.5)/A13stdlife))","v":8.955923989720474E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F223),('RFM input'!$I$235*(1+vanilla2)^0.5)-SUM($I223:I223),('RFM input'!$I$235*(1+vanilla2)^0.5)/A13stdlife))","v":8.6799369473514701E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F223),('RFM input'!$I$235*(1+vanilla2)^0.5)-SUM($I223:J223),('RFM input'!$I$235*(1+vanilla2)^0.5)/A13stdlife))","v":8.6799369473514701E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F223),('RFM input'!$I$235*(1+vanilla2)^0.5)-SUM($I223:K223),('RFM input'!$I$235*(1+vanilla2)^0.5)/A13stdlife))","v":8.6799369473514701E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F223),('RFM input'!$I$235*(1+vanilla2)^0.5)-SUM($I223:L223),('RFM input'!$I$235*(1+vanilla2)^0.5)/A13stdlife))","v":8.6799369473514701E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F223),('RFM input'!$I$235*(1+vanilla2)^0.5)-SUM($I223:M223),('RFM input'!$I$235*(1+vanilla2)^0.5)/A13stdlife))","v":8.6799369473514701E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F223),('RFM input'!$I$235*(1+vanilla2)^0.5)-SUM($I223:N223),('RFM input'!$I$235*(1+vanilla2)^0.5)/A13stdlife))","v":8.6799369473514701E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F223),('RFM input'!$I$235*(1+vanilla2)^0.5)-SUM($I223:O223),('RFM input'!$I$235*(1+vanilla2)^0.5)/A13stdlife))","v":8.6799369473514701E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F223),('RFM input'!$I$235*(1+vanilla2)^0.5)-SUM($I223:P223),('RFM input'!$I$235*(1+vanilla2)^0.5)/A13stdlife))","v":8.6799369473514701E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F224),('RFM input'!$J$235*(1+vanilla3)^0.5)-SUM($J224:J224),('RFM input'!$J$235*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F224),('RFM input'!$J$235*(1+vanilla3)^0.5)-SUM($J224:K224),('RFM input'!$J$235*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F224),('RFM input'!$J$235*(1+vanilla3)^0.5)-SUM($J224:L224),('RFM input'!$J$235*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F224),('RFM input'!$J$235*(1+vanilla3)^0.5)-SUM($J224:M224),('RFM input'!$J$235*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F224),('RFM input'!$J$235*(1+vanilla3)^0.5)-SUM($J224:N224),('RFM input'!$J$235*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F224),('RFM input'!$J$235*(1+vanilla3)^0.5)-SUM($J224:O224),('RFM input'!$J$235*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F224),('RFM input'!$J$235*(1+vanilla3)^0.5)-SUM($J224:P224),('RFM input'!$J$235*(1+vanilla3)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F225),('RFM input'!$K$235*(1+vanilla4)^0.5)-SUM($K225:K225),('RFM input'!$K$235*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F225),('RFM input'!$K$235*(1+vanilla4)^0.5)-SUM($K225:L225),('RFM input'!$K$235*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F225),('RFM input'!$K$235*(1+vanilla4)^0.5)-SUM($K225:M225),('RFM input'!$K$235*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F225),('RFM input'!$K$235*(1+vanilla4)^0.5)-SUM($K225:N225),('RFM input'!$K$235*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F225),('RFM input'!$K$235*(1+vanilla4)^0.5)-SUM($K225:O225),('RFM input'!$K$235*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F225),('RFM input'!$K$235*(1+vanilla4)^0.5)-SUM($K225:P225),('RFM input'!$K$235*(1+vanilla4)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F226),('RFM input'!$L$235*(1+vanilla5)^0.5)-SUM($L226:L226),('RFM input'!$L$235*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F226),('RFM input'!$L$235*(1+vanilla5)^0.5)-SUM($L226:M226),('RFM input'!$L$235*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F226),('RFM input'!$L$235*(1+vanilla5)^0.5)-SUM($L226:N226),('RFM input'!$L$235*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F226),('RFM input'!$L$235*(1+vanilla5)^0.5)-SUM($L226:O226),('RFM input'!$L$235*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F226),('RFM input'!$L$235*(1+vanilla5)^0.5)-SUM($L226:P226),('RFM input'!$L$235*(1+vanilla5)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F227),('RFM input'!$M$235*(1+vanilla6)^0.5)-SUM($M227:M227),('RFM input'!$M$235*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F227),('RFM input'!$M$235*(1+vanilla6)^0.5)-SUM($M227:N227),('RFM input'!$M$235*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F227),('RFM input'!$M$235*(1+vanilla6)^0.5)-SUM($M227:O227),('RFM input'!$M$235*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F227),('RFM input'!$M$235*(1+vanilla6)^0.5)-SUM($M227:P227),('RFM input'!$M$235*(1+vanilla6)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F228),('RFM input'!$N$235*(1+vanilla7)^0.5)-SUM($N228:N228),('RFM input'!$N$235*(1+vanilla7)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F228),('RFM input'!$N$235*(1+vanilla7)^0.5)-SUM($N228:O228),('RFM input'!$N$235*(1+vanilla7)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F228),('RFM input'!$N$235*(1+vanilla7)^0.5)-SUM($N228:P228),('RFM input'!$N$235*(1+vanilla7)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F229),('RFM input'!$O$235*(1+vanilla8)^0.5)-SUM($O229:O229),('RFM input'!$O$235*(1+vanilla8)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F229),('RFM input'!$O$235*(1+vanilla8)^0.5)-SUM($O229:P229),('RFM input'!$O$235*(1+vanilla8)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F230),('RFM input'!$P$235*(1+vanilla9)^0.5)-SUM($P230:P230),('RFM input'!$P$235*(1+vanilla9)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H310,-SUM(H220:H231))","v":-1.5214348411747667},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I310,-SUM(I220:I231))","v":-1.6098272739975847},{"$f":"IF(COUNT($H232:I232)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J310,-SUM(J220:J231)))","v":0},{"$f":"IF(COUNT($H232:J232)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K310,-SUM(K220:K231)))","v":0},{"$f":"IF(COUNT($H232:K232)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L310,-SUM(L220:L231)))","v":0},{"$f":"IF(COUNT($H232:L232)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M310,-SUM(M220:M231)))","v":0},{"$f":"IF(COUNT($H232:M232)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N310,-SUM(N220:N231)))","v":0},{"$f":"IF(COUNT($H232:N232)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O310,-SUM(O220:O231)))","v":0},{"$f":"IF(COUNT($H232:O232)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P310,-SUM(P220:P231)))","v":0},{"$f":"IF(COUNT($H232:P232)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q310,-SUM(Q220:Q231)))","v":0}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A14remlife,A14value-SUM($G233:G233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"},{"$f":"IF(I$3>A14remlife,A14value-SUM($G233:H233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"},{"$f":"IF(J$3>A14remlife,A14value-SUM($G233:I233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"},{"$f":"IF(K$3>A14remlife,A14value-SUM($G233:J233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"},{"$f":"IF(L$3>A14remlife,A14value-SUM($G233:K233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"},{"$f":"IF(M$3>A14remlife,A14value-SUM($G233:L233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"},{"$f":"IF(N$3>A14remlife,A14value-SUM($G233:M233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"},{"$f":"IF(O$3>A14remlife,A14value-SUM($G233:N233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"},{"$f":"IF(P$3>A14remlife,A14value-SUM($G233:O233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"},{"$f":"IF(Q$3>A14remlife,A14value-SUM($G233:P233),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(I$3>(A14stdlife+$F235),('RFM input'!$H$236*(1+vanilla1)^0.5)-SUM($H235:H235),('RFM input'!$H$236*(1+vanilla1)^0.5)/A14stdlife))","v":0.16985853246705229},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F235),('RFM input'!$H$236*(1+vanilla1)^0.5)-SUM($H235:I235),('RFM input'!$H$236*(1+vanilla1)^0.5)/A14stdlife))","v":0.16985853246705229},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F235),('RFM input'!$H$236*(1+vanilla1)^0.5)-SUM($H235:J235),('RFM input'!$H$236*(1+vanilla1)^0.5)/A14stdlife))","v":0.16985853246705229},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F235),('RFM input'!$H$236*(1+vanilla1)^0.5)-SUM($H235:K235),('RFM input'!$H$236*(1+vanilla1)^0.5)/A14stdlife))","v":0.16985853246705229},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F235),('RFM input'!$H$236*(1+vanilla1)^0.5)-SUM($H235:L235),('RFM input'!$H$236*(1+vanilla1)^0.5)/A14stdlife))","v":0.16985853246705229},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F235),('RFM input'!$H$236*(1+vanilla1)^0.5)-SUM($H235:M235),('RFM input'!$H$236*(1+vanilla1)^0.5)/A14stdlife))","v":0.16985853246705229},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F235),('RFM input'!$H$236*(1+vanilla1)^0.5)-SUM($H235:N235),('RFM input'!$H$236*(1+vanilla1)^0.5)/A14stdlife))","v":0.16985853246705229},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F235),('RFM input'!$H$236*(1+vanilla1)^0.5)-SUM($H235:O235),('RFM input'!$H$236*(1+vanilla1)^0.5)/A14stdlife))","v":0.16985853246705229},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F235),('RFM input'!$H$236*(1+vanilla1)^0.5)-SUM($H235:P235),('RFM input'!$H$236*(1+vanilla1)^0.5)/A14stdlife))","v":0.16985853246705229}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F236),('RFM input'!$I$236*(1+vanilla2)^0.5)-SUM($I236:I236),('RFM input'!$I$236*(1+vanilla2)^0.5)/A14stdlife))","v":0.17289383610797393},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F236),('RFM input'!$I$236*(1+vanilla2)^0.5)-SUM($I236:J236),('RFM input'!$I$236*(1+vanilla2)^0.5)/A14stdlife))","v":0.17289383610797393},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F236),('RFM input'!$I$236*(1+vanilla2)^0.5)-SUM($I236:K236),('RFM input'!$I$236*(1+vanilla2)^0.5)/A14stdlife))","v":0.17289383610797393},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F236),('RFM input'!$I$236*(1+vanilla2)^0.5)-SUM($I236:L236),('RFM input'!$I$236*(1+vanilla2)^0.5)/A14stdlife))","v":0.17289383610797393},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F236),('RFM input'!$I$236*(1+vanilla2)^0.5)-SUM($I236:M236),('RFM input'!$I$236*(1+vanilla2)^0.5)/A14stdlife))","v":0.17289383610797393},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F236),('RFM input'!$I$236*(1+vanilla2)^0.5)-SUM($I236:N236),('RFM input'!$I$236*(1+vanilla2)^0.5)/A14stdlife))","v":0.17289383610797393},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F236),('RFM input'!$I$236*(1+vanilla2)^0.5)-SUM($I236:O236),('RFM input'!$I$236*(1+vanilla2)^0.5)/A14stdlife))","v":0.17289383610797393},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F236),('RFM input'!$I$236*(1+vanilla2)^0.5)-SUM($I236:P236),('RFM input'!$I$236*(1+vanilla2)^0.5)/A14stdlife))","v":0.17289383610797393}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F237),('RFM input'!$J$236*(1+vanilla3)^0.5)-SUM($J237:J237),('RFM input'!$J$236*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F237),('RFM input'!$J$236*(1+vanilla3)^0.5)-SUM($J237:K237),('RFM input'!$J$236*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F237),('RFM input'!$J$236*(1+vanilla3)^0.5)-SUM($J237:L237),('RFM input'!$J$236*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F237),('RFM input'!$J$236*(1+vanilla3)^0.5)-SUM($J237:M237),('RFM input'!$J$236*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F237),('RFM input'!$J$236*(1+vanilla3)^0.5)-SUM($J237:N237),('RFM input'!$J$236*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F237),('RFM input'!$J$236*(1+vanilla3)^0.5)-SUM($J237:O237),('RFM input'!$J$236*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F237),('RFM input'!$J$236*(1+vanilla3)^0.5)-SUM($J237:P237),('RFM input'!$J$236*(1+vanilla3)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F238),('RFM input'!$K$236*(1+vanilla4)^0.5)-SUM($K238:K238),('RFM input'!$K$236*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F238),('RFM input'!$K$236*(1+vanilla4)^0.5)-SUM($K238:L238),('RFM input'!$K$236*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F238),('RFM input'!$K$236*(1+vanilla4)^0.5)-SUM($K238:M238),('RFM input'!$K$236*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F238),('RFM input'!$K$236*(1+vanilla4)^0.5)-SUM($K238:N238),('RFM input'!$K$236*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F238),('RFM input'!$K$236*(1+vanilla4)^0.5)-SUM($K238:O238),('RFM input'!$K$236*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F238),('RFM input'!$K$236*(1+vanilla4)^0.5)-SUM($K238:P238),('RFM input'!$K$236*(1+vanilla4)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F239),('RFM input'!$L$236*(1+vanilla5)^0.5)-SUM($L239:L239),('RFM input'!$L$236*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F239),('RFM input'!$L$236*(1+vanilla5)^0.5)-SUM($L239:M239),('RFM input'!$L$236*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F239),('RFM input'!$L$236*(1+vanilla5)^0.5)-SUM($L239:N239),('RFM input'!$L$236*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F239),('RFM input'!$L$236*(1+vanilla5)^0.5)-SUM($L239:O239),('RFM input'!$L$236*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F239),('RFM input'!$L$236*(1+vanilla5)^0.5)-SUM($L239:P239),('RFM input'!$L$236*(1+vanilla5)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F240),('RFM input'!$M$236*(1+vanilla6)^0.5)-SUM($M240:M240),('RFM input'!$M$236*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F240),('RFM input'!$M$236*(1+vanilla6)^0.5)-SUM($M240:N240),('RFM input'!$M$236*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F240),('RFM input'!$M$236*(1+vanilla6)^0.5)-SUM($M240:O240),('RFM input'!$M$236*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F240),('RFM input'!$M$236*(1+vanilla6)^0.5)-SUM($M240:P240),('RFM input'!$M$236*(1+vanilla6)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F241),('RFM input'!$N$236*(1+vanilla7)^0.5)-SUM($N241:N241),('RFM input'!$N$236*(1+vanilla7)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F241),('RFM input'!$N$236*(1+vanilla7)^0.5)-SUM($N241:O241),('RFM input'!$N$236*(1+vanilla7)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F241),('RFM input'!$N$236*(1+vanilla7)^0.5)-SUM($N241:P241),('RFM input'!$N$236*(1+vanilla7)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F242),('RFM input'!$O$236*(1+vanilla8)^0.5)-SUM($O242:O242),('RFM input'!$O$236*(1+vanilla8)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F242),('RFM input'!$O$236*(1+vanilla8)^0.5)-SUM($O242:P242),('RFM input'!$O$236*(1+vanilla8)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F243),('RFM input'!$P$236*(1+vanilla9)^0.5)-SUM($P243:P243),('RFM input'!$P$236*(1+vanilla9)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H311,-SUM(H233:H244))","v":-7.5828667322517358},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I311,-SUM(I233:I244))","v":-7.7505122921929495},{"$f":"IF(COUNT($H245:I245)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J311,-SUM(J233:J244)))","v":0},{"$f":"IF(COUNT($H245:J245)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K311,-SUM(K233:K244)))","v":0},{"$f":"IF(COUNT($H245:K245)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L311,-SUM(L233:L244)))","v":0},{"$f":"IF(COUNT($H245:L245)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M311,-SUM(M233:M244)))","v":0},{"$f":"IF(COUNT($H245:M245)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N311,-SUM(N233:N244)))","v":0},{"$f":"IF(COUNT($H245:N245)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O311,-SUM(O233:O244)))","v":0},{"$f":"IF(COUNT($H245:O245)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P311,-SUM(P233:P244)))","v":0},{"$f":"IF(COUNT($H245:P245)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q311,-SUM(Q233:Q244)))","v":0}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A15remlife,A15value-SUM($G246:G246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"},{"$f":"IF(I$3>A15remlife,A15value-SUM($G246:H246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"},{"$f":"IF(J$3>A15remlife,A15value-SUM($G246:I246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"},{"$f":"IF(K$3>A15remlife,A15value-SUM($G246:J246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"},{"$f":"IF(L$3>A15remlife,A15value-SUM($G246:K246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"},{"$f":"IF(M$3>A15remlife,A15value-SUM($G246:L246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"},{"$f":"IF(N$3>A15remlife,A15value-SUM($G246:M246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"},{"$f":"IF(O$3>A15remlife,A15value-SUM($G246:N246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"},{"$f":"IF(P$3>A15remlife,A15value-SUM($G246:O246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"},{"$f":"IF(Q$3>A15remlife,A15value-SUM($G246:P246),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(I$3>(A15stdlife+$F248),('RFM input'!$H$237*(1+vanilla1)^0.5)-SUM($H248:H248),('RFM input'!$H$237*(1+vanilla1)^0.5)/A15stdlife))","v":0.15162017156457613},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F248),('RFM input'!$H$237*(1+vanilla1)^0.5)-SUM($H248:I248),('RFM input'!$H$237*(1+vanilla1)^0.5)/A15stdlife))","v":0.15162017156457613},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F248),('RFM input'!$H$237*(1+vanilla1)^0.5)-SUM($H248:J248),('RFM input'!$H$237*(1+vanilla1)^0.5)/A15stdlife))","v":0.15162017156457613},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F248),('RFM input'!$H$237*(1+vanilla1)^0.5)-SUM($H248:K248),('RFM input'!$H$237*(1+vanilla1)^0.5)/A15stdlife))","v":0.15162017156457613},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F248),('RFM input'!$H$237*(1+vanilla1)^0.5)-SUM($H248:L248),('RFM input'!$H$237*(1+vanilla1)^0.5)/A15stdlife))","v":0.15162017156457613},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F248),('RFM input'!$H$237*(1+vanilla1)^0.5)-SUM($H248:M248),('RFM input'!$H$237*(1+vanilla1)^0.5)/A15stdlife))","v":0.15162017156457613},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F248),('RFM input'!$H$237*(1+vanilla1)^0.5)-SUM($H248:N248),('RFM input'!$H$237*(1+vanilla1)^0.5)/A15stdlife))","v":0.15162017156457613},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F248),('RFM input'!$H$237*(1+vanilla1)^0.5)-SUM($H248:O248),('RFM input'!$H$237*(1+vanilla1)^0.5)/A15stdlife))","v":0.15162017156457613},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F248),('RFM input'!$H$237*(1+vanilla1)^0.5)-SUM($H248:P248),('RFM input'!$H$237*(1+vanilla1)^0.5)/A15stdlife))","v":0.15162017156457613}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F249),('RFM input'!$I$237*(1+vanilla2)^0.5)-SUM($I249:I249),('RFM input'!$I$237*(1+vanilla2)^0.5)/A15stdlife))","v":0.14895712784308893},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F249),('RFM input'!$I$237*(1+vanilla2)^0.5)-SUM($I249:J249),('RFM input'!$I$237*(1+vanilla2)^0.5)/A15stdlife))","v":0.14895712784308893},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F249),('RFM input'!$I$237*(1+vanilla2)^0.5)-SUM($I249:K249),('RFM input'!$I$237*(1+vanilla2)^0.5)/A15stdlife))","v":0.14895712784308893},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F249),('RFM input'!$I$237*(1+vanilla2)^0.5)-SUM($I249:L249),('RFM input'!$I$237*(1+vanilla2)^0.5)/A15stdlife))","v":0.14895712784308893},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F249),('RFM input'!$I$237*(1+vanilla2)^0.5)-SUM($I249:M249),('RFM input'!$I$237*(1+vanilla2)^0.5)/A15stdlife))","v":0.14895712784308893},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F249),('RFM input'!$I$237*(1+vanilla2)^0.5)-SUM($I249:N249),('RFM input'!$I$237*(1+vanilla2)^0.5)/A15stdlife))","v":0.14895712784308893},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F249),('RFM input'!$I$237*(1+vanilla2)^0.5)-SUM($I249:O249),('RFM input'!$I$237*(1+vanilla2)^0.5)/A15stdlife))","v":0.14895712784308893},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F249),('RFM input'!$I$237*(1+vanilla2)^0.5)-SUM($I249:P249),('RFM input'!$I$237*(1+vanilla2)^0.5)/A15stdlife))","v":0.14895712784308893}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F250),('RFM input'!$J$237*(1+vanilla3)^0.5)-SUM($J250:J250),('RFM input'!$J$237*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F250),('RFM input'!$J$237*(1+vanilla3)^0.5)-SUM($J250:K250),('RFM input'!$J$237*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F250),('RFM input'!$J$237*(1+vanilla3)^0.5)-SUM($J250:L250),('RFM input'!$J$237*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F250),('RFM input'!$J$237*(1+vanilla3)^0.5)-SUM($J250:M250),('RFM input'!$J$237*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F250),('RFM input'!$J$237*(1+vanilla3)^0.5)-SUM($J250:N250),('RFM input'!$J$237*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F250),('RFM input'!$J$237*(1+vanilla3)^0.5)-SUM($J250:O250),('RFM input'!$J$237*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F250),('RFM input'!$J$237*(1+vanilla3)^0.5)-SUM($J250:P250),('RFM input'!$J$237*(1+vanilla3)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F251),('RFM input'!$K$237*(1+vanilla4)^0.5)-SUM($K251:K251),('RFM input'!$K$237*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F251),('RFM input'!$K$237*(1+vanilla4)^0.5)-SUM($K251:L251),('RFM input'!$K$237*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F251),('RFM input'!$K$237*(1+vanilla4)^0.5)-SUM($K251:M251),('RFM input'!$K$237*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F251),('RFM input'!$K$237*(1+vanilla4)^0.5)-SUM($K251:N251),('RFM input'!$K$237*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F251),('RFM input'!$K$237*(1+vanilla4)^0.5)-SUM($K251:O251),('RFM input'!$K$237*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F251),('RFM input'!$K$237*(1+vanilla4)^0.5)-SUM($K251:P251),('RFM input'!$K$237*(1+vanilla4)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F252),('RFM input'!$L$237*(1+vanilla5)^0.5)-SUM($L252:L252),('RFM input'!$L$237*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F252),('RFM input'!$L$237*(1+vanilla5)^0.5)-SUM($L252:M252),('RFM input'!$L$237*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F252),('RFM input'!$L$237*(1+vanilla5)^0.5)-SUM($L252:N252),('RFM input'!$L$237*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F252),('RFM input'!$L$237*(1+vanilla5)^0.5)-SUM($L252:O252),('RFM input'!$L$237*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F252),('RFM input'!$L$237*(1+vanilla5)^0.5)-SUM($L252:P252),('RFM input'!$L$237*(1+vanilla5)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F253),('RFM input'!$M$237*(1+vanilla6)^0.5)-SUM($M253:M253),('RFM input'!$M$237*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F253),('RFM input'!$M$237*(1+vanilla6)^0.5)-SUM($M253:N253),('RFM input'!$M$237*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F253),('RFM input'!$M$237*(1+vanilla6)^0.5)-SUM($M253:O253),('RFM input'!$M$237*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F253),('RFM input'!$M$237*(1+vanilla6)^0.5)-SUM($M253:P253),('RFM input'!$M$237*(1+vanilla6)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F254),('RFM input'!$N$237*(1+vanilla7)^0.5)-SUM($N254:N254),('RFM input'!$N$237*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F254),('RFM input'!$N$237*(1+vanilla7)^0.5)-SUM($N254:O254),('RFM input'!$N$237*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F254),('RFM input'!$N$237*(1+vanilla7)^0.5)-SUM($N254:P254),('RFM input'!$N$237*(1+vanilla7)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F255),('RFM input'!$O$237*(1+vanilla8)^0.5)-SUM($O255:O255),('RFM input'!$O$237*(1+vanilla8)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F255),('RFM input'!$O$237*(1+vanilla8)^0.5)-SUM($O255:P255),('RFM input'!$O$237*(1+vanilla8)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F256),('RFM input'!$P$237*(1+vanilla9)^0.5)-SUM($P256:P256),('RFM input'!$P$237*(1+vanilla9)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H312,-SUM(H246:H257))","v":-3.059885362530137},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I312,-SUM(I246:I257))","v":-3.2095301769009237},{"$f":"IF(COUNT($H258:I258)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J312,-SUM(J246:J257)))","v":0},{"$f":"IF(COUNT($H258:J258)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K312,-SUM(K246:K257)))","v":0},{"$f":"IF(COUNT($H258:K258)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L312,-SUM(L246:L257)))","v":0},{"$f":"IF(COUNT($H258:L258)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M312,-SUM(M246:M257)))","v":0},{"$f":"IF(COUNT($H258:M258)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N312,-SUM(N246:N257)))","v":0},{"$f":"IF(COUNT($H258:N258)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O312,-SUM(O246:O257)))","v":0},{"$f":"IF(COUNT($H258:O258)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P312,-SUM(P246:P257)))","v":0},{"$f":"IF(COUNT($H258:P258)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q312,-SUM(Q246:Q257)))","v":0}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A16remlife,A16value-SUM($G259:G259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"},{"$f":"IF(I$3>A16remlife,A16value-SUM($G259:H259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"},{"$f":"IF(J$3>A16remlife,A16value-SUM($G259:I259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"},{"$f":"IF(K$3>A16remlife,A16value-SUM($G259:J259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"},{"$f":"IF(L$3>A16remlife,A16value-SUM($G259:K259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"},{"$f":"IF(M$3>A16remlife,A16value-SUM($G259:L259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"},{"$f":"IF(N$3>A16remlife,A16value-SUM($G259:M259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"},{"$f":"IF(O$3>A16remlife,A16value-SUM($G259:N259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"},{"$f":"IF(P$3>A16remlife,A16value-SUM($G259:O259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"},{"$f":"IF(Q$3>A16remlife,A16value-SUM($G259:P259),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(I$3>(A16stdlife+$F261),('RFM input'!$H$238*(1+vanilla1)^0.5)-SUM($H261:H261),('RFM input'!$H$238*(1+vanilla1)^0.5)/A16stdlife))","v":0.10237499482390444},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F261),('RFM input'!$H$238*(1+vanilla1)^0.5)-SUM($H261:I261),('RFM input'!$H$238*(1+vanilla1)^0.5)/A16stdlife))","v":0.10237499482390444},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F261),('RFM input'!$H$238*(1+vanilla1)^0.5)-SUM($H261:J261),('RFM input'!$H$238*(1+vanilla1)^0.5)/A16stdlife))","v":0.10237499482390444},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F261),('RFM input'!$H$238*(1+vanilla1)^0.5)-SUM($H261:K261),('RFM input'!$H$238*(1+vanilla1)^0.5)/A16stdlife))","v":0.10237499482390444},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F261),('RFM input'!$H$238*(1+vanilla1)^0.5)-SUM($H261:L261),('RFM input'!$H$238*(1+vanilla1)^0.5)/A16stdlife))","v":0.10237499482390444},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F261),('RFM input'!$H$238*(1+vanilla1)^0.5)-SUM($H261:M261),('RFM input'!$H$238*(1+vanilla1)^0.5)/A16stdlife))","v":0.10237499482390444},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F261),('RFM input'!$H$238*(1+vanilla1)^0.5)-SUM($H261:N261),('RFM input'!$H$238*(1+vanilla1)^0.5)/A16stdlife))","v":0.10237499482390444},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F261),('RFM input'!$H$238*(1+vanilla1)^0.5)-SUM($H261:O261),('RFM input'!$H$238*(1+vanilla1)^0.5)/A16stdlife))","v":0.10237499482390444},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F261),('RFM input'!$H$238*(1+vanilla1)^0.5)-SUM($H261:P261),('RFM input'!$H$238*(1+vanilla1)^0.5)/A16stdlife))","v":0.10237499482390444}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F262),('RFM input'!$I$238*(1+vanilla2)^0.5)-SUM($I262:I262),('RFM input'!$I$238*(1+vanilla2)^0.5)/A16stdlife))","v":0.10396021173323894},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F262),('RFM input'!$I$238*(1+vanilla2)^0.5)-SUM($I262:J262),('RFM input'!$I$238*(1+vanilla2)^0.5)/A16stdlife))","v":0.10396021173323894},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F262),('RFM input'!$I$238*(1+vanilla2)^0.5)-SUM($I262:K262),('RFM input'!$I$238*(1+vanilla2)^0.5)/A16stdlife))","v":0.10396021173323894},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F262),('RFM input'!$I$238*(1+vanilla2)^0.5)-SUM($I262:L262),('RFM input'!$I$238*(1+vanilla2)^0.5)/A16stdlife))","v":0.10396021173323894},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F262),('RFM input'!$I$238*(1+vanilla2)^0.5)-SUM($I262:M262),('RFM input'!$I$238*(1+vanilla2)^0.5)/A16stdlife))","v":0.10396021173323894},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F262),('RFM input'!$I$238*(1+vanilla2)^0.5)-SUM($I262:N262),('RFM input'!$I$238*(1+vanilla2)^0.5)/A16stdlife))","v":0.10396021173323894},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F262),('RFM input'!$I$238*(1+vanilla2)^0.5)-SUM($I262:O262),('RFM input'!$I$238*(1+vanilla2)^0.5)/A16stdlife))","v":0.10396021173323894},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F262),('RFM input'!$I$238*(1+vanilla2)^0.5)-SUM($I262:P262),('RFM input'!$I$238*(1+vanilla2)^0.5)/A16stdlife))","v":0.10396021173323894}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F263),('RFM input'!$J$238*(1+vanilla3)^0.5)-SUM($J263:J263),('RFM input'!$J$238*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F263),('RFM input'!$J$238*(1+vanilla3)^0.5)-SUM($J263:K263),('RFM input'!$J$238*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F263),('RFM input'!$J$238*(1+vanilla3)^0.5)-SUM($J263:L263),('RFM input'!$J$238*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F263),('RFM input'!$J$238*(1+vanilla3)^0.5)-SUM($J263:M263),('RFM input'!$J$238*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F263),('RFM input'!$J$238*(1+vanilla3)^0.5)-SUM($J263:N263),('RFM input'!$J$238*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F263),('RFM input'!$J$238*(1+vanilla3)^0.5)-SUM($J263:O263),('RFM input'!$J$238*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F263),('RFM input'!$J$238*(1+vanilla3)^0.5)-SUM($J263:P263),('RFM input'!$J$238*(1+vanilla3)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F264),('RFM input'!$K$238*(1+vanilla4)^0.5)-SUM($K264:K264),('RFM input'!$K$238*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F264),('RFM input'!$K$238*(1+vanilla4)^0.5)-SUM($K264:L264),('RFM input'!$K$238*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F264),('RFM input'!$K$238*(1+vanilla4)^0.5)-SUM($K264:M264),('RFM input'!$K$238*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F264),('RFM input'!$K$238*(1+vanilla4)^0.5)-SUM($K264:N264),('RFM input'!$K$238*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F264),('RFM input'!$K$238*(1+vanilla4)^0.5)-SUM($K264:O264),('RFM input'!$K$238*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F264),('RFM input'!$K$238*(1+vanilla4)^0.5)-SUM($K264:P264),('RFM input'!$K$238*(1+vanilla4)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F265),('RFM input'!$L$238*(1+vanilla5)^0.5)-SUM($L265:L265),('RFM input'!$L$238*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F265),('RFM input'!$L$238*(1+vanilla5)^0.5)-SUM($L265:M265),('RFM input'!$L$238*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F265),('RFM input'!$L$238*(1+vanilla5)^0.5)-SUM($L265:N265),('RFM input'!$L$238*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F265),('RFM input'!$L$238*(1+vanilla5)^0.5)-SUM($L265:O265),('RFM input'!$L$238*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F265),('RFM input'!$L$238*(1+vanilla5)^0.5)-SUM($L265:P265),('RFM input'!$L$238*(1+vanilla5)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F266),('RFM input'!$M$238*(1+vanilla6)^0.5)-SUM($M266:M266),('RFM input'!$M$238*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F266),('RFM input'!$M$238*(1+vanilla6)^0.5)-SUM($M266:N266),('RFM input'!$M$238*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F266),('RFM input'!$M$238*(1+vanilla6)^0.5)-SUM($M266:O266),('RFM input'!$M$238*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F266),('RFM input'!$M$238*(1+vanilla6)^0.5)-SUM($M266:P266),('RFM input'!$M$238*(1+vanilla6)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F267),('RFM input'!$N$238*(1+vanilla7)^0.5)-SUM($N267:N267),('RFM input'!$N$238*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F267),('RFM input'!$N$238*(1+vanilla7)^0.5)-SUM($N267:O267),('RFM input'!$N$238*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F267),('RFM input'!$N$238*(1+vanilla7)^0.5)-SUM($N267:P267),('RFM input'!$N$238*(1+vanilla7)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F268),('RFM input'!$O$238*(1+vanilla8)^0.5)-SUM($O268:O268),('RFM input'!$O$238*(1+vanilla8)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F268),('RFM input'!$O$238*(1+vanilla8)^0.5)-SUM($O268:P268),('RFM input'!$O$238*(1+vanilla8)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F269),('RFM input'!$P$238*(1+vanilla9)^0.5)-SUM($P269:P269),('RFM input'!$P$238*(1+vanilla9)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H313,-SUM(H259:H270))","v":-1.9053028594976764},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I313,-SUM(I259:I270))","v":-2.0063440793996641},{"$f":"IF(COUNT($H271:I271)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J313,-SUM(J259:J270)))","v":0},{"$f":"IF(COUNT($H271:J271)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K313,-SUM(K259:K270)))","v":0},{"$f":"IF(COUNT($H271:K271)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L313,-SUM(L259:L270)))","v":0},{"$f":"IF(COUNT($H271:L271)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M313,-SUM(M259:M270)))","v":0},{"$f":"IF(COUNT($H271:M271)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N313,-SUM(N259:N270)))","v":0},{"$f":"IF(COUNT($H271:N271)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O313,-SUM(O259:O270)))","v":0},{"$f":"IF(COUNT($H271:O271)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P313,-SUM(P259:P270)))","v":0},{"$f":"IF(COUNT($H271:P271)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q313,-SUM(Q259:Q270)))","v":0}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A17remlife,A17value-SUM($G272:G272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(I$3>A17remlife,A17value-SUM($G272:H272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(J$3>A17remlife,A17value-SUM($G272:I272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(K$3>A17remlife,A17value-SUM($G272:J272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(L$3>A17remlife,A17value-SUM($G272:K272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(M$3>A17remlife,A17value-SUM($G272:L272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(N$3>A17remlife,A17value-SUM($G272:M272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(O$3>A17remlife,A17value-SUM($G272:N272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(P$3>A17remlife,A17value-SUM($G272:O272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"},{"$f":"IF(Q$3>A17remlife,A17value-SUM($G272:P272),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(I$3>(A17stdlife+$F274),('RFM input'!$H$239*(1+vanilla1)^0.5)-SUM($H274:H274),('RFM input'!$H$239*(1+vanilla1)^0.5)/A17stdlife))","v":8.7674536656851709E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F274),('RFM input'!$H$239*(1+vanilla1)^0.5)-SUM($H274:I274),('RFM input'!$H$239*(1+vanilla1)^0.5)/A17stdlife))","v":8.7674536656851709E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F274),('RFM input'!$H$239*(1+vanilla1)^0.5)-SUM($H274:J274),('RFM input'!$H$239*(1+vanilla1)^0.5)/A17stdlife))","v":8.7674536656851709E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F274),('RFM input'!$H$239*(1+vanilla1)^0.5)-SUM($H274:K274),('RFM input'!$H$239*(1+vanilla1)^0.5)/A17stdlife))","v":8.7674536656851709E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F274),('RFM input'!$H$239*(1+vanilla1)^0.5)-SUM($H274:L274),('RFM input'!$H$239*(1+vanilla1)^0.5)/A17stdlife))","v":8.7674536656851709E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F274),('RFM input'!$H$239*(1+vanilla1)^0.5)-SUM($H274:M274),('RFM input'!$H$239*(1+vanilla1)^0.5)/A17stdlife))","v":8.7674536656851709E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F274),('RFM input'!$H$239*(1+vanilla1)^0.5)-SUM($H274:N274),('RFM input'!$H$239*(1+vanilla1)^0.5)/A17stdlife))","v":8.7674536656851709E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F274),('RFM input'!$H$239*(1+vanilla1)^0.5)-SUM($H274:O274),('RFM input'!$H$239*(1+vanilla1)^0.5)/A17stdlife))","v":8.7674536656851709E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F274),('RFM input'!$H$239*(1+vanilla1)^0.5)-SUM($H274:P274),('RFM input'!$H$239*(1+vanilla1)^0.5)/A17stdlife))","v":8.7674536656851709E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F275),('RFM input'!$I$239*(1+vanilla2)^0.5)-SUM($I275:I275),('RFM input'!$I$239*(1+vanilla2)^0.5)/A17stdlife))","v":8.8248389510469982E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F275),('RFM input'!$I$239*(1+vanilla2)^0.5)-SUM($I275:J275),('RFM input'!$I$239*(1+vanilla2)^0.5)/A17stdlife))","v":8.8248389510469982E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F275),('RFM input'!$I$239*(1+vanilla2)^0.5)-SUM($I275:K275),('RFM input'!$I$239*(1+vanilla2)^0.5)/A17stdlife))","v":8.8248389510469982E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F275),('RFM input'!$I$239*(1+vanilla2)^0.5)-SUM($I275:L275),('RFM input'!$I$239*(1+vanilla2)^0.5)/A17stdlife))","v":8.8248389510469982E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F275),('RFM input'!$I$239*(1+vanilla2)^0.5)-SUM($I275:M275),('RFM input'!$I$239*(1+vanilla2)^0.5)/A17stdlife))","v":8.8248389510469982E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F275),('RFM input'!$I$239*(1+vanilla2)^0.5)-SUM($I275:N275),('RFM input'!$I$239*(1+vanilla2)^0.5)/A17stdlife))","v":8.8248389510469982E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F275),('RFM input'!$I$239*(1+vanilla2)^0.5)-SUM($I275:O275),('RFM input'!$I$239*(1+vanilla2)^0.5)/A17stdlife))","v":8.8248389510469982E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F275),('RFM input'!$I$239*(1+vanilla2)^0.5)-SUM($I275:P275),('RFM input'!$I$239*(1+vanilla2)^0.5)/A17stdlife))","v":8.8248389510469982E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F276),('RFM input'!$J$239*(1+vanilla3)^0.5)-SUM($J276:J276),('RFM input'!$J$239*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F276),('RFM input'!$J$239*(1+vanilla3)^0.5)-SUM($J276:K276),('RFM input'!$J$239*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F276),('RFM input'!$J$239*(1+vanilla3)^0.5)-SUM($J276:L276),('RFM input'!$J$239*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F276),('RFM input'!$J$239*(1+vanilla3)^0.5)-SUM($J276:M276),('RFM input'!$J$239*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F276),('RFM input'!$J$239*(1+vanilla3)^0.5)-SUM($J276:N276),('RFM input'!$J$239*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F276),('RFM input'!$J$239*(1+vanilla3)^0.5)-SUM($J276:O276),('RFM input'!$J$239*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F276),('RFM input'!$J$239*(1+vanilla3)^0.5)-SUM($J276:P276),('RFM input'!$J$239*(1+vanilla3)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F277),('RFM input'!$K$239*(1+vanilla4)^0.5)-SUM($K277:K277),('RFM input'!$K$239*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F277),('RFM input'!$K$239*(1+vanilla4)^0.5)-SUM($K277:L277),('RFM input'!$K$239*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F277),('RFM input'!$K$239*(1+vanilla4)^0.5)-SUM($K277:M277),('RFM input'!$K$239*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F277),('RFM input'!$K$239*(1+vanilla4)^0.5)-SUM($K277:N277),('RFM input'!$K$239*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F277),('RFM input'!$K$239*(1+vanilla4)^0.5)-SUM($K277:O277),('RFM input'!$K$239*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F277),('RFM input'!$K$239*(1+vanilla4)^0.5)-SUM($K277:P277),('RFM input'!$K$239*(1+vanilla4)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F278),('RFM input'!$L$239*(1+vanilla5)^0.5)-SUM($L278:L278),('RFM input'!$L$239*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F278),('RFM input'!$L$239*(1+vanilla5)^0.5)-SUM($L278:M278),('RFM input'!$L$239*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F278),('RFM input'!$L$239*(1+vanilla5)^0.5)-SUM($L278:N278),('RFM input'!$L$239*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F278),('RFM input'!$L$239*(1+vanilla5)^0.5)-SUM($L278:O278),('RFM input'!$L$239*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F278),('RFM input'!$L$239*(1+vanilla5)^0.5)-SUM($L278:P278),('RFM input'!$L$239*(1+vanilla5)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F279),('RFM input'!$M$239*(1+vanilla6)^0.5)-SUM($M279:M279),('RFM input'!$M$239*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F279),('RFM input'!$M$239*(1+vanilla6)^0.5)-SUM($M279:N279),('RFM input'!$M$239*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F279),('RFM input'!$M$239*(1+vanilla6)^0.5)-SUM($M279:O279),('RFM input'!$M$239*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F279),('RFM input'!$M$239*(1+vanilla6)^0.5)-SUM($M279:P279),('RFM input'!$M$239*(1+vanilla6)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F280),('RFM input'!$N$239*(1+vanilla7)^0.5)-SUM($N280:N280),('RFM input'!$N$239*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F280),('RFM input'!$N$239*(1+vanilla7)^0.5)-SUM($N280:O280),('RFM input'!$N$239*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F280),('RFM input'!$N$239*(1+vanilla7)^0.5)-SUM($N280:P280),('RFM input'!$N$239*(1+vanilla7)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F281),('RFM input'!$O$239*(1+vanilla8)^0.5)-SUM($O281:O281),('RFM input'!$O$239*(1+vanilla8)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F281),('RFM input'!$O$239*(1+vanilla8)^0.5)-SUM($O281:P281),('RFM input'!$O$239*(1+vanilla8)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F282),('RFM input'!$P$239*(1+vanilla9)^0.5)-SUM($P282:P282),('RFM input'!$P$239*(1+vanilla9)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H314,-SUM(H272:H283))","v":-2.9187476948627613},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I314,-SUM(I272:I283))","v":-3.0052799789755738},{"$f":"IF(COUNT($H284:I284)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J314,-SUM(J272:J283)))","v":0},{"$f":"IF(COUNT($H284:J284)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K314,-SUM(K272:K283)))","v":0},{"$f":"IF(COUNT($H284:K284)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L314,-SUM(L272:L283)))","v":0},{"$f":"IF(COUNT($H284:L284)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M314,-SUM(M272:M283)))","v":0},{"$f":"IF(COUNT($H284:M284)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N314,-SUM(N272:N283)))","v":0},{"$f":"IF(COUNT($H284:N284)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O314,-SUM(O272:O283)))","v":0},{"$f":"IF(COUNT($H284:O284)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P314,-SUM(P272:P283)))","v":0},{"$f":"IF(COUNT($H284:P284)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q314,-SUM(Q272:Q283)))","v":0}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A18remlife,A18value-SUM($G285:G285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(I$3>A18remlife,A18value-SUM($G285:H285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(J$3>A18remlife,A18value-SUM($G285:I285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(K$3>A18remlife,A18value-SUM($G285:J285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(L$3>A18remlife,A18value-SUM($G285:K285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(M$3>A18remlife,A18value-SUM($G285:L285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(N$3>A18remlife,A18value-SUM($G285:M285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(O$3>A18remlife,A18value-SUM($G285:N285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(P$3>A18remlife,A18value-SUM($G285:O285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"},{"$f":"IF(Q$3>A18remlife,A18value-SUM($G285:P285),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(I$3>(A18stdlife+$F287),('RFM input'!$H$240*(1+vanilla1)^0.5)-SUM($H287:H287),('RFM input'!$H$240*(1+vanilla1)^0.5)/A18stdlife))","v":0.11529364701120003},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F287),('RFM input'!$H$240*(1+vanilla1)^0.5)-SUM($H287:I287),('RFM input'!$H$240*(1+vanilla1)^0.5)/A18stdlife))","v":0.11529364701120003},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F287),('RFM input'!$H$240*(1+vanilla1)^0.5)-SUM($H287:J287),('RFM input'!$H$240*(1+vanilla1)^0.5)/A18stdlife))","v":0.11529364701120003},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F287),('RFM input'!$H$240*(1+vanilla1)^0.5)-SUM($H287:K287),('RFM input'!$H$240*(1+vanilla1)^0.5)/A18stdlife))","v":0.11529364701120003},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F287),('RFM input'!$H$240*(1+vanilla1)^0.5)-SUM($H287:L287),('RFM input'!$H$240*(1+vanilla1)^0.5)/A18stdlife))","v":0.11529364701120003},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F287),('RFM input'!$H$240*(1+vanilla1)^0.5)-SUM($H287:M287),('RFM input'!$H$240*(1+vanilla1)^0.5)/A18stdlife))","v":0.11529364701120003},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F287),('RFM input'!$H$240*(1+vanilla1)^0.5)-SUM($H287:N287),('RFM input'!$H$240*(1+vanilla1)^0.5)/A18stdlife))","v":0.11529364701120003},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F287),('RFM input'!$H$240*(1+vanilla1)^0.5)-SUM($H287:O287),('RFM input'!$H$240*(1+vanilla1)^0.5)/A18stdlife))","v":0.11529364701120003},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F287),('RFM input'!$H$240*(1+vanilla1)^0.5)-SUM($H287:P287),('RFM input'!$H$240*(1+vanilla1)^0.5)/A18stdlife))","v":0.11529364701120003}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F288),('RFM input'!$I$240*(1+vanilla2)^0.5)-SUM($I288:I288),('RFM input'!$I$240*(1+vanilla2)^0.5)/A18stdlife))","v":0.11726453721737497},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F288),('RFM input'!$I$240*(1+vanilla2)^0.5)-SUM($I288:J288),('RFM input'!$I$240*(1+vanilla2)^0.5)/A18stdlife))","v":0.11726453721737497},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F288),('RFM input'!$I$240*(1+vanilla2)^0.5)-SUM($I288:K288),('RFM input'!$I$240*(1+vanilla2)^0.5)/A18stdlife))","v":0.11726453721737497},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F288),('RFM input'!$I$240*(1+vanilla2)^0.5)-SUM($I288:L288),('RFM input'!$I$240*(1+vanilla2)^0.5)/A18stdlife))","v":0.11726453721737497},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F288),('RFM input'!$I$240*(1+vanilla2)^0.5)-SUM($I288:M288),('RFM input'!$I$240*(1+vanilla2)^0.5)/A18stdlife))","v":0.11726453721737497},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F288),('RFM input'!$I$240*(1+vanilla2)^0.5)-SUM($I288:N288),('RFM input'!$I$240*(1+vanilla2)^0.5)/A18stdlife))","v":0.11726453721737497},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F288),('RFM input'!$I$240*(1+vanilla2)^0.5)-SUM($I288:O288),('RFM input'!$I$240*(1+vanilla2)^0.5)/A18stdlife))","v":0.11726453721737497},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F288),('RFM input'!$I$240*(1+vanilla2)^0.5)-SUM($I288:P288),('RFM input'!$I$240*(1+vanilla2)^0.5)/A18stdlife))","v":0.11726453721737497}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F289),('RFM input'!$J$240*(1+vanilla3)^0.5)-SUM($J289:J289),('RFM input'!$J$240*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F289),('RFM input'!$J$240*(1+vanilla3)^0.5)-SUM($J289:K289),('RFM input'!$J$240*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F289),('RFM input'!$J$240*(1+vanilla3)^0.5)-SUM($J289:L289),('RFM input'!$J$240*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F289),('RFM input'!$J$240*(1+vanilla3)^0.5)-SUM($J289:M289),('RFM input'!$J$240*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F289),('RFM input'!$J$240*(1+vanilla3)^0.5)-SUM($J289:N289),('RFM input'!$J$240*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F289),('RFM input'!$J$240*(1+vanilla3)^0.5)-SUM($J289:O289),('RFM input'!$J$240*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F289),('RFM input'!$J$240*(1+vanilla3)^0.5)-SUM($J289:P289),('RFM input'!$J$240*(1+vanilla3)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F290),('RFM input'!$K$240*(1+vanilla4)^0.5)-SUM($K290:K290),('RFM input'!$K$240*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F290),('RFM input'!$K$240*(1+vanilla4)^0.5)-SUM($K290:L290),('RFM input'!$K$240*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F290),('RFM input'!$K$240*(1+vanilla4)^0.5)-SUM($K290:M290),('RFM input'!$K$240*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F290),('RFM input'!$K$240*(1+vanilla4)^0.5)-SUM($K290:N290),('RFM input'!$K$240*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F290),('RFM input'!$K$240*(1+vanilla4)^0.5)-SUM($K290:O290),('RFM input'!$K$240*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F290),('RFM input'!$K$240*(1+vanilla4)^0.5)-SUM($K290:P290),('RFM input'!$K$240*(1+vanilla4)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F291),('RFM input'!$L$240*(1+vanilla5)^0.5)-SUM($L291:L291),('RFM input'!$L$240*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F291),('RFM input'!$L$240*(1+vanilla5)^0.5)-SUM($L291:M291),('RFM input'!$L$240*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F291),('RFM input'!$L$240*(1+vanilla5)^0.5)-SUM($L291:N291),('RFM input'!$L$240*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F291),('RFM input'!$L$240*(1+vanilla5)^0.5)-SUM($L291:O291),('RFM input'!$L$240*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F291),('RFM input'!$L$240*(1+vanilla5)^0.5)-SUM($L291:P291),('RFM input'!$L$240*(1+vanilla5)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F292),('RFM input'!$M$240*(1+vanilla6)^0.5)-SUM($M292:M292),('RFM input'!$M$240*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F292),('RFM input'!$M$240*(1+vanilla6)^0.5)-SUM($M292:N292),('RFM input'!$M$240*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F292),('RFM input'!$M$240*(1+vanilla6)^0.5)-SUM($M292:O292),('RFM input'!$M$240*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F292),('RFM input'!$M$240*(1+vanilla6)^0.5)-SUM($M292:P292),('RFM input'!$M$240*(1+vanilla6)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F293),('RFM input'!$N$240*(1+vanilla7)^0.5)-SUM($N293:N293),('RFM input'!$N$240*(1+vanilla7)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F293),('RFM input'!$N$240*(1+vanilla7)^0.5)-SUM($N293:O293),('RFM input'!$N$240*(1+vanilla7)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F293),('RFM input'!$N$240*(1+vanilla7)^0.5)-SUM($N293:P293),('RFM input'!$N$240*(1+vanilla7)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F294),('RFM input'!$O$240*(1+vanilla8)^0.5)-SUM($O294:O294),('RFM input'!$O$240*(1+vanilla8)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F294),('RFM input'!$O$240*(1+vanilla8)^0.5)-SUM($O294:P294),('RFM input'!$O$240*(1+vanilla8)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F295),('RFM input'!$P$240*(1+vanilla9)^0.5)-SUM($P295:P295),('RFM input'!$P$240*(1+vanilla9)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H315,-SUM(H285:H296))","v":-4.2506752245910091},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I315,-SUM(I285:I296))","v":-4.3644667882535906},{"$f":"IF(COUNT($H297:I297)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J315,-SUM(J285:J296)))","v":0},{"$f":"IF(COUNT($H297:J297)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K315,-SUM(K285:K296)))","v":0},{"$f":"IF(COUNT($H297:K297)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L315,-SUM(L285:L296)))","v":0},{"$f":"IF(COUNT($H297:L297)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M315,-SUM(M285:M296)))","v":0},{"$f":"IF(COUNT($H297:M297)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N315,-SUM(N285:N296)))","v":0},{"$f":"IF(COUNT($H297:N297)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O315,-SUM(O285:O296)))","v":0},{"$f":"IF(COUNT($H297:O297)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P315,-SUM(P285:P296)))","v":0},{"$f":"IF(COUNT($H297:P297)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q315,-SUM(Q285:Q296)))","v":0}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A19remlife,A19value-SUM($G298:G298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"},{"$f":"IF(I$3>A19remlife,A19value-SUM($G298:H298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"},{"$f":"IF(J$3>A19remlife,A19value-SUM($G298:I298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"},{"$f":"IF(K$3>A19remlife,A19value-SUM($G298:J298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"},{"$f":"IF(L$3>A19remlife,A19value-SUM($G298:K298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"},{"$f":"IF(M$3>A19remlife,A19value-SUM($G298:L298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"},{"$f":"IF(N$3>A19remlife,A19value-SUM($G298:M298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"},{"$f":"IF(O$3>A19remlife,A19value-SUM($G298:N298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"},{"$f":"IF(P$3>A19remlife,A19value-SUM($G298:O298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"},{"$f":"IF(Q$3>A19remlife,A19value-SUM($G298:P298),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(I$3>(A19stdlife+$F300),('RFM input'!$H$241*(1+vanilla1)^0.5)-SUM($H300:H300),('RFM input'!$H$241*(1+vanilla1)^0.5)/A19stdlife))","v":0.18150810137186199},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F300),('RFM input'!$H$241*(1+vanilla1)^0.5)-SUM($H300:I300),('RFM input'!$H$241*(1+vanilla1)^0.5)/A19stdlife))","v":0.18150810137186199},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F300),('RFM input'!$H$241*(1+vanilla1)^0.5)-SUM($H300:J300),('RFM input'!$H$241*(1+vanilla1)^0.5)/A19stdlife))","v":0.18150810137186199},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F300),('RFM input'!$H$241*(1+vanilla1)^0.5)-SUM($H300:K300),('RFM input'!$H$241*(1+vanilla1)^0.5)/A19stdlife))","v":0.18150810137186199},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F300),('RFM input'!$H$241*(1+vanilla1)^0.5)-SUM($H300:L300),('RFM input'!$H$241*(1+vanilla1)^0.5)/A19stdlife))","v":0.18150810137186199},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F300),('RFM input'!$H$241*(1+vanilla1)^0.5)-SUM($H300:M300),('RFM input'!$H$241*(1+vanilla1)^0.5)/A19stdlife))","v":0.18150810137186199},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F300),('RFM input'!$H$241*(1+vanilla1)^0.5)-SUM($H300:N300),('RFM input'!$H$241*(1+vanilla1)^0.5)/A19stdlife))","v":0.18150810137186199},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F300),('RFM input'!$H$241*(1+vanilla1)^0.5)-SUM($H300:O300),('RFM input'!$H$241*(1+vanilla1)^0.5)/A19stdlife))","v":0.18150810137186199},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F300),('RFM input'!$H$241*(1+vanilla1)^0.5)-SUM($H300:P300),('RFM input'!$H$241*(1+vanilla1)^0.5)/A19stdlife))","v":0.18150810137186199}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F301),('RFM input'!$I$241*(1+vanilla2)^0.5)-SUM($I301:I301),('RFM input'!$I$241*(1+vanilla2)^0.5)/A19stdlife))","v":0.18354055987912157},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F301),('RFM input'!$I$241*(1+vanilla2)^0.5)-SUM($I301:J301),('RFM input'!$I$241*(1+vanilla2)^0.5)/A19stdlife))","v":0.18354055987912157},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F301),('RFM input'!$I$241*(1+vanilla2)^0.5)-SUM($I301:K301),('RFM input'!$I$241*(1+vanilla2)^0.5)/A19stdlife))","v":0.18354055987912157},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F301),('RFM input'!$I$241*(1+vanilla2)^0.5)-SUM($I301:L301),('RFM input'!$I$241*(1+vanilla2)^0.5)/A19stdlife))","v":0.18354055987912157},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F301),('RFM input'!$I$241*(1+vanilla2)^0.5)-SUM($I301:M301),('RFM input'!$I$241*(1+vanilla2)^0.5)/A19stdlife))","v":0.18354055987912157},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F301),('RFM input'!$I$241*(1+vanilla2)^0.5)-SUM($I301:N301),('RFM input'!$I$241*(1+vanilla2)^0.5)/A19stdlife))","v":0.18354055987912157},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F301),('RFM input'!$I$241*(1+vanilla2)^0.5)-SUM($I301:O301),('RFM input'!$I$241*(1+vanilla2)^0.5)/A19stdlife))","v":0.18354055987912157},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F301),('RFM input'!$I$241*(1+vanilla2)^0.5)-SUM($I301:P301),('RFM input'!$I$241*(1+vanilla2)^0.5)/A19stdlife))","v":0.18354055987912157}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F302),('RFM input'!$J$241*(1+vanilla3)^0.5)-SUM($J302:J302),('RFM input'!$J$241*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F302),('RFM input'!$J$241*(1+vanilla3)^0.5)-SUM($J302:K302),('RFM input'!$J$241*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F302),('RFM input'!$J$241*(1+vanilla3)^0.5)-SUM($J302:L302),('RFM input'!$J$241*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F302),('RFM input'!$J$241*(1+vanilla3)^0.5)-SUM($J302:M302),('RFM input'!$J$241*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F302),('RFM input'!$J$241*(1+vanilla3)^0.5)-SUM($J302:N302),('RFM input'!$J$241*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F302),('RFM input'!$J$241*(1+vanilla3)^0.5)-SUM($J302:O302),('RFM input'!$J$241*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F302),('RFM input'!$J$241*(1+vanilla3)^0.5)-SUM($J302:P302),('RFM input'!$J$241*(1+vanilla3)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F303),('RFM input'!$K$241*(1+vanilla4)^0.5)-SUM($K303:K303),('RFM input'!$K$241*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F303),('RFM input'!$K$241*(1+vanilla4)^0.5)-SUM($K303:L303),('RFM input'!$K$241*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F303),('RFM input'!$K$241*(1+vanilla4)^0.5)-SUM($K303:M303),('RFM input'!$K$241*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F303),('RFM input'!$K$241*(1+vanilla4)^0.5)-SUM($K303:N303),('RFM input'!$K$241*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F303),('RFM input'!$K$241*(1+vanilla4)^0.5)-SUM($K303:O303),('RFM input'!$K$241*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F303),('RFM input'!$K$241*(1+vanilla4)^0.5)-SUM($K303:P303),('RFM input'!$K$241*(1+vanilla4)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F304),('RFM input'!$L$241*(1+vanilla5)^0.5)-SUM($L304:L304),('RFM input'!$L$241*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F304),('RFM input'!$L$241*(1+vanilla5)^0.5)-SUM($L304:M304),('RFM input'!$L$241*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F304),('RFM input'!$L$241*(1+vanilla5)^0.5)-SUM($L304:N304),('RFM input'!$L$241*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F304),('RFM input'!$L$241*(1+vanilla5)^0.5)-SUM($L304:O304),('RFM input'!$L$241*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F304),('RFM input'!$L$241*(1+vanilla5)^0.5)-SUM($L304:P304),('RFM input'!$L$241*(1+vanilla5)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F305),('RFM input'!$M$241*(1+vanilla6)^0.5)-SUM($M305:M305),('RFM input'!$M$241*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F305),('RFM input'!$M$241*(1+vanilla6)^0.5)-SUM($M305:N305),('RFM input'!$M$241*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F305),('RFM input'!$M$241*(1+vanilla6)^0.5)-SUM($M305:O305),('RFM input'!$M$241*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F305),('RFM input'!$M$241*(1+vanilla6)^0.5)-SUM($M305:P305),('RFM input'!$M$241*(1+vanilla6)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F306),('RFM input'!$N$241*(1+vanilla7)^0.5)-SUM($N306:N306),('RFM input'!$N$241*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F306),('RFM input'!$N$241*(1+vanilla7)^0.5)-SUM($N306:O306),('RFM input'!$N$241*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F306),('RFM input'!$N$241*(1+vanilla7)^0.5)-SUM($N306:P306),('RFM input'!$N$241*(1+vanilla7)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F307),('RFM input'!$O$241*(1+vanilla8)^0.5)-SUM($O307:O307),('RFM input'!$O$241*(1+vanilla8)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F307),('RFM input'!$O$241*(1+vanilla8)^0.5)-SUM($O307:P307),('RFM input'!$O$241*(1+vanilla8)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F308),('RFM input'!$P$241*(1+vanilla9)^0.5)-SUM($P308:P308),('RFM input'!$P$241*(1+vanilla9)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H316,-SUM(H298:H309))","v":-3.453962892751588},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I316,-SUM(I298:I309))","v":-3.6331062472030622},{"$f":"IF(COUNT($H310:I310)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J316,-SUM(J298:J309)))","v":0},{"$f":"IF(COUNT($H310:J310)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K316,-SUM(K298:K309)))","v":0},{"$f":"IF(COUNT($H310:K310)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L316,-SUM(L298:L309)))","v":0},{"$f":"IF(COUNT($H310:L310)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M316,-SUM(M298:M309)))","v":0},{"$f":"IF(COUNT($H310:M310)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N316,-SUM(N298:N309)))","v":0},{"$f":"IF(COUNT($H310:N310)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O316,-SUM(O298:O309)))","v":0},{"$f":"IF(COUNT($H310:O310)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P316,-SUM(P298:P309)))","v":0},{"$f":"IF(COUNT($H310:P310)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q316,-SUM(Q298:Q309)))","v":0}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A20remlife,A20value-SUM($G311:G311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"},{"$f":"IF(I$3>A20remlife,A20value-SUM($G311:H311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"},{"$f":"IF(J$3>A20remlife,A20value-SUM($G311:I311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"},{"$f":"IF(K$3>A20remlife,A20value-SUM($G311:J311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"},{"$f":"IF(L$3>A20remlife,A20value-SUM($G311:K311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"},{"$f":"IF(M$3>A20remlife,A20value-SUM($G311:L311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"},{"$f":"IF(N$3>A20remlife,A20value-SUM($G311:M311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"},{"$f":"IF(O$3>A20remlife,A20value-SUM($G311:N311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"},{"$f":"IF(P$3>A20remlife,A20value-SUM($G311:O311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"},{"$f":"IF(Q$3>A20remlife,A20value-SUM($G311:P311),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(I$3>(A20stdlife+$F313),('RFM input'!$H$242*(1+vanilla1)^0.5)-SUM($H313:H313),('RFM input'!$H$242*(1+vanilla1)^0.5)/A20stdlife))","v":7.5350816665564826E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F313),('RFM input'!$H$242*(1+vanilla1)^0.5)-SUM($H313:I313),('RFM input'!$H$242*(1+vanilla1)^0.5)/A20stdlife))","v":7.5350816665564826E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F313),('RFM input'!$H$242*(1+vanilla1)^0.5)-SUM($H313:J313),('RFM input'!$H$242*(1+vanilla1)^0.5)/A20stdlife))","v":7.5350816665564826E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F313),('RFM input'!$H$242*(1+vanilla1)^0.5)-SUM($H313:K313),('RFM input'!$H$242*(1+vanilla1)^0.5)/A20stdlife))","v":7.5350816665564826E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F313),('RFM input'!$H$242*(1+vanilla1)^0.5)-SUM($H313:L313),('RFM input'!$H$242*(1+vanilla1)^0.5)/A20stdlife))","v":7.5350816665564826E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F313),('RFM input'!$H$242*(1+vanilla1)^0.5)-SUM($H313:M313),('RFM input'!$H$242*(1+vanilla1)^0.5)/A20stdlife))","v":7.5350816665564826E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F313),('RFM input'!$H$242*(1+vanilla1)^0.5)-SUM($H313:N313),('RFM input'!$H$242*(1+vanilla1)^0.5)/A20stdlife))","v":7.5350816665564826E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F313),('RFM input'!$H$242*(1+vanilla1)^0.5)-SUM($H313:O313),('RFM input'!$H$242*(1+vanilla1)^0.5)/A20stdlife))","v":7.5350816665564826E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F313),('RFM input'!$H$242*(1+vanilla1)^0.5)-SUM($H313:P313),('RFM input'!$H$242*(1+vanilla1)^0.5)/A20stdlife))","v":7.5350816665564826E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F314),('RFM input'!$I$242*(1+vanilla2)^0.5)-SUM($I314:I314),('RFM input'!$I$242*(1+vanilla2)^0.5)/A20stdlife))","v":7.5781442889497494E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F314),('RFM input'!$I$242*(1+vanilla2)^0.5)-SUM($I314:J314),('RFM input'!$I$242*(1+vanilla2)^0.5)/A20stdlife))","v":7.5781442889497494E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F314),('RFM input'!$I$242*(1+vanilla2)^0.5)-SUM($I314:K314),('RFM input'!$I$242*(1+vanilla2)^0.5)/A20stdlife))","v":7.5781442889497494E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F314),('RFM input'!$I$242*(1+vanilla2)^0.5)-SUM($I314:L314),('RFM input'!$I$242*(1+vanilla2)^0.5)/A20stdlife))","v":7.5781442889497494E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F314),('RFM input'!$I$242*(1+vanilla2)^0.5)-SUM($I314:M314),('RFM input'!$I$242*(1+vanilla2)^0.5)/A20stdlife))","v":7.5781442889497494E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F314),('RFM input'!$I$242*(1+vanilla2)^0.5)-SUM($I314:N314),('RFM input'!$I$242*(1+vanilla2)^0.5)/A20stdlife))","v":7.5781442889497494E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F314),('RFM input'!$I$242*(1+vanilla2)^0.5)-SUM($I314:O314),('RFM input'!$I$242*(1+vanilla2)^0.5)/A20stdlife))","v":7.5781442889497494E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F314),('RFM input'!$I$242*(1+vanilla2)^0.5)-SUM($I314:P314),('RFM input'!$I$242*(1+vanilla2)^0.5)/A20stdlife))","v":7.5781442889497494E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F315),('RFM input'!$J$242*(1+vanilla3)^0.5)-SUM($J315:J315),('RFM input'!$J$242*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F315),('RFM input'!$J$242*(1+vanilla3)^0.5)-SUM($J315:K315),('RFM input'!$J$242*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F315),('RFM input'!$J$242*(1+vanilla3)^0.5)-SUM($J315:L315),('RFM input'!$J$242*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F315),('RFM input'!$J$242*(1+vanilla3)^0.5)-SUM($J315:M315),('RFM input'!$J$242*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F315),('RFM input'!$J$242*(1+vanilla3)^0.5)-SUM($J315:N315),('RFM input'!$J$242*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F315),('RFM input'!$J$242*(1+vanilla3)^0.5)-SUM($J315:O315),('RFM input'!$J$242*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F315),('RFM input'!$J$242*(1+vanilla3)^0.5)-SUM($J315:P315),('RFM input'!$J$242*(1+vanilla3)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F316),('RFM input'!$K$242*(1+vanilla4)^0.5)-SUM($K316:K316),('RFM input'!$K$242*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F316),('RFM input'!$K$242*(1+vanilla4)^0.5)-SUM($K316:L316),('RFM input'!$K$242*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F316),('RFM input'!$K$242*(1+vanilla4)^0.5)-SUM($K316:M316),('RFM input'!$K$242*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F316),('RFM input'!$K$242*(1+vanilla4)^0.5)-SUM($K316:N316),('RFM input'!$K$242*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F316),('RFM input'!$K$242*(1+vanilla4)^0.5)-SUM($K316:O316),('RFM input'!$K$242*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F316),('RFM input'!$K$242*(1+vanilla4)^0.5)-SUM($K316:P316),('RFM input'!$K$242*(1+vanilla4)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F317),('RFM input'!$L$242*(1+vanilla5)^0.5)-SUM($L317:L317),('RFM input'!$L$242*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F317),('RFM input'!$L$242*(1+vanilla5)^0.5)-SUM($L317:M317),('RFM input'!$L$242*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F317),('RFM input'!$L$242*(1+vanilla5)^0.5)-SUM($L317:N317),('RFM input'!$L$242*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F317),('RFM input'!$L$242*(1+vanilla5)^0.5)-SUM($L317:O317),('RFM input'!$L$242*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F317),('RFM input'!$L$242*(1+vanilla5)^0.5)-SUM($L317:P317),('RFM input'!$L$242*(1+vanilla5)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F318),('RFM input'!$M$242*(1+vanilla6)^0.5)-SUM($M318:M318),('RFM input'!$M$242*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F318),('RFM input'!$M$242*(1+vanilla6)^0.5)-SUM($M318:N318),('RFM input'!$M$242*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F318),('RFM input'!$M$242*(1+vanilla6)^0.5)-SUM($M318:O318),('RFM input'!$M$242*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F318),('RFM input'!$M$242*(1+vanilla6)^0.5)-SUM($M318:P318),('RFM input'!$M$242*(1+vanilla6)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F319),('RFM input'!N$242*(1+vanilla7)^0.5)-SUM($N319:N319),('RFM input'!$N$242*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F319),('RFM input'!O$242*(1+vanilla7)^0.5)-SUM($N319:O319),('RFM input'!$N$242*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F319),('RFM input'!P$242*(1+vanilla7)^0.5)-SUM($N319:P319),('RFM input'!$N$242*(1+vanilla7)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F320),('RFM input'!$O$242*(1+vanilla8)^0.5)-SUM($O320:O320),('RFM input'!$O$242*(1+vanilla8)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F320),('RFM input'!$O$242*(1+vanilla8)^0.5)-SUM($O320:P320),('RFM input'!$O$242*(1+vanilla8)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F321),('RFM input'!$P$242*(1+vanilla9)^0.5)-SUM($P321:P321),('RFM input'!$P$242*(1+vanilla9)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H317,-SUM(H311:H322))","v":-2.9855584682895859},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I317,-SUM(I311:I322))","v":-3.0599275898665468},{"$f":"IF(COUNT($H323:I323)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J317,-SUM(J311:J322)))","v":0},{"$f":"IF(COUNT($H323:J323)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K317,-SUM(K311:K322)))","v":0},{"$f":"IF(COUNT($H323:K323)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L317,-SUM(L311:L322)))","v":0},{"$f":"IF(COUNT($H323:L323)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M317,-SUM(M311:M322)))","v":0},{"$f":"IF(COUNT($H323:M323)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N317,-SUM(N311:N322)))","v":0},{"$f":"IF(COUNT($H323:N323)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O317,-SUM(O311:O322)))","v":0},{"$f":"IF(COUNT($H323:O323)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P317,-SUM(P311:P322)))","v":0},{"$f":"IF(COUNT($H323:P323)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q317,-SUM(Q311:Q322)))","v":0}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A21remlife,A21value-SUM($G324:G324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(I$3>A21remlife,A21value-SUM($G324:H324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(J$3>A21remlife,A21value-SUM($G324:I324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(K$3>A21remlife,A21value-SUM($G324:J324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(L$3>A21remlife,A21value-SUM($G324:K324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(M$3>A21remlife,A21value-SUM($G324:L324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(N$3>A21remlife,A21value-SUM($G324:M324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(O$3>A21remlife,A21value-SUM($G324:N324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(P$3>A21remlife,A21value-SUM($G324:O324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"},{"$f":"IF(Q$3>A21remlife,A21value-SUM($G324:P324),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(I$3>(A21stdlife+$F326),('RFM input'!$H$243*(1+vanilla1)^0.5)-SUM($H326:H326),('RFM input'!$H$243*(1+vanilla1)^0.5)/A21stdlife))","v":1.5064629793859271E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F326),('RFM input'!$H$243*(1+vanilla1)^0.5)-SUM($H326:I326),('RFM input'!$H$243*(1+vanilla1)^0.5)/A21stdlife))","v":1.5064629793859271E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F326),('RFM input'!$H$243*(1+vanilla1)^0.5)-SUM($H326:J326),('RFM input'!$H$243*(1+vanilla1)^0.5)/A21stdlife))","v":1.5064629793859271E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F326),('RFM input'!$H$243*(1+vanilla1)^0.5)-SUM($H326:K326),('RFM input'!$H$243*(1+vanilla1)^0.5)/A21stdlife))","v":1.5064629793859271E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F326),('RFM input'!$H$243*(1+vanilla1)^0.5)-SUM($H326:L326),('RFM input'!$H$243*(1+vanilla1)^0.5)/A21stdlife))","v":1.5064629793859271E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F326),('RFM input'!$H$243*(1+vanilla1)^0.5)-SUM($H326:M326),('RFM input'!$H$243*(1+vanilla1)^0.5)/A21stdlife))","v":1.5064629793859271E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F326),('RFM input'!$H$243*(1+vanilla1)^0.5)-SUM($H326:N326),('RFM input'!$H$243*(1+vanilla1)^0.5)/A21stdlife))","v":1.5064629793859271E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F326),('RFM input'!$H$243*(1+vanilla1)^0.5)-SUM($H326:O326),('RFM input'!$H$243*(1+vanilla1)^0.5)/A21stdlife))","v":1.5064629793859271E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F326),('RFM input'!$H$243*(1+vanilla1)^0.5)-SUM($H326:P326),('RFM input'!$H$243*(1+vanilla1)^0.5)/A21stdlife))","v":1.5064629793859271E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F327),('RFM input'!$I$243*(1+vanilla2)^0.5)-SUM($I327:I327),('RFM input'!$I$243*(1+vanilla2)^0.5)/A21stdlife))","v":1.5240798924588333E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F327),('RFM input'!$I$243*(1+vanilla2)^0.5)-SUM($I327:J327),('RFM input'!$I$243*(1+vanilla2)^0.5)/A21stdlife))","v":1.5240798924588333E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F327),('RFM input'!$I$243*(1+vanilla2)^0.5)-SUM($I327:K327),('RFM input'!$I$243*(1+vanilla2)^0.5)/A21stdlife))","v":1.5240798924588333E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F327),('RFM input'!$I$243*(1+vanilla2)^0.5)-SUM($I327:L327),('RFM input'!$I$243*(1+vanilla2)^0.5)/A21stdlife))","v":1.5240798924588333E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F327),('RFM input'!$I$243*(1+vanilla2)^0.5)-SUM($I327:M327),('RFM input'!$I$243*(1+vanilla2)^0.5)/A21stdlife))","v":1.5240798924588333E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F327),('RFM input'!$I$243*(1+vanilla2)^0.5)-SUM($I327:N327),('RFM input'!$I$243*(1+vanilla2)^0.5)/A21stdlife))","v":1.5240798924588333E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F327),('RFM input'!$I$243*(1+vanilla2)^0.5)-SUM($I327:O327),('RFM input'!$I$243*(1+vanilla2)^0.5)/A21stdlife))","v":1.5240798924588333E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F327),('RFM input'!$I$243*(1+vanilla2)^0.5)-SUM($I327:P327),('RFM input'!$I$243*(1+vanilla2)^0.5)/A21stdlife))","v":1.5240798924588333E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F328),('RFM input'!$J$243*(1+vanilla3)^0.5)-SUM($J328:J328),('RFM input'!$J$243*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F328),('RFM input'!$J$243*(1+vanilla3)^0.5)-SUM($J328:K328),('RFM input'!$J$243*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F328),('RFM input'!$J$243*(1+vanilla3)^0.5)-SUM($J328:L328),('RFM input'!$J$243*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F328),('RFM input'!$J$243*(1+vanilla3)^0.5)-SUM($J328:M328),('RFM input'!$J$243*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F328),('RFM input'!$J$243*(1+vanilla3)^0.5)-SUM($J328:N328),('RFM input'!$J$243*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F328),('RFM input'!$J$243*(1+vanilla3)^0.5)-SUM($J328:O328),('RFM input'!$J$243*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F328),('RFM input'!$J$243*(1+vanilla3)^0.5)-SUM($J328:P328),('RFM input'!$J$243*(1+vanilla3)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F329),('RFM input'!$K$243*(1+vanilla4)^0.5)-SUM($K329:K329),('RFM input'!$K$243*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F329),('RFM input'!$K$243*(1+vanilla4)^0.5)-SUM($K329:L329),('RFM input'!$K$243*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F329),('RFM input'!$K$243*(1+vanilla4)^0.5)-SUM($K329:M329),('RFM input'!$K$243*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F329),('RFM input'!$K$243*(1+vanilla4)^0.5)-SUM($K329:N329),('RFM input'!$K$243*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F329),('RFM input'!$K$243*(1+vanilla4)^0.5)-SUM($K329:O329),('RFM input'!$K$243*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F329),('RFM input'!$K$243*(1+vanilla4)^0.5)-SUM($K329:P329),('RFM input'!$K$243*(1+vanilla4)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F330),('RFM input'!$L$243*(1+vanilla5)^0.5)-SUM($L330:L330),('RFM input'!$L$243*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F330),('RFM input'!$L$243*(1+vanilla5)^0.5)-SUM($L330:M330),('RFM input'!$L$243*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F330),('RFM input'!$L$243*(1+vanilla5)^0.5)-SUM($L330:N330),('RFM input'!$L$243*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F330),('RFM input'!$L$243*(1+vanilla5)^0.5)-SUM($L330:O330),('RFM input'!$L$243*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F330),('RFM input'!$L$243*(1+vanilla5)^0.5)-SUM($L330:P330),('RFM input'!$L$243*(1+vanilla5)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F331),('RFM input'!$M$243*(1+vanilla6)^0.5)-SUM($M331:M331),('RFM input'!$M$243*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F331),('RFM input'!$M$243*(1+vanilla6)^0.5)-SUM($M331:N331),('RFM input'!$M$243*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F331),('RFM input'!$M$243*(1+vanilla6)^0.5)-SUM($M331:O331),('RFM input'!$M$243*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F331),('RFM input'!$M$243*(1+vanilla6)^0.5)-SUM($M331:P331),('RFM input'!$M$243*(1+vanilla6)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F332),('RFM input'!N$243*(1+vanilla7)^0.5)-SUM($N332:N332),('RFM input'!$N$243*(1+vanilla7)^0.5)/A21stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F332),('RFM input'!O$243*(1+vanilla7)^0.5)-SUM($N332:O332),('RFM input'!$N$243*(1+vanilla7)^0.5)/A21stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F332),('RFM input'!P$243*(1+vanilla7)^0.5)-SUM($N332:P332),('RFM input'!$N$243*(1+vanilla7)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F333),('RFM input'!$O$243*(1+vanilla8)^0.5)-SUM($O333:O333),('RFM input'!$O$243*(1+vanilla8)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F333),('RFM input'!$O$243*(1+vanilla8)^0.5)-SUM($O333:P333),('RFM input'!$O$243*(1+vanilla8)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F334),('RFM input'!$P$243*(1+vanilla9)^0.5)-SUM($P334:P334),('RFM input'!$P$243*(1+vanilla9)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H318,-SUM(H324:H335))","v":-1.0390804544622532},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I318,-SUM(I324:I335))","v":-1.0539488173311511},{"$f":"IF(COUNT($H336:I336)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J318,-SUM(J324:J335)))","v":0},{"$f":"IF(COUNT($H336:J336)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K318,-SUM(K324:K335)))","v":0},{"$f":"IF(COUNT($H336:K336)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L318,-SUM(L324:L335)))","v":0},{"$f":"IF(COUNT($H336:L336)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M318,-SUM(M324:M335)))","v":0},{"$f":"IF(COUNT($H336:M336)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N318,-SUM(N324:N335)))","v":0},{"$f":"IF(COUNT($H336:N336)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O318,-SUM(O324:O335)))","v":0},{"$f":"IF(COUNT($H336:O336)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P318,-SUM(P324:P335)))","v":0},{"$f":"IF(COUNT($H336:P336)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q318,-SUM(Q324:Q335)))","v":0}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A22remlife,A22value-SUM($G337:G337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(I$3>A22remlife,A22value-SUM($G337:H337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(J$3>A22remlife,A22value-SUM($G337:I337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(K$3>A22remlife,A22value-SUM($G337:J337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(L$3>A22remlife,A22value-SUM($G337:K337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(M$3>A22remlife,A22value-SUM($G337:L337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(N$3>A22remlife,A22value-SUM($G337:M337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(O$3>A22remlife,A22value-SUM($G337:N337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(P$3>A22remlife,A22value-SUM($G337:O337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"},{"$f":"IF(Q$3>A22remlife,A22value-SUM($G337:P337),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(I$3>(A22stdlife+$F339),('RFM input'!$H$244*(1+vanilla1)^0.5)-SUM($H339:H339),('RFM input'!$H$244*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F339),('RFM input'!$H$244*(1+vanilla1)^0.5)-SUM($H339:I339),('RFM input'!$H$244*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F339),('RFM input'!$H$244*(1+vanilla1)^0.5)-SUM($H339:J339),('RFM input'!$H$244*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F339),('RFM input'!$H$244*(1+vanilla1)^0.5)-SUM($H339:K339),('RFM input'!$H$244*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F339),('RFM input'!$H$244*(1+vanilla1)^0.5)-SUM($H339:L339),('RFM input'!$H$244*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F339),('RFM input'!$H$244*(1+vanilla1)^0.5)-SUM($H339:M339),('RFM input'!$H$244*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F339),('RFM input'!$H$244*(1+vanilla1)^0.5)-SUM($H339:N339),('RFM input'!$H$244*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F339),('RFM input'!$H$244*(1+vanilla1)^0.5)-SUM($H339:O339),('RFM input'!$H$244*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F339),('RFM input'!$H$244*(1+vanilla1)^0.5)-SUM($H339:P339),('RFM input'!$H$244*(1+vanilla1)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F340),('RFM input'!$I$244*(1+vanilla2)^0.5)-SUM($I340:I340),('RFM input'!$I$244*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F340),('RFM input'!$I$244*(1+vanilla2)^0.5)-SUM($I340:J340),('RFM input'!$I$244*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F340),('RFM input'!$I$244*(1+vanilla2)^0.5)-SUM($I340:K340),('RFM input'!$I$244*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F340),('RFM input'!$I$244*(1+vanilla2)^0.5)-SUM($I340:L340),('RFM input'!$I$244*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F340),('RFM input'!$I$244*(1+vanilla2)^0.5)-SUM($I340:M340),('RFM input'!$I$244*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F340),('RFM input'!$I$244*(1+vanilla2)^0.5)-SUM($I340:N340),('RFM input'!$I$244*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F340),('RFM input'!$I$244*(1+vanilla2)^0.5)-SUM($I340:O340),('RFM input'!$I$244*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F340),('RFM input'!$I$244*(1+vanilla2)^0.5)-SUM($I340:P340),('RFM input'!$I$244*(1+vanilla2)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F341),('RFM input'!$J$244*(1+vanilla3)^0.5)-SUM($J341:J341),('RFM input'!$J$244*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F341),('RFM input'!$J$244*(1+vanilla3)^0.5)-SUM($J341:K341),('RFM input'!$J$244*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F341),('RFM input'!$J$244*(1+vanilla3)^0.5)-SUM($J341:L341),('RFM input'!$J$244*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F341),('RFM input'!$J$244*(1+vanilla3)^0.5)-SUM($J341:M341),('RFM input'!$J$244*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F341),('RFM input'!$J$244*(1+vanilla3)^0.5)-SUM($J341:N341),('RFM input'!$J$244*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F341),('RFM input'!$J$244*(1+vanilla3)^0.5)-SUM($J341:O341),('RFM input'!$J$244*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F341),('RFM input'!$J$244*(1+vanilla3)^0.5)-SUM($J341:P341),('RFM input'!$J$244*(1+vanilla3)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F342),('RFM input'!$K$244*(1+vanilla4)^0.5)-SUM($K342:K342),('RFM input'!$K$244*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F342),('RFM input'!$K$244*(1+vanilla4)^0.5)-SUM($K342:L342),('RFM input'!$K$244*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F342),('RFM input'!$K$244*(1+vanilla4)^0.5)-SUM($K342:M342),('RFM input'!$K$244*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F342),('RFM input'!$K$244*(1+vanilla4)^0.5)-SUM($K342:N342),('RFM input'!$K$244*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F342),('RFM input'!$K$244*(1+vanilla4)^0.5)-SUM($K342:O342),('RFM input'!$K$244*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F342),('RFM input'!$K$244*(1+vanilla4)^0.5)-SUM($K342:P342),('RFM input'!$K$244*(1+vanilla4)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F343),('RFM input'!$L$244*(1+vanilla5)^0.5)-SUM($L343:L343),('RFM input'!$L$244*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F343),('RFM input'!$L$244*(1+vanilla5)^0.5)-SUM($L343:M343),('RFM input'!$L$244*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F343),('RFM input'!$L$244*(1+vanilla5)^0.5)-SUM($L343:N343),('RFM input'!$L$244*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F343),('RFM input'!$L$244*(1+vanilla5)^0.5)-SUM($L343:O343),('RFM input'!$L$244*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F343),('RFM input'!$L$244*(1+vanilla5)^0.5)-SUM($L343:P343),('RFM input'!$L$244*(1+vanilla5)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F344),('RFM input'!$M$244*(1+vanilla6)^0.5)-SUM($M344:M344),('RFM input'!$M$244*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F344),('RFM input'!$M$244*(1+vanilla6)^0.5)-SUM($M344:N344),('RFM input'!$M$244*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F344),('RFM input'!$M$244*(1+vanilla6)^0.5)-SUM($M344:O344),('RFM input'!$M$244*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F344),('RFM input'!$M$244*(1+vanilla6)^0.5)-SUM($M344:P344),('RFM input'!$M$244*(1+vanilla6)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F345),('RFM input'!N$244*(1+vanilla7)^0.5)-SUM($N345:N345),('RFM input'!$N$244*(1+vanilla7)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F345),('RFM input'!O$244*(1+vanilla7)^0.5)-SUM($N345:O345),('RFM input'!$N$244*(1+vanilla7)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F345),('RFM input'!P$244*(1+vanilla7)^0.5)-SUM($N345:P345),('RFM input'!$N$244*(1+vanilla7)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F346),('RFM input'!$O$244*(1+vanilla8)^0.5)-SUM($O346:O346),('RFM input'!$O$244*(1+vanilla8)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F346),('RFM input'!$O$244*(1+vanilla8)^0.5)-SUM($O346:P346),('RFM input'!$O$244*(1+vanilla8)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F347),('RFM input'!$P$244*(1+vanilla9)^0.5)-SUM($P347:P347),('RFM input'!$P$244*(1+vanilla9)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H319,-SUM(H337:H348))","v":1.3059858996590282E-5},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I319,-SUM(I337:I348))","v":0},{"$f":"IF(COUNT($H349:I349)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J319,-SUM(J337:J348)))","v":0},{"$f":"IF(COUNT($H349:J349)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K319,-SUM(K337:K348)))","v":0},{"$f":"IF(COUNT($H349:K349)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L319,-SUM(L337:L348)))","v":0},{"$f":"IF(COUNT($H349:L349)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M319,-SUM(M337:M348)))","v":0},{"$f":"IF(COUNT($H349:M349)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N319,-SUM(N337:N348)))","v":0},{"$f":"IF(COUNT($H349:N349)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O319,-SUM(O337:O348)))","v":0},{"$f":"IF(COUNT($H349:O349)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P319,-SUM(P337:P348)))","v":0},{"$f":"IF(COUNT($H349:P349)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q319,-SUM(Q337:Q348)))","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A23remlife,A23value-SUM($G350:G350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(I$3>A23remlife,A23value-SUM($G350:H350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(J$3>A23remlife,A23value-SUM($G350:I350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(K$3>A23remlife,A23value-SUM($G350:J350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(L$3>A23remlife,A23value-SUM($G350:K350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(M$3>A23remlife,A23value-SUM($G350:L350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(N$3>A23remlife,A23value-SUM($G350:M350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(O$3>A23remlife,A23value-SUM($G350:N350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(P$3>A23remlife,A23value-SUM($G350:O350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"},{"$f":"IF(Q$3>A23remlife,A23value-SUM($G350:P350),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(I$3>(A23stdlife+$F352),('RFM input'!$H$245*(1+vanilla1)^0.5)-SUM($H352:H352),('RFM input'!$H$245*(1+vanilla1)^0.5)/A23stdlife))","v":2.0349718852549436E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F352),('RFM input'!$H$245*(1+vanilla1)^0.5)-SUM($H352:I352),('RFM input'!$H$245*(1+vanilla1)^0.5)/A23stdlife))","v":2.0349718852549436E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F352),('RFM input'!$H$245*(1+vanilla1)^0.5)-SUM($H352:J352),('RFM input'!$H$245*(1+vanilla1)^0.5)/A23stdlife))","v":2.0349718852549436E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F352),('RFM input'!$H$245*(1+vanilla1)^0.5)-SUM($H352:K352),('RFM input'!$H$245*(1+vanilla1)^0.5)/A23stdlife))","v":2.0349718852549436E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F352),('RFM input'!$H$245*(1+vanilla1)^0.5)-SUM($H352:L352),('RFM input'!$H$245*(1+vanilla1)^0.5)/A23stdlife))","v":2.0349718852549436E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F352),('RFM input'!$H$245*(1+vanilla1)^0.5)-SUM($H352:M352),('RFM input'!$H$245*(1+vanilla1)^0.5)/A23stdlife))","v":2.0349718852549436E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F352),('RFM input'!$H$245*(1+vanilla1)^0.5)-SUM($H352:N352),('RFM input'!$H$245*(1+vanilla1)^0.5)/A23stdlife))","v":2.0349718852549436E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F352),('RFM input'!$H$245*(1+vanilla1)^0.5)-SUM($H352:O352),('RFM input'!$H$245*(1+vanilla1)^0.5)/A23stdlife))","v":2.0349718852549436E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F352),('RFM input'!$H$245*(1+vanilla1)^0.5)-SUM($H352:P352),('RFM input'!$H$245*(1+vanilla1)^0.5)/A23stdlife))","v":2.0349718852549436E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F353),('RFM input'!$I$245*(1+vanilla2)^0.5)-SUM($I353:I353),('RFM input'!$I$245*(1+vanilla2)^0.5)/A23stdlife))","v":1.9708138528381448E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F353),('RFM input'!$I$245*(1+vanilla2)^0.5)-SUM($I353:J353),('RFM input'!$I$245*(1+vanilla2)^0.5)/A23stdlife))","v":1.9708138528381448E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F353),('RFM input'!$I$245*(1+vanilla2)^0.5)-SUM($I353:K353),('RFM input'!$I$245*(1+vanilla2)^0.5)/A23stdlife))","v":1.9708138528381448E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F353),('RFM input'!$I$245*(1+vanilla2)^0.5)-SUM($I353:L353),('RFM input'!$I$245*(1+vanilla2)^0.5)/A23stdlife))","v":1.9708138528381448E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F353),('RFM input'!$I$245*(1+vanilla2)^0.5)-SUM($I353:M353),('RFM input'!$I$245*(1+vanilla2)^0.5)/A23stdlife))","v":1.9708138528381448E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F353),('RFM input'!$I$245*(1+vanilla2)^0.5)-SUM($I353:N353),('RFM input'!$I$245*(1+vanilla2)^0.5)/A23stdlife))","v":1.9708138528381448E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F353),('RFM input'!$I$245*(1+vanilla2)^0.5)-SUM($I353:O353),('RFM input'!$I$245*(1+vanilla2)^0.5)/A23stdlife))","v":1.9708138528381448E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F353),('RFM input'!$I$245*(1+vanilla2)^0.5)-SUM($I353:P353),('RFM input'!$I$245*(1+vanilla2)^0.5)/A23stdlife))","v":1.9708138528381448E-3}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F354),('RFM input'!$J$245*(1+vanilla3)^0.5)-SUM($J354:J354),('RFM input'!$J$245*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F354),('RFM input'!$J$245*(1+vanilla3)^0.5)-SUM($J354:K354),('RFM input'!$J$245*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F354),('RFM input'!$J$245*(1+vanilla3)^0.5)-SUM($J354:L354),('RFM input'!$J$245*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F354),('RFM input'!$J$245*(1+vanilla3)^0.5)-SUM($J354:M354),('RFM input'!$J$245*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F354),('RFM input'!$J$245*(1+vanilla3)^0.5)-SUM($J354:N354),('RFM input'!$J$245*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F354),('RFM input'!$J$245*(1+vanilla3)^0.5)-SUM($J354:O354),('RFM input'!$J$245*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F354),('RFM input'!$J$245*(1+vanilla3)^0.5)-SUM($J354:P354),('RFM input'!$J$245*(1+vanilla3)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F355),('RFM input'!$K$245*(1+vanilla4)^0.5)-SUM($K355:K355),('RFM input'!$K$245*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F355),('RFM input'!$K$245*(1+vanilla4)^0.5)-SUM($K355:L355),('RFM input'!$K$245*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F355),('RFM input'!$K$245*(1+vanilla4)^0.5)-SUM($K355:M355),('RFM input'!$K$245*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F355),('RFM input'!$K$245*(1+vanilla4)^0.5)-SUM($K355:N355),('RFM input'!$K$245*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F355),('RFM input'!$K$245*(1+vanilla4)^0.5)-SUM($K355:O355),('RFM input'!$K$245*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F355),('RFM input'!$K$245*(1+vanilla4)^0.5)-SUM($K355:P355),('RFM input'!$K$245*(1+vanilla4)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F356),('RFM input'!$L$245*(1+vanilla5)^0.5)-SUM($L356:L356),('RFM input'!$L$245*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F356),('RFM input'!$L$245*(1+vanilla5)^0.5)-SUM($L356:M356),('RFM input'!$L$245*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F356),('RFM input'!$L$245*(1+vanilla5)^0.5)-SUM($L356:N356),('RFM input'!$L$245*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F356),('RFM input'!$L$245*(1+vanilla5)^0.5)-SUM($L356:O356),('RFM input'!$L$245*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F356),('RFM input'!$L$245*(1+vanilla5)^0.5)-SUM($L356:P356),('RFM input'!$L$245*(1+vanilla5)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F357),('RFM input'!$M$245*(1+vanilla6)^0.5)-SUM($M357:M357),('RFM input'!$M$245*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F357),('RFM input'!$M$245*(1+vanilla6)^0.5)-SUM($M357:N357),('RFM input'!$M$245*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F357),('RFM input'!$M$245*(1+vanilla6)^0.5)-SUM($M357:O357),('RFM input'!$M$245*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F357),('RFM input'!$M$245*(1+vanilla6)^0.5)-SUM($M357:P357),('RFM input'!$M$245*(1+vanilla6)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F358),('RFM input'!N$245*(1+vanilla7)^0.5)-SUM($N358:N358),('RFM input'!$N$245*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F358),('RFM input'!O$245*(1+vanilla7)^0.5)-SUM($N358:O358),('RFM input'!$N$245*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F358),('RFM input'!P$245*(1+vanilla7)^0.5)-SUM($N358:P358),('RFM input'!$N$245*(1+vanilla7)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F359),('RFM input'!$O$245*(1+vanilla8)^0.5)-SUM($O359:O359),('RFM input'!$O$245*(1+vanilla8)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F359),('RFM input'!$O$245*(1+vanilla8)^0.5)-SUM($O359:P359),('RFM input'!$O$245*(1+vanilla8)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F360),('RFM input'!$P$245*(1+vanilla9)^0.5)-SUM($P360:P360),('RFM input'!$P$245*(1+vanilla9)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H320,-SUM(H350:H361))","v":-0.10137240323935284},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I320,-SUM(I350:I361))","v":-0.10338086284519789},{"$f":"IF(COUNT($H362:I362)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J320,-SUM(J350:J361)))","v":0},{"$f":"IF(COUNT($H362:J362)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K320,-SUM(K350:K361)))","v":0},{"$f":"IF(COUNT($H362:K362)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L320,-SUM(L350:L361)))","v":0},{"$f":"IF(COUNT($H362:L362)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M320,-SUM(M350:M361)))","v":0},{"$f":"IF(COUNT($H362:M362)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N320,-SUM(N350:N361)))","v":0},{"$f":"IF(COUNT($H362:N362)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O320,-SUM(O350:O361)))","v":0},{"$f":"IF(COUNT($H362:O362)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P320,-SUM(P350:P361)))","v":0},{"$f":"IF(COUNT($H362:P362)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q320,-SUM(Q350:Q361)))","v":0}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A24remlife,A24value-SUM($G363:G363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(I$3>A24remlife,A24value-SUM($G363:H363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(J$3>A24remlife,A24value-SUM($G363:I363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(K$3>A24remlife,A24value-SUM($G363:J363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(L$3>A24remlife,A24value-SUM($G363:K363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(M$3>A24remlife,A24value-SUM($G363:L363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(N$3>A24remlife,A24value-SUM($G363:M363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(O$3>A24remlife,A24value-SUM($G363:N363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(P$3>A24remlife,A24value-SUM($G363:O363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"},{"$f":"IF(Q$3>A24remlife,A24value-SUM($G363:P363),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(I$3>(A24stdlife+$F365),('RFM input'!$H$246*(1+vanilla1)^0.5)-SUM($H365:H365),('RFM input'!$H$246*(1+vanilla1)^0.5)/A24stdlife))","v":6.156807678472701E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F365),('RFM input'!$H$246*(1+vanilla1)^0.5)-SUM($H365:I365),('RFM input'!$H$246*(1+vanilla1)^0.5)/A24stdlife))","v":6.156807678472701E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F365),('RFM input'!$H$246*(1+vanilla1)^0.5)-SUM($H365:J365),('RFM input'!$H$246*(1+vanilla1)^0.5)/A24stdlife))","v":6.156807678472701E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F365),('RFM input'!$H$246*(1+vanilla1)^0.5)-SUM($H365:K365),('RFM input'!$H$246*(1+vanilla1)^0.5)/A24stdlife))","v":6.156807678472701E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F365),('RFM input'!$H$246*(1+vanilla1)^0.5)-SUM($H365:L365),('RFM input'!$H$246*(1+vanilla1)^0.5)/A24stdlife))","v":6.156807678472701E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F365),('RFM input'!$H$246*(1+vanilla1)^0.5)-SUM($H365:M365),('RFM input'!$H$246*(1+vanilla1)^0.5)/A24stdlife))","v":6.156807678472701E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F365),('RFM input'!$H$246*(1+vanilla1)^0.5)-SUM($H365:N365),('RFM input'!$H$246*(1+vanilla1)^0.5)/A24stdlife))","v":6.156807678472701E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F365),('RFM input'!$H$246*(1+vanilla1)^0.5)-SUM($H365:O365),('RFM input'!$H$246*(1+vanilla1)^0.5)/A24stdlife))","v":6.156807678472701E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F365),('RFM input'!$H$246*(1+vanilla1)^0.5)-SUM($H365:P365),('RFM input'!$H$246*(1+vanilla1)^0.5)/A24stdlife))","v":6.156807678472701E-4}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F366),('RFM input'!$I$246*(1+vanilla2)^0.5)-SUM($I366:I366),('RFM input'!$I$246*(1+vanilla2)^0.5)/A24stdlife))","v":6.1731113134455844E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F366),('RFM input'!$I$246*(1+vanilla2)^0.5)-SUM($I366:J366),('RFM input'!$I$246*(1+vanilla2)^0.5)/A24stdlife))","v":6.1731113134455844E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F366),('RFM input'!$I$246*(1+vanilla2)^0.5)-SUM($I366:K366),('RFM input'!$I$246*(1+vanilla2)^0.5)/A24stdlife))","v":6.1731113134455844E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F366),('RFM input'!$I$246*(1+vanilla2)^0.5)-SUM($I366:L366),('RFM input'!$I$246*(1+vanilla2)^0.5)/A24stdlife))","v":6.1731113134455844E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F366),('RFM input'!$I$246*(1+vanilla2)^0.5)-SUM($I366:M366),('RFM input'!$I$246*(1+vanilla2)^0.5)/A24stdlife))","v":6.1731113134455844E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F366),('RFM input'!$I$246*(1+vanilla2)^0.5)-SUM($I366:N366),('RFM input'!$I$246*(1+vanilla2)^0.5)/A24stdlife))","v":6.1731113134455844E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F366),('RFM input'!$I$246*(1+vanilla2)^0.5)-SUM($I366:O366),('RFM input'!$I$246*(1+vanilla2)^0.5)/A24stdlife))","v":6.1731113134455844E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F366),('RFM input'!$I$246*(1+vanilla2)^0.5)-SUM($I366:P366),('RFM input'!$I$246*(1+vanilla2)^0.5)/A24stdlife))","v":6.1731113134455844E-4}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F367),('RFM input'!$J$246*(1+vanilla3)^0.5)-SUM($J367:J367),('RFM input'!$J$246*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F367),('RFM input'!$J$246*(1+vanilla3)^0.5)-SUM($J367:K367),('RFM input'!$J$246*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F367),('RFM input'!$J$246*(1+vanilla3)^0.5)-SUM($J367:L367),('RFM input'!$J$246*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F367),('RFM input'!$J$246*(1+vanilla3)^0.5)-SUM($J367:M367),('RFM input'!$J$246*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F367),('RFM input'!$J$246*(1+vanilla3)^0.5)-SUM($J367:N367),('RFM input'!$J$246*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F367),('RFM input'!$J$246*(1+vanilla3)^0.5)-SUM($J367:O367),('RFM input'!$J$246*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F367),('RFM input'!$J$246*(1+vanilla3)^0.5)-SUM($J367:P367),('RFM input'!$J$246*(1+vanilla3)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F368),('RFM input'!$K$246*(1+vanilla4)^0.5)-SUM($K368:K368),('RFM input'!$K$246*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F368),('RFM input'!$K$246*(1+vanilla4)^0.5)-SUM($K368:L368),('RFM input'!$K$246*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F368),('RFM input'!$K$246*(1+vanilla4)^0.5)-SUM($K368:M368),('RFM input'!$K$246*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F368),('RFM input'!$K$246*(1+vanilla4)^0.5)-SUM($K368:N368),('RFM input'!$K$246*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F368),('RFM input'!$K$246*(1+vanilla4)^0.5)-SUM($K368:O368),('RFM input'!$K$246*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F368),('RFM input'!$K$246*(1+vanilla4)^0.5)-SUM($K368:P368),('RFM input'!$K$246*(1+vanilla4)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F369),('RFM input'!$L$246*(1+vanilla5)^0.5)-SUM($L369:L369),('RFM input'!$L$246*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F369),('RFM input'!$L$246*(1+vanilla5)^0.5)-SUM($L369:M369),('RFM input'!$L$246*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F369),('RFM input'!$L$246*(1+vanilla5)^0.5)-SUM($L369:N369),('RFM input'!$L$246*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F369),('RFM input'!$L$246*(1+vanilla5)^0.5)-SUM($L369:O369),('RFM input'!$L$246*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F369),('RFM input'!$L$246*(1+vanilla5)^0.5)-SUM($L369:P369),('RFM input'!$L$246*(1+vanilla5)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F370),('RFM input'!$M$246*(1+vanilla6)^0.5)-SUM($M370:M370),('RFM input'!$M$246*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F370),('RFM input'!$M$246*(1+vanilla6)^0.5)-SUM($M370:N370),('RFM input'!$M$246*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F370),('RFM input'!$M$246*(1+vanilla6)^0.5)-SUM($M370:O370),('RFM input'!$M$246*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F370),('RFM input'!$M$246*(1+vanilla6)^0.5)-SUM($M370:P370),('RFM input'!$M$246*(1+vanilla6)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F371),('RFM input'!N$246*(1+vanilla7)^0.5)-SUM($N371:N371),('RFM input'!$N$246*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F371),('RFM input'!O$246*(1+vanilla7)^0.5)-SUM($N371:O371),('RFM input'!$N$246*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F371),('RFM input'!P$246*(1+vanilla7)^0.5)-SUM($N371:P371),('RFM input'!$N$246*(1+vanilla7)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F372),('RFM input'!$O$246*(1+vanilla8)^0.5)-SUM($O372:O372),('RFM input'!$O$246*(1+vanilla8)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F372),('RFM input'!$O$246*(1+vanilla8)^0.5)-SUM($O372:P372),('RFM input'!$O$246*(1+vanilla8)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F373),('RFM input'!$P$246*(1+vanilla9)^0.5)-SUM($P373:P373),('RFM input'!$P$246*(1+vanilla9)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H321,-SUM(H363:H374))","v":-0.11008937146664309},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I321,-SUM(I363:I374))","v":-0.11069703094404269},{"$f":"IF(COUNT($H375:I375)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J321,-SUM(J363:J374)))","v":0},{"$f":"IF(COUNT($H375:J375)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K321,-SUM(K363:K374)))","v":0},{"$f":"IF(COUNT($H375:K375)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L321,-SUM(L363:L374)))","v":0},{"$f":"IF(COUNT($H375:L375)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M321,-SUM(M363:M374)))","v":0},{"$f":"IF(COUNT($H375:M375)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N321,-SUM(N363:N374)))","v":0},{"$f":"IF(COUNT($H375:N375)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O321,-SUM(O363:O374)))","v":0},{"$f":"IF(COUNT($H375:O375)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P321,-SUM(P363:P374)))","v":0},{"$f":"IF(COUNT($H375:P375)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q321,-SUM(Q363:Q374)))","v":0}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A25remlife,A25value-SUM($G376:G376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(I$3>A25remlife,A25value-SUM($G376:H376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(J$3>A25remlife,A25value-SUM($G376:I376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(K$3>A25remlife,A25value-SUM($G376:J376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(L$3>A25remlife,A25value-SUM($G376:K376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(M$3>A25remlife,A25value-SUM($G376:L376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(N$3>A25remlife,A25value-SUM($G376:M376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(O$3>A25remlife,A25value-SUM($G376:N376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(P$3>A25remlife,A25value-SUM($G376:O376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"},{"$f":"IF(Q$3>A25remlife,A25value-SUM($G376:P376),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(I$3>(A25stdlife+$F378),('RFM input'!$H$247*(1+vanilla1)^0.5)-SUM($H378:H378),('RFM input'!$H$247*(1+vanilla1)^0.5)/A25stdlife))","v":3.6807150210285827E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F378),('RFM input'!$H$247*(1+vanilla1)^0.5)-SUM($H378:I378),('RFM input'!$H$247*(1+vanilla1)^0.5)/A25stdlife))","v":3.6807150210285827E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F378),('RFM input'!$H$247*(1+vanilla1)^0.5)-SUM($H378:J378),('RFM input'!$H$247*(1+vanilla1)^0.5)/A25stdlife))","v":3.6807150210285827E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F378),('RFM input'!$H$247*(1+vanilla1)^0.5)-SUM($H378:K378),('RFM input'!$H$247*(1+vanilla1)^0.5)/A25stdlife))","v":3.6807150210285827E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F378),('RFM input'!$H$247*(1+vanilla1)^0.5)-SUM($H378:L378),('RFM input'!$H$247*(1+vanilla1)^0.5)/A25stdlife))","v":3.6807150210285827E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F378),('RFM input'!$H$247*(1+vanilla1)^0.5)-SUM($H378:M378),('RFM input'!$H$247*(1+vanilla1)^0.5)/A25stdlife))","v":3.6807150210285827E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F378),('RFM input'!$H$247*(1+vanilla1)^0.5)-SUM($H378:N378),('RFM input'!$H$247*(1+vanilla1)^0.5)/A25stdlife))","v":3.6807150210285827E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F378),('RFM input'!$H$247*(1+vanilla1)^0.5)-SUM($H378:O378),('RFM input'!$H$247*(1+vanilla1)^0.5)/A25stdlife))","v":3.6807150210285827E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F378),('RFM input'!$H$247*(1+vanilla1)^0.5)-SUM($H378:P378),('RFM input'!$H$247*(1+vanilla1)^0.5)/A25stdlife))","v":3.6807150210285827E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F379),('RFM input'!$I$247*(1+vanilla2)^0.5)-SUM($I379:I379),('RFM input'!$I$247*(1+vanilla2)^0.5)/A25stdlife))","v":3.5646704528715331E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F379),('RFM input'!$I$247*(1+vanilla2)^0.5)-SUM($I379:J379),('RFM input'!$I$247*(1+vanilla2)^0.5)/A25stdlife))","v":3.5646704528715331E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F379),('RFM input'!$I$247*(1+vanilla2)^0.5)-SUM($I379:K379),('RFM input'!$I$247*(1+vanilla2)^0.5)/A25stdlife))","v":3.5646704528715331E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F379),('RFM input'!$I$247*(1+vanilla2)^0.5)-SUM($I379:L379),('RFM input'!$I$247*(1+vanilla2)^0.5)/A25stdlife))","v":3.5646704528715331E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F379),('RFM input'!$I$247*(1+vanilla2)^0.5)-SUM($I379:M379),('RFM input'!$I$247*(1+vanilla2)^0.5)/A25stdlife))","v":3.5646704528715331E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F379),('RFM input'!$I$247*(1+vanilla2)^0.5)-SUM($I379:N379),('RFM input'!$I$247*(1+vanilla2)^0.5)/A25stdlife))","v":3.5646704528715331E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F379),('RFM input'!$I$247*(1+vanilla2)^0.5)-SUM($I379:O379),('RFM input'!$I$247*(1+vanilla2)^0.5)/A25stdlife))","v":3.5646704528715331E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F379),('RFM input'!$I$247*(1+vanilla2)^0.5)-SUM($I379:P379),('RFM input'!$I$247*(1+vanilla2)^0.5)/A25stdlife))","v":3.5646704528715331E-3}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F380),('RFM input'!$J$247*(1+vanilla3)^0.5)-SUM($J380:J380),('RFM input'!$J$247*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F380),('RFM input'!$J$247*(1+vanilla3)^0.5)-SUM($J380:K380),('RFM input'!$J$247*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F380),('RFM input'!$J$247*(1+vanilla3)^0.5)-SUM($J380:L380),('RFM input'!$J$247*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F380),('RFM input'!$J$247*(1+vanilla3)^0.5)-SUM($J380:M380),('RFM input'!$J$247*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F380),('RFM input'!$J$247*(1+vanilla3)^0.5)-SUM($J380:N380),('RFM input'!$J$247*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F380),('RFM input'!$J$247*(1+vanilla3)^0.5)-SUM($J380:O380),('RFM input'!$J$247*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F380),('RFM input'!$J$247*(1+vanilla3)^0.5)-SUM($J380:P380),('RFM input'!$J$247*(1+vanilla3)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F381),('RFM input'!$K$247*(1+vanilla4)^0.5)-SUM($K381:K381),('RFM input'!$K$247*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F381),('RFM input'!$K$247*(1+vanilla4)^0.5)-SUM($K381:L381),('RFM input'!$K$247*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F381),('RFM input'!$K$247*(1+vanilla4)^0.5)-SUM($K381:M381),('RFM input'!$K$247*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F381),('RFM input'!$K$247*(1+vanilla4)^0.5)-SUM($K381:N381),('RFM input'!$K$247*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F381),('RFM input'!$K$247*(1+vanilla4)^0.5)-SUM($K381:O381),('RFM input'!$K$247*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F381),('RFM input'!$K$247*(1+vanilla4)^0.5)-SUM($K381:P381),('RFM input'!$K$247*(1+vanilla4)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F382),('RFM input'!$L$247*(1+vanilla5)^0.5)-SUM($L382:L382),('RFM input'!$L$247*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F382),('RFM input'!$L$247*(1+vanilla5)^0.5)-SUM($L382:M382),('RFM input'!$L$247*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F382),('RFM input'!$L$247*(1+vanilla5)^0.5)-SUM($L382:N382),('RFM input'!$L$247*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F382),('RFM input'!$L$247*(1+vanilla5)^0.5)-SUM($L382:O382),('RFM input'!$L$247*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F382),('RFM input'!$L$247*(1+vanilla5)^0.5)-SUM($L382:P382),('RFM input'!$L$247*(1+vanilla5)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F383),('RFM input'!$M$247*(1+vanilla6)^0.5)-SUM($M383:M383),('RFM input'!$M$247*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F383),('RFM input'!$M$247*(1+vanilla6)^0.5)-SUM($M383:N383),('RFM input'!$M$247*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F383),('RFM input'!$M$247*(1+vanilla6)^0.5)-SUM($M383:O383),('RFM input'!$M$247*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F383),('RFM input'!$M$247*(1+vanilla6)^0.5)-SUM($M383:P383),('RFM input'!$M$247*(1+vanilla6)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F384),('RFM input'!N$247*(1+vanilla7)^0.5)-SUM($N384:N384),('RFM input'!$N$247*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F384),('RFM input'!O$247*(1+vanilla7)^0.5)-SUM($N384:O384),('RFM input'!$N$247*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F384),('RFM input'!P$247*(1+vanilla7)^0.5)-SUM($N384:P384),('RFM input'!$N$247*(1+vanilla7)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F385),('RFM input'!$O$247*(1+vanilla8)^0.5)-SUM($O385:O385),('RFM input'!$O$247*(1+vanilla8)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F385),('RFM input'!$O$247*(1+vanilla8)^0.5)-SUM($O385:P385),('RFM input'!$O$247*(1+vanilla8)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F386),('RFM input'!$P$247*(1+vanilla9)^0.5)-SUM($P386:P386),('RFM input'!$P$247*(1+vanilla9)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H322,-SUM(H376:H387))","v":-0.17952565250661368},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I322,-SUM(I376:I387))","v":-0.18315841396829688},{"$f":"IF(COUNT($H388:I388)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J322,-SUM(J376:J387)))","v":0},{"$f":"IF(COUNT($H388:J388)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K322,-SUM(K376:K387)))","v":0},{"$f":"IF(COUNT($H388:K388)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L322,-SUM(L376:L387)))","v":0},{"$f":"IF(COUNT($H388:L388)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M322,-SUM(M376:M387)))","v":0},{"$f":"IF(COUNT($H388:M388)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N322,-SUM(N376:N387)))","v":0},{"$f":"IF(COUNT($H388:N388)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O322,-SUM(O376:O387)))","v":0},{"$f":"IF(COUNT($H388:O388)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P322,-SUM(P376:P387)))","v":0},{"$f":"IF(COUNT($H388:P388)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q322,-SUM(Q376:Q387)))","v":0}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A26remlife,A26value-SUM($G389:G389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(I$3>A26remlife,A26value-SUM($G389:H389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(J$3>A26remlife,A26value-SUM($G389:I389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(K$3>A26remlife,A26value-SUM($G389:J389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(L$3>A26remlife,A26value-SUM($G389:K389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(M$3>A26remlife,A26value-SUM($G389:L389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(N$3>A26remlife,A26value-SUM($G389:M389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(O$3>A26remlife,A26value-SUM($G389:N389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(P$3>A26remlife,A26value-SUM($G389:O389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"},{"$f":"IF(Q$3>A26remlife,A26value-SUM($G389:P389),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(I$3>(A26stdlife+$F391),('RFM input'!$H$248*(1+vanilla1)^0.5)-SUM($H391:H391),('RFM input'!$H$248*(1+vanilla1)^0.5)/A26stdlife))","v":1.1310862984920097E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F391),('RFM input'!$H$248*(1+vanilla1)^0.5)-SUM($H391:I391),('RFM input'!$H$248*(1+vanilla1)^0.5)/A26stdlife))","v":1.1310862984920097E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F391),('RFM input'!$H$248*(1+vanilla1)^0.5)-SUM($H391:J391),('RFM input'!$H$248*(1+vanilla1)^0.5)/A26stdlife))","v":1.1310862984920097E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F391),('RFM input'!$H$248*(1+vanilla1)^0.5)-SUM($H391:K391),('RFM input'!$H$248*(1+vanilla1)^0.5)/A26stdlife))","v":1.1310862984920097E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F391),('RFM input'!$H$248*(1+vanilla1)^0.5)-SUM($H391:L391),('RFM input'!$H$248*(1+vanilla1)^0.5)/A26stdlife))","v":1.1310862984920097E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F391),('RFM input'!$H$248*(1+vanilla1)^0.5)-SUM($H391:M391),('RFM input'!$H$248*(1+vanilla1)^0.5)/A26stdlife))","v":1.1310862984920097E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F391),('RFM input'!$H$248*(1+vanilla1)^0.5)-SUM($H391:N391),('RFM input'!$H$248*(1+vanilla1)^0.5)/A26stdlife))","v":1.1310862984920097E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F391),('RFM input'!$H$248*(1+vanilla1)^0.5)-SUM($H391:O391),('RFM input'!$H$248*(1+vanilla1)^0.5)/A26stdlife))","v":1.1310862984920097E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F391),('RFM input'!$H$248*(1+vanilla1)^0.5)-SUM($H391:P391),('RFM input'!$H$248*(1+vanilla1)^0.5)/A26stdlife))","v":1.1310862984920097E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F392),('RFM input'!$I$248*(1+vanilla2)^0.5)-SUM($I392:I392),('RFM input'!$I$248*(1+vanilla2)^0.5)/A26stdlife))","v":1.0964126792946042E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F392),('RFM input'!$I$248*(1+vanilla2)^0.5)-SUM($I392:J392),('RFM input'!$I$248*(1+vanilla2)^0.5)/A26stdlife))","v":1.0964126792946042E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F392),('RFM input'!$I$248*(1+vanilla2)^0.5)-SUM($I392:K392),('RFM input'!$I$248*(1+vanilla2)^0.5)/A26stdlife))","v":1.0964126792946042E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F392),('RFM input'!$I$248*(1+vanilla2)^0.5)-SUM($I392:L392),('RFM input'!$I$248*(1+vanilla2)^0.5)/A26stdlife))","v":1.0964126792946042E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F392),('RFM input'!$I$248*(1+vanilla2)^0.5)-SUM($I392:M392),('RFM input'!$I$248*(1+vanilla2)^0.5)/A26stdlife))","v":1.0964126792946042E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F392),('RFM input'!$I$248*(1+vanilla2)^0.5)-SUM($I392:N392),('RFM input'!$I$248*(1+vanilla2)^0.5)/A26stdlife))","v":1.0964126792946042E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F392),('RFM input'!$I$248*(1+vanilla2)^0.5)-SUM($I392:O392),('RFM input'!$I$248*(1+vanilla2)^0.5)/A26stdlife))","v":1.0964126792946042E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F392),('RFM input'!$I$248*(1+vanilla2)^0.5)-SUM($I392:P392),('RFM input'!$I$248*(1+vanilla2)^0.5)/A26stdlife))","v":1.0964126792946042E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F393),('RFM input'!$J$248*(1+vanilla3)^0.5)-SUM($J393:J393),('RFM input'!$J$248*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F393),('RFM input'!$J$248*(1+vanilla3)^0.5)-SUM($J393:K393),('RFM input'!$J$248*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F393),('RFM input'!$J$248*(1+vanilla3)^0.5)-SUM($J393:L393),('RFM input'!$J$248*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F393),('RFM input'!$J$248*(1+vanilla3)^0.5)-SUM($J393:M393),('RFM input'!$J$248*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F393),('RFM input'!$J$248*(1+vanilla3)^0.5)-SUM($J393:N393),('RFM input'!$J$248*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F393),('RFM input'!$J$248*(1+vanilla3)^0.5)-SUM($J393:O393),('RFM input'!$J$248*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F393),('RFM input'!$J$248*(1+vanilla3)^0.5)-SUM($J393:P393),('RFM input'!$J$248*(1+vanilla3)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F394),('RFM input'!$K$248*(1+vanilla4)^0.5)-SUM($K394:K394),('RFM input'!$K$248*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F394),('RFM input'!$K$248*(1+vanilla4)^0.5)-SUM($K394:L394),('RFM input'!$K$248*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F394),('RFM input'!$K$248*(1+vanilla4)^0.5)-SUM($K394:M394),('RFM input'!$K$248*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F394),('RFM input'!$K$248*(1+vanilla4)^0.5)-SUM($K394:N394),('RFM input'!$K$248*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F394),('RFM input'!$K$248*(1+vanilla4)^0.5)-SUM($K394:O394),('RFM input'!$K$248*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F394),('RFM input'!$K$248*(1+vanilla4)^0.5)-SUM($K394:P394),('RFM input'!$K$248*(1+vanilla4)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F395),('RFM input'!$L$248*(1+vanilla5)^0.5)-SUM($L395:L395),('RFM input'!$L$248*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F395),('RFM input'!$L$248*(1+vanilla5)^0.5)-SUM($L395:M395),('RFM input'!$L$248*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F395),('RFM input'!$L$248*(1+vanilla5)^0.5)-SUM($L395:N395),('RFM input'!$L$248*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F395),('RFM input'!$L$248*(1+vanilla5)^0.5)-SUM($L395:O395),('RFM input'!$L$248*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F395),('RFM input'!$L$248*(1+vanilla5)^0.5)-SUM($L395:P395),('RFM input'!$L$248*(1+vanilla5)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F396),('RFM input'!$M$248*(1+vanilla6)^0.5)-SUM($M396:M396),('RFM input'!$M$248*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F396),('RFM input'!$M$248*(1+vanilla6)^0.5)-SUM($M396:N396),('RFM input'!$M$248*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F396),('RFM input'!$M$248*(1+vanilla6)^0.5)-SUM($M396:O396),('RFM input'!$M$248*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F396),('RFM input'!$M$248*(1+vanilla6)^0.5)-SUM($M396:P396),('RFM input'!$M$248*(1+vanilla6)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F397),('RFM input'!N$248*(1+vanilla7)^0.5)-SUM($N397:N397),('RFM input'!$N$248*(1+vanilla7)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F397),('RFM input'!O$248*(1+vanilla7)^0.5)-SUM($N397:O397),('RFM input'!$N$248*(1+vanilla7)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F397),('RFM input'!P$248*(1+vanilla7)^0.5)-SUM($N397:P397),('RFM input'!$N$248*(1+vanilla7)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F398),('RFM input'!$O$248*(1+vanilla8)^0.5)-SUM($O398:O398),('RFM input'!$O$248*(1+vanilla8)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F398),('RFM input'!$O$248*(1+vanilla8)^0.5)-SUM($O398:P398),('RFM input'!$O$248*(1+vanilla8)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F399),('RFM input'!$P$248*(1+vanilla9)^0.5)-SUM($P399:P399),('RFM input'!$P$248*(1+vanilla9)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H323,-SUM(H389:H400))","v":-0.78687949244908761},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I323,-SUM(I389:I400))","v":-0.79804299381098176},{"$f":"IF(COUNT($H401:I401)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J323,-SUM(J389:J400)))","v":0},{"$f":"IF(COUNT($H401:J401)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K323,-SUM(K389:K400)))","v":0},{"$f":"IF(COUNT($H401:K401)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L323,-SUM(L389:L400)))","v":0},{"$f":"IF(COUNT($H401:L401)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M323,-SUM(M389:M400)))","v":0},{"$f":"IF(COUNT($H401:M401)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N323,-SUM(N389:N400)))","v":0},{"$f":"IF(COUNT($H401:N401)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O323,-SUM(O389:O400)))","v":0},{"$f":"IF(COUNT($H401:O401)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P323,-SUM(P389:P400)))","v":0},{"$f":"IF(COUNT($H401:P401)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q323,-SUM(Q389:Q400)))","v":0}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A27remlife,A27value-SUM($G402:G402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(I$3>A27remlife,A27value-SUM($G402:H402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(J$3>A27remlife,A27value-SUM($G402:I402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(K$3>A27remlife,A27value-SUM($G402:J402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(L$3>A27remlife,A27value-SUM($G402:K402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(M$3>A27remlife,A27value-SUM($G402:L402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(N$3>A27remlife,A27value-SUM($G402:M402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(O$3>A27remlife,A27value-SUM($G402:N402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(P$3>A27remlife,A27value-SUM($G402:O402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"},{"$f":"IF(Q$3>A27remlife,A27value-SUM($G402:P402),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(I$3>(A27stdlife+$F404),('RFM input'!$H$249*(1+vanilla1)^0.5)-SUM($H404:H404),('RFM input'!$H$249*(1+vanilla1)^0.5)/A27stdlife))","v":2.862453566380025E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F404),('RFM input'!$H$249*(1+vanilla1)^0.5)-SUM($H404:I404),('RFM input'!$H$249*(1+vanilla1)^0.5)/A27stdlife))","v":2.862453566380025E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F404),('RFM input'!$H$249*(1+vanilla1)^0.5)-SUM($H404:J404),('RFM input'!$H$249*(1+vanilla1)^0.5)/A27stdlife))","v":2.862453566380025E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F404),('RFM input'!$H$249*(1+vanilla1)^0.5)-SUM($H404:K404),('RFM input'!$H$249*(1+vanilla1)^0.5)/A27stdlife))","v":2.862453566380025E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F404),('RFM input'!$H$249*(1+vanilla1)^0.5)-SUM($H404:L404),('RFM input'!$H$249*(1+vanilla1)^0.5)/A27stdlife))","v":2.862453566380025E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F404),('RFM input'!$H$249*(1+vanilla1)^0.5)-SUM($H404:M404),('RFM input'!$H$249*(1+vanilla1)^0.5)/A27stdlife))","v":2.862453566380025E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F404),('RFM input'!$H$249*(1+vanilla1)^0.5)-SUM($H404:N404),('RFM input'!$H$249*(1+vanilla1)^0.5)/A27stdlife))","v":2.862453566380025E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F404),('RFM input'!$H$249*(1+vanilla1)^0.5)-SUM($H404:O404),('RFM input'!$H$249*(1+vanilla1)^0.5)/A27stdlife))","v":2.862453566380025E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F404),('RFM input'!$H$249*(1+vanilla1)^0.5)-SUM($H404:P404),('RFM input'!$H$249*(1+vanilla1)^0.5)/A27stdlife))","v":2.862453566380025E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F405),('RFM input'!$I$249*(1+vanilla2)^0.5)-SUM($I405:I405),('RFM input'!$I$249*(1+vanilla2)^0.5)/A27stdlife))","v":2.8719231788703965E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F405),('RFM input'!$I$249*(1+vanilla2)^0.5)-SUM($I405:J405),('RFM input'!$I$249*(1+vanilla2)^0.5)/A27stdlife))","v":2.8719231788703965E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F405),('RFM input'!$I$249*(1+vanilla2)^0.5)-SUM($I405:K405),('RFM input'!$I$249*(1+vanilla2)^0.5)/A27stdlife))","v":2.8719231788703965E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F405),('RFM input'!$I$249*(1+vanilla2)^0.5)-SUM($I405:L405),('RFM input'!$I$249*(1+vanilla2)^0.5)/A27stdlife))","v":2.8719231788703965E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F405),('RFM input'!$I$249*(1+vanilla2)^0.5)-SUM($I405:M405),('RFM input'!$I$249*(1+vanilla2)^0.5)/A27stdlife))","v":2.8719231788703965E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F405),('RFM input'!$I$249*(1+vanilla2)^0.5)-SUM($I405:N405),('RFM input'!$I$249*(1+vanilla2)^0.5)/A27stdlife))","v":2.8719231788703965E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F405),('RFM input'!$I$249*(1+vanilla2)^0.5)-SUM($I405:O405),('RFM input'!$I$249*(1+vanilla2)^0.5)/A27stdlife))","v":2.8719231788703965E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F405),('RFM input'!$I$249*(1+vanilla2)^0.5)-SUM($I405:P405),('RFM input'!$I$249*(1+vanilla2)^0.5)/A27stdlife))","v":2.8719231788703965E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F406),('RFM input'!$J$249*(1+vanilla3)^0.5)-SUM($J406:J406),('RFM input'!$J$249*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F406),('RFM input'!$J$249*(1+vanilla3)^0.5)-SUM($J406:K406),('RFM input'!$J$249*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F406),('RFM input'!$J$249*(1+vanilla3)^0.5)-SUM($J406:L406),('RFM input'!$J$249*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F406),('RFM input'!$J$249*(1+vanilla3)^0.5)-SUM($J406:M406),('RFM input'!$J$249*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F406),('RFM input'!$J$249*(1+vanilla3)^0.5)-SUM($J406:N406),('RFM input'!$J$249*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F406),('RFM input'!$J$249*(1+vanilla3)^0.5)-SUM($J406:O406),('RFM input'!$J$249*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F406),('RFM input'!$J$249*(1+vanilla3)^0.5)-SUM($J406:P406),('RFM input'!$J$249*(1+vanilla3)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F407),('RFM input'!$K$249*(1+vanilla4)^0.5)-SUM($K407:K407),('RFM input'!$K$249*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F407),('RFM input'!$K$249*(1+vanilla4)^0.5)-SUM($K407:L407),('RFM input'!$K$249*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F407),('RFM input'!$K$249*(1+vanilla4)^0.5)-SUM($K407:M407),('RFM input'!$K$249*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F407),('RFM input'!$K$249*(1+vanilla4)^0.5)-SUM($K407:N407),('RFM input'!$K$249*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F407),('RFM input'!$K$249*(1+vanilla4)^0.5)-SUM($K407:O407),('RFM input'!$K$249*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F407),('RFM input'!$K$249*(1+vanilla4)^0.5)-SUM($K407:P407),('RFM input'!$K$249*(1+vanilla4)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F408),('RFM input'!$L$249*(1+vanilla5)^0.5)-SUM($L408:L408),('RFM input'!$L$249*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F408),('RFM input'!$L$249*(1+vanilla5)^0.5)-SUM($L408:M408),('RFM input'!$L$249*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F408),('RFM input'!$L$249*(1+vanilla5)^0.5)-SUM($L408:N408),('RFM input'!$L$249*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F408),('RFM input'!$L$249*(1+vanilla5)^0.5)-SUM($L408:O408),('RFM input'!$L$249*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F408),('RFM input'!$L$249*(1+vanilla5)^0.5)-SUM($L408:P408),('RFM input'!$L$249*(1+vanilla5)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F409),('RFM input'!$M$249*(1+vanilla6)^0.5)-SUM($M409:M409),('RFM input'!$M$249*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F409),('RFM input'!$M$249*(1+vanilla6)^0.5)-SUM($M409:N409),('RFM input'!$M$249*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F409),('RFM input'!$M$249*(1+vanilla6)^0.5)-SUM($M409:O409),('RFM input'!$M$249*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F409),('RFM input'!$M$249*(1+vanilla6)^0.5)-SUM($M409:P409),('RFM input'!$M$249*(1+vanilla6)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F410),('RFM input'!N$249*(1+vanilla7)^0.5)-SUM($N410:N410),('RFM input'!$N$249*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F410),('RFM input'!O$249*(1+vanilla7)^0.5)-SUM($N410:O410),('RFM input'!$N$249*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F410),('RFM input'!P$249*(1+vanilla7)^0.5)-SUM($N410:P410),('RFM input'!$N$249*(1+vanilla7)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F411),('RFM input'!$O$249*(1+vanilla8)^0.5)-SUM($O411:O411),('RFM input'!$O$249*(1+vanilla8)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F411),('RFM input'!$O$249*(1+vanilla8)^0.5)-SUM($O411:P411),('RFM input'!$O$249*(1+vanilla8)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F412),('RFM input'!$P$249*(1+vanilla9)^0.5)-SUM($P412:P412),('RFM input'!$P$249*(1+vanilla9)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H324,-SUM(H402:H413))","v":-1.4487026996362131},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I324,-SUM(I402:I413))","v":-0.50884071477013659},{"$f":"IF(COUNT($H414:I414)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J324,-SUM(J402:J413)))","v":0},{"$f":"IF(COUNT($H414:J414)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K324,-SUM(K402:K413)))","v":0},{"$f":"IF(COUNT($H414:K414)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L324,-SUM(L402:L413)))","v":0},{"$f":"IF(COUNT($H414:L414)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M324,-SUM(M402:M413)))","v":0},{"$f":"IF(COUNT($H414:M414)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N324,-SUM(N402:N413)))","v":0},{"$f":"IF(COUNT($H414:N414)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O324,-SUM(O402:O413)))","v":0},{"$f":"IF(COUNT($H414:O414)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P324,-SUM(P402:P413)))","v":0},{"$f":"IF(COUNT($H414:P414)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q324,-SUM(Q402:Q413)))","v":0}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A28remlife,A28value-SUM($G415:G415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(I$3>A28remlife,A28value-SUM($G415:H415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(J$3>A28remlife,A28value-SUM($G415:I415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(K$3>A28remlife,A28value-SUM($G415:J415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(L$3>A28remlife,A28value-SUM($G415:K415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(M$3>A28remlife,A28value-SUM($G415:L415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(N$3>A28remlife,A28value-SUM($G415:M415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(O$3>A28remlife,A28value-SUM($G415:N415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(P$3>A28remlife,A28value-SUM($G415:O415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"},{"$f":"IF(Q$3>A28remlife,A28value-SUM($G415:P415),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(I$3>(A28stdlife+$F417),('RFM input'!$H$250*(1+vanilla1)^0.5)-SUM($H417:H417),('RFM input'!$H$250*(1+vanilla1)^0.5)/A28stdlife))","v":8.9245962308959675E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F417),('RFM input'!$H$250*(1+vanilla1)^0.5)-SUM($H417:I417),('RFM input'!$H$250*(1+vanilla1)^0.5)/A28stdlife))","v":8.9245962308959675E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F417),('RFM input'!$H$250*(1+vanilla1)^0.5)-SUM($H417:J417),('RFM input'!$H$250*(1+vanilla1)^0.5)/A28stdlife))","v":8.9245962308959675E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F417),('RFM input'!$H$250*(1+vanilla1)^0.5)-SUM($H417:K417),('RFM input'!$H$250*(1+vanilla1)^0.5)/A28stdlife))","v":8.9245962308959675E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F417),('RFM input'!$H$250*(1+vanilla1)^0.5)-SUM($H417:L417),('RFM input'!$H$250*(1+vanilla1)^0.5)/A28stdlife))","v":8.9245962308959675E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F417),('RFM input'!$H$250*(1+vanilla1)^0.5)-SUM($H417:M417),('RFM input'!$H$250*(1+vanilla1)^0.5)/A28stdlife))","v":8.9245962308959675E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F417),('RFM input'!$H$250*(1+vanilla1)^0.5)-SUM($H417:N417),('RFM input'!$H$250*(1+vanilla1)^0.5)/A28stdlife))","v":8.9245962308959675E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F417),('RFM input'!$H$250*(1+vanilla1)^0.5)-SUM($H417:O417),('RFM input'!$H$250*(1+vanilla1)^0.5)/A28stdlife))","v":8.9245962308959675E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F417),('RFM input'!$H$250*(1+vanilla1)^0.5)-SUM($H417:P417),('RFM input'!$H$250*(1+vanilla1)^0.5)/A28stdlife))","v":8.9245962308959675E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F418),('RFM input'!$I$250*(1+vanilla2)^0.5)-SUM($I418:I418),('RFM input'!$I$250*(1+vanilla2)^0.5)/A28stdlife))","v":8.6461848951622511E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F418),('RFM input'!$I$250*(1+vanilla2)^0.5)-SUM($I418:J418),('RFM input'!$I$250*(1+vanilla2)^0.5)/A28stdlife))","v":8.6461848951622511E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F418),('RFM input'!$I$250*(1+vanilla2)^0.5)-SUM($I418:K418),('RFM input'!$I$250*(1+vanilla2)^0.5)/A28stdlife))","v":8.6461848951622511E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F418),('RFM input'!$I$250*(1+vanilla2)^0.5)-SUM($I418:L418),('RFM input'!$I$250*(1+vanilla2)^0.5)/A28stdlife))","v":8.6461848951622511E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F418),('RFM input'!$I$250*(1+vanilla2)^0.5)-SUM($I418:M418),('RFM input'!$I$250*(1+vanilla2)^0.5)/A28stdlife))","v":8.6461848951622511E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F418),('RFM input'!$I$250*(1+vanilla2)^0.5)-SUM($I418:N418),('RFM input'!$I$250*(1+vanilla2)^0.5)/A28stdlife))","v":8.6461848951622511E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F418),('RFM input'!$I$250*(1+vanilla2)^0.5)-SUM($I418:O418),('RFM input'!$I$250*(1+vanilla2)^0.5)/A28stdlife))","v":8.6461848951622511E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F418),('RFM input'!$I$250*(1+vanilla2)^0.5)-SUM($I418:P418),('RFM input'!$I$250*(1+vanilla2)^0.5)/A28stdlife))","v":8.6461848951622511E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F419),('RFM input'!$J$250*(1+vanilla3)^0.5)-SUM($J419:J419),('RFM input'!$J$250*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F419),('RFM input'!$J$250*(1+vanilla3)^0.5)-SUM($J419:K419),('RFM input'!$J$250*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F419),('RFM input'!$J$250*(1+vanilla3)^0.5)-SUM($J419:L419),('RFM input'!$J$250*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F419),('RFM input'!$J$250*(1+vanilla3)^0.5)-SUM($J419:M419),('RFM input'!$J$250*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F419),('RFM input'!$J$250*(1+vanilla3)^0.5)-SUM($J419:N419),('RFM input'!$J$250*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F419),('RFM input'!$J$250*(1+vanilla3)^0.5)-SUM($J419:O419),('RFM input'!$J$250*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F419),('RFM input'!$J$250*(1+vanilla3)^0.5)-SUM($J419:P419),('RFM input'!$J$250*(1+vanilla3)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F420),('RFM input'!$K$250*(1+vanilla4)^0.5)-SUM($K420:K420),('RFM input'!$K$250*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F420),('RFM input'!$K$250*(1+vanilla4)^0.5)-SUM($K420:L420),('RFM input'!$K$250*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F420),('RFM input'!$K$250*(1+vanilla4)^0.5)-SUM($K420:M420),('RFM input'!$K$250*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F420),('RFM input'!$K$250*(1+vanilla4)^0.5)-SUM($K420:N420),('RFM input'!$K$250*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F420),('RFM input'!$K$250*(1+vanilla4)^0.5)-SUM($K420:O420),('RFM input'!$K$250*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F420),('RFM input'!$K$250*(1+vanilla4)^0.5)-SUM($K420:P420),('RFM input'!$K$250*(1+vanilla4)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F421),('RFM input'!$L$250*(1+vanilla5)^0.5)-SUM($L421:L421),('RFM input'!$L$250*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F421),('RFM input'!$L$250*(1+vanilla5)^0.5)-SUM($L421:M421),('RFM input'!$L$250*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F421),('RFM input'!$L$250*(1+vanilla5)^0.5)-SUM($L421:N421),('RFM input'!$L$250*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F421),('RFM input'!$L$250*(1+vanilla5)^0.5)-SUM($L421:O421),('RFM input'!$L$250*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F421),('RFM input'!$L$250*(1+vanilla5)^0.5)-SUM($L421:P421),('RFM input'!$L$250*(1+vanilla5)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F422),('RFM input'!$M$250*(1+vanilla6)^0.5)-SUM($M422:M422),('RFM input'!$M$250*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F422),('RFM input'!$M$250*(1+vanilla6)^0.5)-SUM($M422:N422),('RFM input'!$M$250*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F422),('RFM input'!$M$250*(1+vanilla6)^0.5)-SUM($M422:O422),('RFM input'!$M$250*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F422),('RFM input'!$M$250*(1+vanilla6)^0.5)-SUM($M422:P422),('RFM input'!$M$250*(1+vanilla6)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F423),('RFM input'!N$250*(1+vanilla7)^0.5)-SUM($N423:N423),('RFM input'!$N$250*(1+vanilla7)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F423),('RFM input'!O$250*(1+vanilla7)^0.5)-SUM($N423:O423),('RFM input'!$N$250*(1+vanilla7)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F423),('RFM input'!P$250*(1+vanilla7)^0.5)-SUM($N423:P423),('RFM input'!$N$250*(1+vanilla7)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F424),('RFM input'!$O$250*(1+vanilla8)^0.5)-SUM($O424:O424),('RFM input'!$O$250*(1+vanilla8)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F424),('RFM input'!$O$250*(1+vanilla8)^0.5)-SUM($O424:P424),('RFM input'!$O$250*(1+vanilla8)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F425),('RFM input'!$P$250*(1+vanilla9)^0.5)-SUM($P425:P425),('RFM input'!$P$250*(1+vanilla9)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H325,-SUM(H415:H426))","v":-3.2914842480501396},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I325,-SUM(I415:I426))","v":-3.3795674847676129},{"$f":"IF(COUNT($H427:I427)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J325,-SUM(J415:J426)))","v":0},{"$f":"IF(COUNT($H427:J427)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K325,-SUM(K415:K426)))","v":0},{"$f":"IF(COUNT($H427:K427)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L325,-SUM(L415:L426)))","v":0},{"$f":"IF(COUNT($H427:L427)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M325,-SUM(M415:M426)))","v":0},{"$f":"IF(COUNT($H427:M427)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N325,-SUM(N415:N426)))","v":0},{"$f":"IF(COUNT($H427:N427)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O325,-SUM(O415:O426)))","v":0},{"$f":"IF(COUNT($H427:O427)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P325,-SUM(P415:P426)))","v":0},{"$f":"IF(COUNT($H427:P427)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q325,-SUM(Q415:Q426)))","v":0}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A29remlife,A29value-SUM($G428:G428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"},{"$f":"IF(I$3>A29remlife,A29value-SUM($G428:H428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"},{"$f":"IF(J$3>A29remlife,A29value-SUM($G428:I428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"},{"$f":"IF(K$3>A29remlife,A29value-SUM($G428:J428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"},{"$f":"IF(L$3>A29remlife,A29value-SUM($G428:K428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"},{"$f":"IF(M$3>A29remlife,A29value-SUM($G428:L428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"},{"$f":"IF(N$3>A29remlife,A29value-SUM($G428:M428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"},{"$f":"IF(O$3>A29remlife,A29value-SUM($G428:N428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"},{"$f":"IF(P$3>A29remlife,A29value-SUM($G428:O428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"},{"$f":"IF(Q$3>A29remlife,A29value-SUM($G428:P428),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(I$3>(A29stdlife+$F430),('RFM input'!$H$251*(1+vanilla1)^0.5)-SUM($H430:H430),('RFM input'!$H$251*(1+vanilla1)^0.5)/A29stdlife))","v":2.6799241414471243E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F430),('RFM input'!$H$251*(1+vanilla1)^0.5)-SUM($H430:I430),('RFM input'!$H$251*(1+vanilla1)^0.5)/A29stdlife))","v":2.6799241414471243E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F430),('RFM input'!$H$251*(1+vanilla1)^0.5)-SUM($H430:J430),('RFM input'!$H$251*(1+vanilla1)^0.5)/A29stdlife))","v":2.6799241414471243E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F430),('RFM input'!$H$251*(1+vanilla1)^0.5)-SUM($H430:K430),('RFM input'!$H$251*(1+vanilla1)^0.5)/A29stdlife))","v":2.6799241414471243E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F430),('RFM input'!$H$251*(1+vanilla1)^0.5)-SUM($H430:L430),('RFM input'!$H$251*(1+vanilla1)^0.5)/A29stdlife))","v":2.6799241414471243E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F430),('RFM input'!$H$251*(1+vanilla1)^0.5)-SUM($H430:M430),('RFM input'!$H$251*(1+vanilla1)^0.5)/A29stdlife))","v":2.6799241414471243E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F430),('RFM input'!$H$251*(1+vanilla1)^0.5)-SUM($H430:N430),('RFM input'!$H$251*(1+vanilla1)^0.5)/A29stdlife))","v":2.6799241414471243E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F430),('RFM input'!$H$251*(1+vanilla1)^0.5)-SUM($H430:O430),('RFM input'!$H$251*(1+vanilla1)^0.5)/A29stdlife))","v":2.6799241414471243E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F430),('RFM input'!$H$251*(1+vanilla1)^0.5)-SUM($H430:P430),('RFM input'!$H$251*(1+vanilla1)^0.5)/A29stdlife))","v":2.6799241414471243E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F431),('RFM input'!$I$251*(1+vanilla2)^0.5)-SUM($I431:I431),('RFM input'!$I$251*(1+vanilla2)^0.5)/A29stdlife))","v":2.6971847613649798E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F431),('RFM input'!$I$251*(1+vanilla2)^0.5)-SUM($I431:J431),('RFM input'!$I$251*(1+vanilla2)^0.5)/A29stdlife))","v":2.6971847613649798E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F431),('RFM input'!$I$251*(1+vanilla2)^0.5)-SUM($I431:K431),('RFM input'!$I$251*(1+vanilla2)^0.5)/A29stdlife))","v":2.6971847613649798E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F431),('RFM input'!$I$251*(1+vanilla2)^0.5)-SUM($I431:L431),('RFM input'!$I$251*(1+vanilla2)^0.5)/A29stdlife))","v":2.6971847613649798E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F431),('RFM input'!$I$251*(1+vanilla2)^0.5)-SUM($I431:M431),('RFM input'!$I$251*(1+vanilla2)^0.5)/A29stdlife))","v":2.6971847613649798E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F431),('RFM input'!$I$251*(1+vanilla2)^0.5)-SUM($I431:N431),('RFM input'!$I$251*(1+vanilla2)^0.5)/A29stdlife))","v":2.6971847613649798E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F431),('RFM input'!$I$251*(1+vanilla2)^0.5)-SUM($I431:O431),('RFM input'!$I$251*(1+vanilla2)^0.5)/A29stdlife))","v":2.6971847613649798E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F431),('RFM input'!$I$251*(1+vanilla2)^0.5)-SUM($I431:P431),('RFM input'!$I$251*(1+vanilla2)^0.5)/A29stdlife))","v":2.6971847613649798E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F432),('RFM input'!$J$251*(1+vanilla3)^0.5)-SUM($J432:J432),('RFM input'!$J$251*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F432),('RFM input'!$J$251*(1+vanilla3)^0.5)-SUM($J432:K432),('RFM input'!$J$251*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F432),('RFM input'!$J$251*(1+vanilla3)^0.5)-SUM($J432:L432),('RFM input'!$J$251*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F432),('RFM input'!$J$251*(1+vanilla3)^0.5)-SUM($J432:M432),('RFM input'!$J$251*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F432),('RFM input'!$J$251*(1+vanilla3)^0.5)-SUM($J432:N432),('RFM input'!$J$251*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F432),('RFM input'!$J$251*(1+vanilla3)^0.5)-SUM($J432:O432),('RFM input'!$J$251*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F432),('RFM input'!$J$251*(1+vanilla3)^0.5)-SUM($J432:P432),('RFM input'!$J$251*(1+vanilla3)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F433),('RFM input'!$K$251*(1+vanilla4)^0.5)-SUM($K433:K433),('RFM input'!$K$251*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F433),('RFM input'!$K$251*(1+vanilla4)^0.5)-SUM($K433:L433),('RFM input'!$K$251*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F433),('RFM input'!$K$251*(1+vanilla4)^0.5)-SUM($K433:M433),('RFM input'!$K$251*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F433),('RFM input'!$K$251*(1+vanilla4)^0.5)-SUM($K433:N433),('RFM input'!$K$251*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F433),('RFM input'!$K$251*(1+vanilla4)^0.5)-SUM($K433:O433),('RFM input'!$K$251*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F433),('RFM input'!$K$251*(1+vanilla4)^0.5)-SUM($K433:P433),('RFM input'!$K$251*(1+vanilla4)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F434),('RFM input'!$L$251*(1+vanilla5)^0.5)-SUM($L434:L434),('RFM input'!$L$251*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F434),('RFM input'!$L$251*(1+vanilla5)^0.5)-SUM($L434:M434),('RFM input'!$L$251*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F434),('RFM input'!$L$251*(1+vanilla5)^0.5)-SUM($L434:N434),('RFM input'!$L$251*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F434),('RFM input'!$L$251*(1+vanilla5)^0.5)-SUM($L434:O434),('RFM input'!$L$251*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F434),('RFM input'!$L$251*(1+vanilla5)^0.5)-SUM($L434:P434),('RFM input'!$L$251*(1+vanilla5)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F435),('RFM input'!$M$251*(1+vanilla6)^0.5)-SUM($M435:M435),('RFM input'!$M$251*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F435),('RFM input'!$M$251*(1+vanilla6)^0.5)-SUM($M435:N435),('RFM input'!$M$251*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F435),('RFM input'!$M$251*(1+vanilla6)^0.5)-SUM($M435:O435),('RFM input'!$M$251*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F435),('RFM input'!$M$251*(1+vanilla6)^0.5)-SUM($M435:P435),('RFM input'!$M$251*(1+vanilla6)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F436),('RFM input'!N$251*(1+vanilla7)^0.5)-SUM($N436:N436),('RFM input'!$N$251*(1+vanilla7)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F436),('RFM input'!O$251*(1+vanilla7)^0.5)-SUM($N436:O436),('RFM input'!$N$251*(1+vanilla7)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F436),('RFM input'!P$251*(1+vanilla7)^0.5)-SUM($N436:P436),('RFM input'!$N$251*(1+vanilla7)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F437),('RFM input'!$O$251*(1+vanilla8)^0.5)-SUM($O437:O437),('RFM input'!$O$251*(1+vanilla8)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F437),('RFM input'!$O$251*(1+vanilla8)^0.5)-SUM($O437:P437),('RFM input'!$O$251*(1+vanilla8)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F438),('RFM input'!$P$251*(1+vanilla9)^0.5)-SUM($P438:P438),('RFM input'!$P$251*(1+vanilla9)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H326,-SUM(H428:H439))","v":-0.14061997315136729},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I326,-SUM(I428:I439))","v":-0.16707006528200705},{"$f":"IF(COUNT($H440:I440)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J326,-SUM(J428:J439)))","v":0},{"$f":"IF(COUNT($H440:J440)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K326,-SUM(K428:K439)))","v":0},{"$f":"IF(COUNT($H440:K440)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L326,-SUM(L428:L439)))","v":0},{"$f":"IF(COUNT($H440:L440)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M326,-SUM(M428:M439)))","v":0},{"$f":"IF(COUNT($H440:M440)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N326,-SUM(N428:N439)))","v":0},{"$f":"IF(COUNT($H440:N440)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O326,-SUM(O428:O439)))","v":0},{"$f":"IF(COUNT($H440:O440)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P326,-SUM(P428:P439)))","v":0},{"$f":"IF(COUNT($H440:P440)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q326,-SUM(Q428:Q439)))","v":0}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A30remlife,A30value-SUM($G441:G441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(I$3>A30remlife,A30value-SUM($G441:H441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(J$3>A30remlife,A30value-SUM($G441:I441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(K$3>A30remlife,A30value-SUM($G441:J441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(L$3>A30remlife,A30value-SUM($G441:K441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(M$3>A30remlife,A30value-SUM($G441:L441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(N$3>A30remlife,A30value-SUM($G441:M441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(O$3>A30remlife,A30value-SUM($G441:N441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(P$3>A30remlife,A30value-SUM($G441:O441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(Q$3>A30remlife,A30value-SUM($G441:P441),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(I$3>(A30stdlife+$F443),('RFM input'!$H$252*(1+vanilla1)^0.5)-SUM($H443:H443),('RFM input'!$H$252*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F443),('RFM input'!$H$252*(1+vanilla1)^0.5)-SUM($H443:I443),('RFM input'!$H$252*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F443),('RFM input'!$H$252*(1+vanilla1)^0.5)-SUM($H443:J443),('RFM input'!$H$252*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F443),('RFM input'!$H$252*(1+vanilla1)^0.5)-SUM($H443:K443),('RFM input'!$H$252*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F443),('RFM input'!$H$252*(1+vanilla1)^0.5)-SUM($H443:L443),('RFM input'!$H$252*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F443),('RFM input'!$H$252*(1+vanilla1)^0.5)-SUM($H443:M443),('RFM input'!$H$252*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F443),('RFM input'!$H$252*(1+vanilla1)^0.5)-SUM($H443:N443),('RFM input'!$H$252*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F443),('RFM input'!$H$252*(1+vanilla1)^0.5)-SUM($H443:O443),('RFM input'!$H$252*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F443),('RFM input'!$H$252*(1+vanilla1)^0.5)-SUM($H443:P443),('RFM input'!$H$252*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F444),('RFM input'!$I$252*(1+vanilla2)^0.5)-SUM($I444:I444),('RFM input'!$I$252*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F444),('RFM input'!$I$252*(1+vanilla2)^0.5)-SUM($I444:J444),('RFM input'!$I$252*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F444),('RFM input'!$I$252*(1+vanilla2)^0.5)-SUM($I444:K444),('RFM input'!$I$252*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F444),('RFM input'!$I$252*(1+vanilla2)^0.5)-SUM($I444:L444),('RFM input'!$I$252*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F444),('RFM input'!$I$252*(1+vanilla2)^0.5)-SUM($I444:M444),('RFM input'!$I$252*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F444),('RFM input'!$I$252*(1+vanilla2)^0.5)-SUM($I444:N444),('RFM input'!$I$252*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F444),('RFM input'!$I$252*(1+vanilla2)^0.5)-SUM($I444:O444),('RFM input'!$I$252*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F444),('RFM input'!$I$252*(1+vanilla2)^0.5)-SUM($I444:P444),('RFM input'!$I$252*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F445),('RFM input'!$J$252*(1+vanilla3)^0.5)-SUM($J445:J445),('RFM input'!$J$252*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F445),('RFM input'!$J$252*(1+vanilla3)^0.5)-SUM($J445:K445),('RFM input'!$J$252*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F445),('RFM input'!$J$252*(1+vanilla3)^0.5)-SUM($J445:L445),('RFM input'!$J$252*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F445),('RFM input'!$J$252*(1+vanilla3)^0.5)-SUM($J445:M445),('RFM input'!$J$252*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F445),('RFM input'!$J$252*(1+vanilla3)^0.5)-SUM($J445:N445),('RFM input'!$J$252*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F445),('RFM input'!$J$252*(1+vanilla3)^0.5)-SUM($J445:O445),('RFM input'!$J$252*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F445),('RFM input'!$J$252*(1+vanilla3)^0.5)-SUM($J445:P445),('RFM input'!$J$252*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F446),('RFM input'!$K$252*(1+vanilla4)^0.5)-SUM($K446:K446),('RFM input'!$K$252*(1+vanilla4)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F446),('RFM input'!$K$252*(1+vanilla4)^0.5)-SUM($K446:L446),('RFM input'!$K$252*(1+vanilla4)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F446),('RFM input'!$K$252*(1+vanilla4)^0.5)-SUM($K446:M446),('RFM input'!$K$252*(1+vanilla4)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F446),('RFM input'!$K$252*(1+vanilla4)^0.5)-SUM($K446:N446),('RFM input'!$K$252*(1+vanilla4)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F446),('RFM input'!$K$252*(1+vanilla4)^0.5)-SUM($K446:O446),('RFM input'!$K$252*(1+vanilla4)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F446),('RFM input'!$K$252*(1+vanilla4)^0.5)-SUM($K446:P446),('RFM input'!$K$252*(1+vanilla4)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F447),('RFM input'!$L$252*(1+vanilla5)^0.5)-SUM($L447:L447),('RFM input'!$L$252*(1+vanilla5)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F447),('RFM input'!$L$252*(1+vanilla5)^0.5)-SUM($L447:M447),('RFM input'!$L$252*(1+vanilla5)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F447),('RFM input'!$L$252*(1+vanilla5)^0.5)-SUM($L447:N447),('RFM input'!$L$252*(1+vanilla5)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F447),('RFM input'!$L$252*(1+vanilla5)^0.5)-SUM($L447:O447),('RFM input'!$L$252*(1+vanilla5)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F447),('RFM input'!$L$252*(1+vanilla5)^0.5)-SUM($L447:P447),('RFM input'!$L$252*(1+vanilla5)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F448),('RFM input'!$M$252*(1+vanilla6)^0.5)-SUM($M448:M448),('RFM input'!$M$252*(1+vanilla6)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F448),('RFM input'!$M$252*(1+vanilla6)^0.5)-SUM($M448:N448),('RFM input'!$M$252*(1+vanilla6)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F448),('RFM input'!$M$252*(1+vanilla6)^0.5)-SUM($M448:O448),('RFM input'!$M$252*(1+vanilla6)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F448),('RFM input'!$M$252*(1+vanilla6)^0.5)-SUM($M448:P448),('RFM input'!$M$252*(1+vanilla6)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F449),('RFM input'!N$252*(1+vanilla7)^0.5)-SUM($N449:N449),('RFM input'!$N$252*(1+vanilla7)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F449),('RFM input'!O$252*(1+vanilla7)^0.5)-SUM($N449:O449),('RFM input'!$N$252*(1+vanilla7)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F449),('RFM input'!P$252*(1+vanilla7)^0.5)-SUM($N449:P449),('RFM input'!$N$252*(1+vanilla7)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F450),('RFM input'!$O$252*(1+vanilla8)^0.5)-SUM($O450:O450),('RFM input'!$O$252*(1+vanilla8)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F450),('RFM input'!$O$252*(1+vanilla8)^0.5)-SUM($O450:P450),('RFM input'!$O$252*(1+vanilla8)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F451),('RFM input'!$P$252*(1+vanilla9)^0.5)-SUM($P451:P451),('RFM input'!$P$252*(1+vanilla9)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H327,-SUM(H441:H452))","v":0},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I327,-SUM(I441:I452))","v":0},{"$f":"IF(COUNT($H453:I453)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J327,-SUM(J441:J452)))","v":0},{"$f":"IF(COUNT($H453:J453)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K327,-SUM(K441:K452)))","v":0},{"$f":"IF(COUNT($H453:K453)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L327,-SUM(L441:L452)))","v":0},{"$f":"IF(COUNT($H453:L453)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M327,-SUM(M441:M452)))","v":0},{"$f":"IF(COUNT($H453:M453)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N327,-SUM(N441:N452)))","v":0},{"$f":"IF(COUNT($H453:N453)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O327,-SUM(O441:O452)))","v":0},{"$f":"IF(COUNT($H453:O453)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P327,-SUM(P441:P452)))","v":0},{"$f":"IF(COUNT($H453:P453)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q327,-SUM(Q441:Q452)))","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A31remlife,A31value-SUM($G454:G454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"},{"$f":"IF(I$3>A31remlife,A31value-SUM($G454:H454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"},{"$f":"IF(J$3>A31remlife,A31value-SUM($G454:I454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"},{"$f":"IF(K$3>A31remlife,A31value-SUM($G454:J454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"},{"$f":"IF(L$3>A31remlife,A31value-SUM($G454:K454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"},{"$f":"IF(M$3>A31remlife,A31value-SUM($G454:L454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"},{"$f":"IF(N$3>A31remlife,A31value-SUM($G454:M454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"},{"$f":"IF(O$3>A31remlife,A31value-SUM($G454:N454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"},{"$f":"IF(P$3>A31remlife,A31value-SUM($G454:O454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"},{"$f":"IF(Q$3>A31remlife,A31value-SUM($G454:P454),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(I$3>(A31stdlife+$F456),('RFM input'!$H$253*(1+vanilla1)^0.5)-SUM($H456:H456),('RFM input'!$H$253*(1+vanilla1)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(J$3>(A31stdlife+$F456),('RFM input'!$H$253*(1+vanilla1)^0.5)-SUM($H456:I456),('RFM input'!$H$253*(1+vanilla1)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F456),('RFM input'!$H$253*(1+vanilla1)^0.5)-SUM($H456:J456),('RFM input'!$H$253*(1+vanilla1)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F456),('RFM input'!$H$253*(1+vanilla1)^0.5)-SUM($H456:K456),('RFM input'!$H$253*(1+vanilla1)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F456),('RFM input'!$H$253*(1+vanilla1)^0.5)-SUM($H456:L456),('RFM input'!$H$253*(1+vanilla1)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F456),('RFM input'!$H$253*(1+vanilla1)^0.5)-SUM($H456:M456),('RFM input'!$H$253*(1+vanilla1)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F456),('RFM input'!$H$253*(1+vanilla1)^0.5)-SUM($H456:N456),('RFM input'!$H$253*(1+vanilla1)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F456),('RFM input'!$H$253*(1+vanilla1)^0.5)-SUM($H456:O456),('RFM input'!$H$253*(1+vanilla1)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F456),('RFM input'!$H$253*(1+vanilla1)^0.5)-SUM($H456:P456),('RFM input'!$H$253*(1+vanilla1)^0.5)/A31stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(J$3>(A31stdlife+$F457),('RFM input'!$I$253*(1+vanilla2)^0.5)-SUM($I457:I457),('RFM input'!$I$253*(1+vanilla2)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F457),('RFM input'!$I$253*(1+vanilla2)^0.5)-SUM($I457:J457),('RFM input'!$I$253*(1+vanilla2)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F457),('RFM input'!$I$253*(1+vanilla2)^0.5)-SUM($I457:K457),('RFM input'!$I$253*(1+vanilla2)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F457),('RFM input'!$I$253*(1+vanilla2)^0.5)-SUM($I457:L457),('RFM input'!$I$253*(1+vanilla2)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F457),('RFM input'!$I$253*(1+vanilla2)^0.5)-SUM($I457:M457),('RFM input'!$I$253*(1+vanilla2)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F457),('RFM input'!$I$253*(1+vanilla2)^0.5)-SUM($I457:N457),('RFM input'!$I$253*(1+vanilla2)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F457),('RFM input'!$I$253*(1+vanilla2)^0.5)-SUM($I457:O457),('RFM input'!$I$253*(1+vanilla2)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F457),('RFM input'!$I$253*(1+vanilla2)^0.5)-SUM($I457:P457),('RFM input'!$I$253*(1+vanilla2)^0.5)/A31stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F458),('RFM input'!$J$253*(1+vanilla3)^0.5)-SUM($J458:J458),('RFM input'!$J$253*(1+vanilla3)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F458),('RFM input'!$J$253*(1+vanilla3)^0.5)-SUM($J458:K458),('RFM input'!$J$253*(1+vanilla3)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F458),('RFM input'!$J$253*(1+vanilla3)^0.5)-SUM($J458:L458),('RFM input'!$J$253*(1+vanilla3)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F458),('RFM input'!$J$253*(1+vanilla3)^0.5)-SUM($J458:M458),('RFM input'!$J$253*(1+vanilla3)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F458),('RFM input'!$J$253*(1+vanilla3)^0.5)-SUM($J458:N458),('RFM input'!$J$253*(1+vanilla3)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F458),('RFM input'!$J$253*(1+vanilla3)^0.5)-SUM($J458:O458),('RFM input'!$J$253*(1+vanilla3)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F458),('RFM input'!$J$253*(1+vanilla3)^0.5)-SUM($J458:P458),('RFM input'!$J$253*(1+vanilla3)^0.5)/A31stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F459),('RFM input'!$K$253*(1+vanilla4)^0.5)-SUM($K459:K459),('RFM input'!$K$253*(1+vanilla4)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F459),('RFM input'!$K$253*(1+vanilla4)^0.5)-SUM($K459:L459),('RFM input'!$K$253*(1+vanilla4)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F459),('RFM input'!$K$253*(1+vanilla4)^0.5)-SUM($K459:M459),('RFM input'!$K$253*(1+vanilla4)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F459),('RFM input'!$K$253*(1+vanilla4)^0.5)-SUM($K459:N459),('RFM input'!$K$253*(1+vanilla4)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F459),('RFM input'!$K$253*(1+vanilla4)^0.5)-SUM($K459:O459),('RFM input'!$K$253*(1+vanilla4)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F459),('RFM input'!$K$253*(1+vanilla4)^0.5)-SUM($K459:P459),('RFM input'!$K$253*(1+vanilla4)^0.5)/A31stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F460),('RFM input'!$L$253*(1+vanilla5)^0.5)-SUM($L460:L460),('RFM input'!$L$253*(1+vanilla5)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F460),('RFM input'!$L$253*(1+vanilla5)^0.5)-SUM($L460:M460),('RFM input'!$L$253*(1+vanilla5)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F460),('RFM input'!$L$253*(1+vanilla5)^0.5)-SUM($L460:N460),('RFM input'!$L$253*(1+vanilla5)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F460),('RFM input'!$L$253*(1+vanilla5)^0.5)-SUM($L460:O460),('RFM input'!$L$253*(1+vanilla5)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F460),('RFM input'!$L$253*(1+vanilla5)^0.5)-SUM($L460:P460),('RFM input'!$L$253*(1+vanilla5)^0.5)/A31stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F461),('RFM input'!$M$253*(1+vanilla6)^0.5)-SUM($M461:M461),('RFM input'!$M$253*(1+vanilla6)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F461),('RFM input'!$M$253*(1+vanilla6)^0.5)-SUM($M461:N461),('RFM input'!$M$253*(1+vanilla6)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F461),('RFM input'!$M$253*(1+vanilla6)^0.5)-SUM($M461:O461),('RFM input'!$M$253*(1+vanilla6)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F461),('RFM input'!$M$253*(1+vanilla6)^0.5)-SUM($M461:P461),('RFM input'!$M$253*(1+vanilla6)^0.5)/A31stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F462),('RFM input'!N$253*(1+vanilla7)^0.5)-SUM($N462:N462),('RFM input'!$N$253*(1+vanilla7)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F462),('RFM input'!O$253*(1+vanilla7)^0.5)-SUM($N462:O462),('RFM input'!$N$253*(1+vanilla7)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F462),('RFM input'!P$253*(1+vanilla7)^0.5)-SUM($N462:P462),('RFM input'!$N$253*(1+vanilla7)^0.5)/A31stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F463),('RFM input'!$O$253*(1+vanilla8)^0.5)-SUM($O463:O463),('RFM input'!$O$253*(1+vanilla8)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F463),('RFM input'!$O$253*(1+vanilla8)^0.5)-SUM($O463:P463),('RFM input'!$O$253*(1+vanilla8)^0.5)/A31stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F464),('RFM input'!$P$253*(1+vanilla9)^0.5)-SUM($P464:P464),('RFM input'!$P$253*(1+vanilla9)^0.5)/A31stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H328,-SUM(H454:H465))","v":0},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I328,-SUM(I454:I465))","v":0},{"$f":"IF(COUNT($H466:I466)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J328,-SUM(J454:J465)))","v":0},{"$f":"IF(COUNT($H466:J466)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K328,-SUM(K454:K465)))","v":0},{"$f":"IF(COUNT($H466:K466)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L328,-SUM(L454:L465)))","v":0},{"$f":"IF(COUNT($H466:L466)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M328,-SUM(M454:M465)))","v":0},{"$f":"IF(COUNT($H466:M466)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N328,-SUM(N454:N465)))","v":0},{"$f":"IF(COUNT($H466:N466)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O328,-SUM(O454:O465)))","v":0},{"$f":"IF(COUNT($H466:O466)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P328,-SUM(P454:P465)))","v":0},{"$f":"IF(COUNT($H466:P466)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q328,-SUM(Q454:Q465)))","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A32remlife,A32value-SUM($G467:G467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"},{"$f":"IF(I$3>A32remlife,A32value-SUM($G467:H467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"},{"$f":"IF(J$3>A32remlife,A32value-SUM($G467:I467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"},{"$f":"IF(K$3>A32remlife,A32value-SUM($G467:J467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"},{"$f":"IF(L$3>A32remlife,A32value-SUM($G467:K467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"},{"$f":"IF(M$3>A32remlife,A32value-SUM($G467:L467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"},{"$f":"IF(N$3>A32remlife,A32value-SUM($G467:M467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"},{"$f":"IF(O$3>A32remlife,A32value-SUM($G467:N467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"},{"$f":"IF(P$3>A32remlife,A32value-SUM($G467:O467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"},{"$f":"IF(Q$3>A32remlife,A32value-SUM($G467:P467),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(I$3>(A32stdlife+$F469),('RFM input'!$H$254*(1+vanilla1)^0.5)-SUM($H469:H469),('RFM input'!$H$254*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(J$3>(A32stdlife+$F469),('RFM input'!$H$254*(1+vanilla1)^0.5)-SUM($H469:I469),('RFM input'!$H$254*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F469),('RFM input'!$H$254*(1+vanilla1)^0.5)-SUM($H469:J469),('RFM input'!$H$254*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F469),('RFM input'!$H$254*(1+vanilla1)^0.5)-SUM($H469:K469),('RFM input'!$H$254*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F469),('RFM input'!$H$254*(1+vanilla1)^0.5)-SUM($H469:L469),('RFM input'!$H$254*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F469),('RFM input'!$H$254*(1+vanilla1)^0.5)-SUM($H469:M469),('RFM input'!$H$254*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F469),('RFM input'!$H$254*(1+vanilla1)^0.5)-SUM($H469:N469),('RFM input'!$H$254*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F469),('RFM input'!$H$254*(1+vanilla1)^0.5)-SUM($H469:O469),('RFM input'!$H$254*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F469),('RFM input'!$H$254*(1+vanilla1)^0.5)-SUM($H469:P469),('RFM input'!$H$254*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(J$3>(A32stdlife+$F470),('RFM input'!$I$254*(1+vanilla2)^0.5)-SUM($I470:I470),('RFM input'!$I$254*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F470),('RFM input'!$I$254*(1+vanilla2)^0.5)-SUM($I470:J470),('RFM input'!$I$254*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F470),('RFM input'!$I$254*(1+vanilla2)^0.5)-SUM($I470:K470),('RFM input'!$I$254*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F470),('RFM input'!$I$254*(1+vanilla2)^0.5)-SUM($I470:L470),('RFM input'!$I$254*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F470),('RFM input'!$I$254*(1+vanilla2)^0.5)-SUM($I470:M470),('RFM input'!$I$254*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F470),('RFM input'!$I$254*(1+vanilla2)^0.5)-SUM($I470:N470),('RFM input'!$I$254*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F470),('RFM input'!$I$254*(1+vanilla2)^0.5)-SUM($I470:O470),('RFM input'!$I$254*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F470),('RFM input'!$I$254*(1+vanilla2)^0.5)-SUM($I470:P470),('RFM input'!$I$254*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F471),('RFM input'!$J$254*(1+vanilla3)^0.5)-SUM($J471:J471),('RFM input'!$J$254*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F471),('RFM input'!$J$254*(1+vanilla3)^0.5)-SUM($J471:K471),('RFM input'!$J$254*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F471),('RFM input'!$J$254*(1+vanilla3)^0.5)-SUM($J471:L471),('RFM input'!$J$254*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F471),('RFM input'!$J$254*(1+vanilla3)^0.5)-SUM($J471:M471),('RFM input'!$J$254*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F471),('RFM input'!$J$254*(1+vanilla3)^0.5)-SUM($J471:N471),('RFM input'!$J$254*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F471),('RFM input'!$J$254*(1+vanilla3)^0.5)-SUM($J471:O471),('RFM input'!$J$254*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F471),('RFM input'!$J$254*(1+vanilla3)^0.5)-SUM($J471:P471),('RFM input'!$J$254*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F472),('RFM input'!$K$254*(1+vanilla4)^0.5)-SUM($K472:K472),('RFM input'!$K$254*(1+vanilla4)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F472),('RFM input'!$K$254*(1+vanilla4)^0.5)-SUM($K472:L472),('RFM input'!$K$254*(1+vanilla4)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F472),('RFM input'!$K$254*(1+vanilla4)^0.5)-SUM($K472:M472),('RFM input'!$K$254*(1+vanilla4)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F472),('RFM input'!$K$254*(1+vanilla4)^0.5)-SUM($K472:N472),('RFM input'!$K$254*(1+vanilla4)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F472),('RFM input'!$K$254*(1+vanilla4)^0.5)-SUM($K472:O472),('RFM input'!$K$254*(1+vanilla4)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F472),('RFM input'!$K$254*(1+vanilla4)^0.5)-SUM($K472:P472),('RFM input'!$K$254*(1+vanilla4)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F473),('RFM input'!$L$254*(1+vanilla5)^0.5)-SUM($L473:L473),('RFM input'!$L$254*(1+vanilla5)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F473),('RFM input'!$L$254*(1+vanilla5)^0.5)-SUM($L473:M473),('RFM input'!$L$254*(1+vanilla5)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F473),('RFM input'!$L$254*(1+vanilla5)^0.5)-SUM($L473:N473),('RFM input'!$L$254*(1+vanilla5)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F473),('RFM input'!$L$254*(1+vanilla5)^0.5)-SUM($L473:O473),('RFM input'!$L$254*(1+vanilla5)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F473),('RFM input'!$L$254*(1+vanilla5)^0.5)-SUM($L473:P473),('RFM input'!$L$254*(1+vanilla5)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F474),('RFM input'!$M$254*(1+vanilla6)^0.5)-SUM($M474:M474),('RFM input'!$M$254*(1+vanilla6)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F474),('RFM input'!$M$254*(1+vanilla6)^0.5)-SUM($M474:N474),('RFM input'!$M$254*(1+vanilla6)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F474),('RFM input'!$M$254*(1+vanilla6)^0.5)-SUM($M474:O474),('RFM input'!$M$254*(1+vanilla6)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F474),('RFM input'!$M$254*(1+vanilla6)^0.5)-SUM($M474:P474),('RFM input'!$M$254*(1+vanilla6)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F475),('RFM input'!N$254*(1+vanilla7)^0.5)-SUM($N475:N475),('RFM input'!$N$254*(1+vanilla7)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F475),('RFM input'!O$254*(1+vanilla7)^0.5)-SUM($N475:O475),('RFM input'!$N$254*(1+vanilla7)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F475),('RFM input'!P$254*(1+vanilla7)^0.5)-SUM($N475:P475),('RFM input'!$N$254*(1+vanilla7)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F476),('RFM input'!$O$254*(1+vanilla8)^0.5)-SUM($O476:O476),('RFM input'!$O$254*(1+vanilla8)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F476),('RFM input'!$O$254*(1+vanilla8)^0.5)-SUM($O476:P476),('RFM input'!$O$254*(1+vanilla8)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F477),('RFM input'!$P$254*(1+vanilla9)^0.5)-SUM($P477:P477),('RFM input'!$P$254*(1+vanilla9)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H329,-SUM(H467:H478))","v":0},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I329,-SUM(I467:I478))","v":0},{"$f":"IF(COUNT($H479:I479)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J329,-SUM(J467:J478)))","v":0},{"$f":"IF(COUNT($H479:J479)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K329,-SUM(K467:K478)))","v":0},{"$f":"IF(COUNT($H479:K479)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L329,-SUM(L467:L478)))","v":0},{"$f":"IF(COUNT($H479:L479)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M329,-SUM(M467:M478)))","v":0},{"$f":"IF(COUNT($H479:M479)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N329,-SUM(N467:N478)))","v":0},{"$f":"IF(COUNT($H479:N479)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O329,-SUM(O467:O478)))","v":0},{"$f":"IF(COUNT($H479:O479)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P329,-SUM(P467:P478)))","v":0},{"$f":"IF(COUNT($H479:P479)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q329,-SUM(Q467:Q478)))","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A33remlife,A33value-SUM($G480:G480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"},{"$f":"IF(I$3>A33remlife,A33value-SUM($G480:H480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"},{"$f":"IF(J$3>A33remlife,A33value-SUM($G480:I480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"},{"$f":"IF(K$3>A33remlife,A33value-SUM($G480:J480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"},{"$f":"IF(L$3>A33remlife,A33value-SUM($G480:K480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"},{"$f":"IF(M$3>A33remlife,A33value-SUM($G480:L480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"},{"$f":"IF(N$3>A33remlife,A33value-SUM($G480:M480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"},{"$f":"IF(O$3>A33remlife,A33value-SUM($G480:N480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"},{"$f":"IF(P$3>A33remlife,A33value-SUM($G480:O480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"},{"$f":"IF(Q$3>A33remlife,A33value-SUM($G480:P480),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(I$3>(A33stdlife+$F482),('RFM input'!$H$255*(1+vanilla1)^0.5)-SUM($H482:H482),('RFM input'!$H$255*(1+vanilla1)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(J$3>(A33stdlife+$F482),('RFM input'!$H$255*(1+vanilla1)^0.5)-SUM($H482:I482),('RFM input'!$H$255*(1+vanilla1)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F482),('RFM input'!$H$255*(1+vanilla1)^0.5)-SUM($H482:J482),('RFM input'!$H$255*(1+vanilla1)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F482),('RFM input'!$H$255*(1+vanilla1)^0.5)-SUM($H482:K482),('RFM input'!$H$255*(1+vanilla1)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F482),('RFM input'!$H$255*(1+vanilla1)^0.5)-SUM($H482:L482),('RFM input'!$H$255*(1+vanilla1)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F482),('RFM input'!$H$255*(1+vanilla1)^0.5)-SUM($H482:M482),('RFM input'!$H$255*(1+vanilla1)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F482),('RFM input'!$H$255*(1+vanilla1)^0.5)-SUM($H482:N482),('RFM input'!$H$255*(1+vanilla1)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F482),('RFM input'!$H$255*(1+vanilla1)^0.5)-SUM($H482:O482),('RFM input'!$H$255*(1+vanilla1)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F482),('RFM input'!$H$255*(1+vanilla1)^0.5)-SUM($H482:P482),('RFM input'!$H$255*(1+vanilla1)^0.5)/A33stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(J$3>(A33stdlife+$F483),('RFM input'!$I$255*(1+vanilla2)^0.5)-SUM($I483:I483),('RFM input'!$I$255*(1+vanilla2)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F483),('RFM input'!$I$255*(1+vanilla2)^0.5)-SUM($I483:J483),('RFM input'!$I$255*(1+vanilla2)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F483),('RFM input'!$I$255*(1+vanilla2)^0.5)-SUM($I483:K483),('RFM input'!$I$255*(1+vanilla2)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F483),('RFM input'!$I$255*(1+vanilla2)^0.5)-SUM($I483:L483),('RFM input'!$I$255*(1+vanilla2)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F483),('RFM input'!$I$255*(1+vanilla2)^0.5)-SUM($I483:M483),('RFM input'!$I$255*(1+vanilla2)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F483),('RFM input'!$I$255*(1+vanilla2)^0.5)-SUM($I483:N483),('RFM input'!$I$255*(1+vanilla2)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F483),('RFM input'!$I$255*(1+vanilla2)^0.5)-SUM($I483:O483),('RFM input'!$I$255*(1+vanilla2)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F483),('RFM input'!$I$255*(1+vanilla2)^0.5)-SUM($I483:P483),('RFM input'!$I$255*(1+vanilla2)^0.5)/A33stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F484),('RFM input'!$J$255*(1+vanilla3)^0.5)-SUM($J484:J484),('RFM input'!$J$255*(1+vanilla3)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F484),('RFM input'!$J$255*(1+vanilla3)^0.5)-SUM($J484:K484),('RFM input'!$J$255*(1+vanilla3)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F484),('RFM input'!$J$255*(1+vanilla3)^0.5)-SUM($J484:L484),('RFM input'!$J$255*(1+vanilla3)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F484),('RFM input'!$J$255*(1+vanilla3)^0.5)-SUM($J484:M484),('RFM input'!$J$255*(1+vanilla3)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F484),('RFM input'!$J$255*(1+vanilla3)^0.5)-SUM($J484:N484),('RFM input'!$J$255*(1+vanilla3)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F484),('RFM input'!$J$255*(1+vanilla3)^0.5)-SUM($J484:O484),('RFM input'!$J$255*(1+vanilla3)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F484),('RFM input'!$J$255*(1+vanilla3)^0.5)-SUM($J484:P484),('RFM input'!$J$255*(1+vanilla3)^0.5)/A33stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F485),('RFM input'!$K$255*(1+vanilla4)^0.5)-SUM($K485:K485),('RFM input'!$K$255*(1+vanilla4)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F485),('RFM input'!$K$255*(1+vanilla4)^0.5)-SUM($K485:L485),('RFM input'!$K$255*(1+vanilla4)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F485),('RFM input'!$K$255*(1+vanilla4)^0.5)-SUM($K485:M485),('RFM input'!$K$255*(1+vanilla4)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F485),('RFM input'!$K$255*(1+vanilla4)^0.5)-SUM($K485:N485),('RFM input'!$K$255*(1+vanilla4)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F485),('RFM input'!$K$255*(1+vanilla4)^0.5)-SUM($K485:O485),('RFM input'!$K$255*(1+vanilla4)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F485),('RFM input'!$K$255*(1+vanilla4)^0.5)-SUM($K485:P485),('RFM input'!$K$255*(1+vanilla4)^0.5)/A33stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F486),('RFM input'!$L$255*(1+vanilla5)^0.5)-SUM($L486:L486),('RFM input'!$L$255*(1+vanilla5)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F486),('RFM input'!$L$255*(1+vanilla5)^0.5)-SUM($L486:M486),('RFM input'!$L$255*(1+vanilla5)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F486),('RFM input'!$L$255*(1+vanilla5)^0.5)-SUM($L486:N486),('RFM input'!$L$255*(1+vanilla5)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F486),('RFM input'!$L$255*(1+vanilla5)^0.5)-SUM($L486:O486),('RFM input'!$L$255*(1+vanilla5)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F486),('RFM input'!$L$255*(1+vanilla5)^0.5)-SUM($L486:P486),('RFM input'!$L$255*(1+vanilla5)^0.5)/A33stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F487),('RFM input'!$M$255*(1+vanilla6)^0.5)-SUM($M487:M487),('RFM input'!$M$255*(1+vanilla6)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F487),('RFM input'!$M$255*(1+vanilla6)^0.5)-SUM($M487:N487),('RFM input'!$M$255*(1+vanilla6)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F487),('RFM input'!$M$255*(1+vanilla6)^0.5)-SUM($M487:O487),('RFM input'!$M$255*(1+vanilla6)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F487),('RFM input'!$M$255*(1+vanilla6)^0.5)-SUM($M487:P487),('RFM input'!$M$255*(1+vanilla6)^0.5)/A33stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F488),('RFM input'!N$255*(1+vanilla7)^0.5)-SUM($N488:N488),('RFM input'!$N$255*(1+vanilla7)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F488),('RFM input'!O$255*(1+vanilla7)^0.5)-SUM($N488:O488),('RFM input'!$N$255*(1+vanilla7)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F488),('RFM input'!P$255*(1+vanilla7)^0.5)-SUM($N488:P488),('RFM input'!$N$255*(1+vanilla7)^0.5)/A33stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F489),('RFM input'!$O$255*(1+vanilla8)^0.5)-SUM($O489:O489),('RFM input'!$O$255*(1+vanilla8)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F489),('RFM input'!$O$255*(1+vanilla8)^0.5)-SUM($O489:P489),('RFM input'!$O$255*(1+vanilla8)^0.5)/A33stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F490),('RFM input'!$P$255*(1+vanilla9)^0.5)-SUM($P490:P490),('RFM input'!$P$255*(1+vanilla9)^0.5)/A33stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H330,-SUM(H480:H491))","v":0},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I330,-SUM(I480:I491))","v":0},{"$f":"IF(COUNT($H492:I492)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J330,-SUM(J480:J491)))","v":0},{"$f":"IF(COUNT($H492:J492)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K330,-SUM(K480:K491)))","v":0},{"$f":"IF(COUNT($H492:K492)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L330,-SUM(L480:L491)))","v":0},{"$f":"IF(COUNT($H492:L492)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M330,-SUM(M480:M491)))","v":0},{"$f":"IF(COUNT($H492:M492)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N330,-SUM(N480:N491)))","v":0},{"$f":"IF(COUNT($H492:N492)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O330,-SUM(O480:O491)))","v":0},{"$f":"IF(COUNT($H492:O492)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P330,-SUM(P480:P491)))","v":0},{"$f":"IF(COUNT($H492:P492)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q330,-SUM(Q480:Q491)))","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A34remlife,A34value-SUM($G493:G493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"},{"$f":"IF(I$3>A34remlife,A34value-SUM($G493:H493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"},{"$f":"IF(J$3>A34remlife,A34value-SUM($G493:I493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"},{"$f":"IF(K$3>A34remlife,A34value-SUM($G493:J493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"},{"$f":"IF(L$3>A34remlife,A34value-SUM($G493:K493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"},{"$f":"IF(M$3>A34remlife,A34value-SUM($G493:L493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"},{"$f":"IF(N$3>A34remlife,A34value-SUM($G493:M493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"},{"$f":"IF(O$3>A34remlife,A34value-SUM($G493:N493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"},{"$f":"IF(P$3>A34remlife,A34value-SUM($G493:O493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"},{"$f":"IF(Q$3>A34remlife,A34value-SUM($G493:P493),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(I$3>(A34stdlife+$F495),('RFM input'!$H$256*(1+vanilla1)^0.5)-SUM($H495:H495),('RFM input'!$H$256*(1+vanilla1)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(J$3>(A34stdlife+$F495),('RFM input'!$H$256*(1+vanilla1)^0.5)-SUM($H495:I495),('RFM input'!$H$256*(1+vanilla1)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F495),('RFM input'!$H$256*(1+vanilla1)^0.5)-SUM($H495:J495),('RFM input'!$H$256*(1+vanilla1)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F495),('RFM input'!$H$256*(1+vanilla1)^0.5)-SUM($H495:K495),('RFM input'!$H$256*(1+vanilla1)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F495),('RFM input'!$H$256*(1+vanilla1)^0.5)-SUM($H495:L495),('RFM input'!$H$256*(1+vanilla1)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F495),('RFM input'!$H$256*(1+vanilla1)^0.5)-SUM($H495:M495),('RFM input'!$H$256*(1+vanilla1)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F495),('RFM input'!$H$256*(1+vanilla1)^0.5)-SUM($H495:N495),('RFM input'!$H$256*(1+vanilla1)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F495),('RFM input'!$H$256*(1+vanilla1)^0.5)-SUM($H495:O495),('RFM input'!$H$256*(1+vanilla1)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F495),('RFM input'!$H$256*(1+vanilla1)^0.5)-SUM($H495:P495),('RFM input'!$H$256*(1+vanilla1)^0.5)/A34stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(J$3>(A34stdlife+$F496),('RFM input'!$I$256*(1+vanilla2)^0.5)-SUM($I496:I496),('RFM input'!$I$256*(1+vanilla2)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F496),('RFM input'!$I$256*(1+vanilla2)^0.5)-SUM($I496:J496),('RFM input'!$I$256*(1+vanilla2)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F496),('RFM input'!$I$256*(1+vanilla2)^0.5)-SUM($I496:K496),('RFM input'!$I$256*(1+vanilla2)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F496),('RFM input'!$I$256*(1+vanilla2)^0.5)-SUM($I496:L496),('RFM input'!$I$256*(1+vanilla2)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F496),('RFM input'!$I$256*(1+vanilla2)^0.5)-SUM($I496:M496),('RFM input'!$I$256*(1+vanilla2)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F496),('RFM input'!$I$256*(1+vanilla2)^0.5)-SUM($I496:N496),('RFM input'!$I$256*(1+vanilla2)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F496),('RFM input'!$I$256*(1+vanilla2)^0.5)-SUM($I496:O496),('RFM input'!$I$256*(1+vanilla2)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F496),('RFM input'!$I$256*(1+vanilla2)^0.5)-SUM($I496:P496),('RFM input'!$I$256*(1+vanilla2)^0.5)/A34stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F497),('RFM input'!$J$256*(1+vanilla3)^0.5)-SUM($J497:J497),('RFM input'!$J$256*(1+vanilla3)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F497),('RFM input'!$J$256*(1+vanilla3)^0.5)-SUM($J497:K497),('RFM input'!$J$256*(1+vanilla3)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F497),('RFM input'!$J$256*(1+vanilla3)^0.5)-SUM($J497:L497),('RFM input'!$J$256*(1+vanilla3)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F497),('RFM input'!$J$256*(1+vanilla3)^0.5)-SUM($J497:M497),('RFM input'!$J$256*(1+vanilla3)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F497),('RFM input'!$J$256*(1+vanilla3)^0.5)-SUM($J497:N497),('RFM input'!$J$256*(1+vanilla3)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F497),('RFM input'!$J$256*(1+vanilla3)^0.5)-SUM($J497:O497),('RFM input'!$J$256*(1+vanilla3)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F497),('RFM input'!$J$256*(1+vanilla3)^0.5)-SUM($J497:P497),('RFM input'!$J$256*(1+vanilla3)^0.5)/A34stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F498),('RFM input'!$K$256*(1+vanilla4)^0.5)-SUM($K498:K498),('RFM input'!$K$256*(1+vanilla4)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F498),('RFM input'!$K$256*(1+vanilla4)^0.5)-SUM($K498:L498),('RFM input'!$K$256*(1+vanilla4)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F498),('RFM input'!$K$256*(1+vanilla4)^0.5)-SUM($K498:M498),('RFM input'!$K$256*(1+vanilla4)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F498),('RFM input'!$K$256*(1+vanilla4)^0.5)-SUM($K498:N498),('RFM input'!$K$256*(1+vanilla4)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F498),('RFM input'!$K$256*(1+vanilla4)^0.5)-SUM($K498:O498),('RFM input'!$K$256*(1+vanilla4)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F498),('RFM input'!$K$256*(1+vanilla4)^0.5)-SUM($K498:P498),('RFM input'!$K$256*(1+vanilla4)^0.5)/A34stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F499),('RFM input'!$L$256*(1+vanilla5)^0.5)-SUM($L499:L499),('RFM input'!$L$256*(1+vanilla5)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F499),('RFM input'!$L$256*(1+vanilla5)^0.5)-SUM($L499:M499),('RFM input'!$L$256*(1+vanilla5)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F499),('RFM input'!$L$256*(1+vanilla5)^0.5)-SUM($L499:N499),('RFM input'!$L$256*(1+vanilla5)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F499),('RFM input'!$L$256*(1+vanilla5)^0.5)-SUM($L499:O499),('RFM input'!$L$256*(1+vanilla5)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F499),('RFM input'!$L$256*(1+vanilla5)^0.5)-SUM($L499:P499),('RFM input'!$L$256*(1+vanilla5)^0.5)/A34stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F500),('RFM input'!$M$256*(1+vanilla6)^0.5)-SUM($M500:M500),('RFM input'!$M$256*(1+vanilla6)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F500),('RFM input'!$M$256*(1+vanilla6)^0.5)-SUM($M500:N500),('RFM input'!$M$256*(1+vanilla6)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F500),('RFM input'!$M$256*(1+vanilla6)^0.5)-SUM($M500:O500),('RFM input'!$M$256*(1+vanilla6)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F500),('RFM input'!$M$256*(1+vanilla6)^0.5)-SUM($M500:P500),('RFM input'!$M$256*(1+vanilla6)^0.5)/A34stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F501),('RFM input'!N$256*(1+vanilla7)^0.5)-SUM($N501:N501),('RFM input'!$N$256*(1+vanilla7)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F501),('RFM input'!O$256*(1+vanilla7)^0.5)-SUM($N501:O501),('RFM input'!$N$256*(1+vanilla7)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F501),('RFM input'!P$256*(1+vanilla7)^0.5)-SUM($N501:P501),('RFM input'!$N$256*(1+vanilla7)^0.5)/A34stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F502),('RFM input'!$O$256*(1+vanilla8)^0.5)-SUM($O502:O502),('RFM input'!$O$256*(1+vanilla8)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F502),('RFM input'!$O$256*(1+vanilla8)^0.5)-SUM($O502:P502),('RFM input'!$O$256*(1+vanilla8)^0.5)/A34stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F503),('RFM input'!$P$256*(1+vanilla9)^0.5)-SUM($P503:P503),('RFM input'!$P$256*(1+vanilla9)^0.5)/A34stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H331,-SUM(H493:H504))","v":0},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I331,-SUM(I493:I504))","v":0},{"$f":"IF(COUNT($H505:I505)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J331,-SUM(J493:J504)))","v":0},{"$f":"IF(COUNT($H505:J505)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K331,-SUM(K493:K504)))","v":0},{"$f":"IF(COUNT($H505:K505)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L331,-SUM(L493:L504)))","v":0},{"$f":"IF(COUNT($H505:L505)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M331,-SUM(M493:M504)))","v":0},{"$f":"IF(COUNT($H505:M505)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N331,-SUM(N493:N504)))","v":0},{"$f":"IF(COUNT($H505:N505)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O331,-SUM(O493:O504)))","v":0},{"$f":"IF(COUNT($H505:O505)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P331,-SUM(P493:P504)))","v":0},{"$f":"IF(COUNT($H505:P505)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q331,-SUM(Q493:Q504)))","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A35remlife,A35value-SUM($G506:G506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"},{"$f":"IF(I$3>A35remlife,A35value-SUM($G506:H506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"},{"$f":"IF(J$3>A35remlife,A35value-SUM($G506:I506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"},{"$f":"IF(K$3>A35remlife,A35value-SUM($G506:J506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"},{"$f":"IF(L$3>A35remlife,A35value-SUM($G506:K506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"},{"$f":"IF(M$3>A35remlife,A35value-SUM($G506:L506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"},{"$f":"IF(N$3>A35remlife,A35value-SUM($G506:M506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"},{"$f":"IF(O$3>A35remlife,A35value-SUM($G506:N506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"},{"$f":"IF(P$3>A35remlife,A35value-SUM($G506:O506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"},{"$f":"IF(Q$3>A35remlife,A35value-SUM($G506:P506),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(I$3>(A35stdlife+$F508),('RFM input'!$H$257*(1+vanilla1)^0.5)-SUM($H508:H508),('RFM input'!$H$257*(1+vanilla1)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(J$3>(A35stdlife+$F508),('RFM input'!$H$257*(1+vanilla1)^0.5)-SUM($H508:I508),('RFM input'!$H$257*(1+vanilla1)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F508),('RFM input'!$H$257*(1+vanilla1)^0.5)-SUM($H508:J508),('RFM input'!$H$257*(1+vanilla1)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F508),('RFM input'!$H$257*(1+vanilla1)^0.5)-SUM($H508:K508),('RFM input'!$H$257*(1+vanilla1)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F508),('RFM input'!$H$257*(1+vanilla1)^0.5)-SUM($H508:L508),('RFM input'!$H$257*(1+vanilla1)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F508),('RFM input'!$H$257*(1+vanilla1)^0.5)-SUM($H508:M508),('RFM input'!$H$257*(1+vanilla1)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F508),('RFM input'!$H$257*(1+vanilla1)^0.5)-SUM($H508:N508),('RFM input'!$H$257*(1+vanilla1)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F508),('RFM input'!$H$257*(1+vanilla1)^0.5)-SUM($H508:O508),('RFM input'!$H$257*(1+vanilla1)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F508),('RFM input'!$H$257*(1+vanilla1)^0.5)-SUM($H508:P508),('RFM input'!$H$257*(1+vanilla1)^0.5)/A35stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(J$3>(A35stdlife+$F509),('RFM input'!$I$257*(1+vanilla2)^0.5)-SUM($I509:I509),('RFM input'!$I$257*(1+vanilla2)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F509),('RFM input'!$I$257*(1+vanilla2)^0.5)-SUM($I509:J509),('RFM input'!$I$257*(1+vanilla2)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F509),('RFM input'!$I$257*(1+vanilla2)^0.5)-SUM($I509:K509),('RFM input'!$I$257*(1+vanilla2)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F509),('RFM input'!$I$257*(1+vanilla2)^0.5)-SUM($I509:L509),('RFM input'!$I$257*(1+vanilla2)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F509),('RFM input'!$I$257*(1+vanilla2)^0.5)-SUM($I509:M509),('RFM input'!$I$257*(1+vanilla2)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F509),('RFM input'!$I$257*(1+vanilla2)^0.5)-SUM($I509:N509),('RFM input'!$I$257*(1+vanilla2)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F509),('RFM input'!$I$257*(1+vanilla2)^0.5)-SUM($I509:O509),('RFM input'!$I$257*(1+vanilla2)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F509),('RFM input'!$I$257*(1+vanilla2)^0.5)-SUM($I509:P509),('RFM input'!$I$257*(1+vanilla2)^0.5)/A35stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F510),('RFM input'!$J$257*(1+vanilla3)^0.5)-SUM($J510:J510),('RFM input'!$J$257*(1+vanilla3)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F510),('RFM input'!$J$257*(1+vanilla3)^0.5)-SUM($J510:K510),('RFM input'!$J$257*(1+vanilla3)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F510),('RFM input'!$J$257*(1+vanilla3)^0.5)-SUM($J510:L510),('RFM input'!$J$257*(1+vanilla3)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F510),('RFM input'!$J$257*(1+vanilla3)^0.5)-SUM($J510:M510),('RFM input'!$J$257*(1+vanilla3)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F510),('RFM input'!$J$257*(1+vanilla3)^0.5)-SUM($J510:N510),('RFM input'!$J$257*(1+vanilla3)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F510),('RFM input'!$J$257*(1+vanilla3)^0.5)-SUM($J510:O510),('RFM input'!$J$257*(1+vanilla3)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F510),('RFM input'!$J$257*(1+vanilla3)^0.5)-SUM($J510:P510),('RFM input'!$J$257*(1+vanilla3)^0.5)/A35stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F511),('RFM input'!$K$257*(1+vanilla4)^0.5)-SUM($K511:K511),('RFM input'!$K$257*(1+vanilla4)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F511),('RFM input'!$K$257*(1+vanilla4)^0.5)-SUM($K511:L511),('RFM input'!$K$257*(1+vanilla4)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F511),('RFM input'!$K$257*(1+vanilla4)^0.5)-SUM($K511:M511),('RFM input'!$K$257*(1+vanilla4)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F511),('RFM input'!$K$257*(1+vanilla4)^0.5)-SUM($K511:N511),('RFM input'!$K$257*(1+vanilla4)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F511),('RFM input'!$K$257*(1+vanilla4)^0.5)-SUM($K511:O511),('RFM input'!$K$257*(1+vanilla4)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F511),('RFM input'!$K$257*(1+vanilla4)^0.5)-SUM($K511:P511),('RFM input'!$K$257*(1+vanilla4)^0.5)/A35stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F512),('RFM input'!$L$257*(1+vanilla5)^0.5)-SUM($L512:L512),('RFM input'!$L$257*(1+vanilla5)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F512),('RFM input'!$L$257*(1+vanilla5)^0.5)-SUM($L512:M512),('RFM input'!$L$257*(1+vanilla5)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F512),('RFM input'!$L$257*(1+vanilla5)^0.5)-SUM($L512:N512),('RFM input'!$L$257*(1+vanilla5)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F512),('RFM input'!$L$257*(1+vanilla5)^0.5)-SUM($L512:O512),('RFM input'!$L$257*(1+vanilla5)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F512),('RFM input'!$L$257*(1+vanilla5)^0.5)-SUM($L512:P512),('RFM input'!$L$257*(1+vanilla5)^0.5)/A35stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F513),('RFM input'!$M$257*(1+vanilla6)^0.5)-SUM($M513:M513),('RFM input'!$M$257*(1+vanilla6)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F513),('RFM input'!$M$257*(1+vanilla6)^0.5)-SUM($M513:N513),('RFM input'!$M$257*(1+vanilla6)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F513),('RFM input'!$M$257*(1+vanilla6)^0.5)-SUM($M513:O513),('RFM input'!$M$257*(1+vanilla6)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F513),('RFM input'!$M$257*(1+vanilla6)^0.5)-SUM($M513:P513),('RFM input'!$M$257*(1+vanilla6)^0.5)/A35stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F514),('RFM input'!N$257*(1+vanilla7)^0.5)-SUM($N514:N514),('RFM input'!$N$257*(1+vanilla7)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F514),('RFM input'!O$257*(1+vanilla7)^0.5)-SUM($N514:O514),('RFM input'!$N$257*(1+vanilla7)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F514),('RFM input'!P$257*(1+vanilla7)^0.5)-SUM($N514:P514),('RFM input'!$N$257*(1+vanilla7)^0.5)/A35stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F515),('RFM input'!$O$257*(1+vanilla8)^0.5)-SUM($O515:O515),('RFM input'!$O$257*(1+vanilla8)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F515),('RFM input'!$O$257*(1+vanilla8)^0.5)-SUM($O515:P515),('RFM input'!$O$257*(1+vanilla8)^0.5)/A35stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F516),('RFM input'!$P$257*(1+vanilla9)^0.5)-SUM($P516:P516),('RFM input'!$P$257*(1+vanilla9)^0.5)/A35stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H332,-SUM(H506:H517))","v":0},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I332,-SUM(I506:I517))","v":0},{"$f":"IF(COUNT($H518:I518)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J332,-SUM(J506:J517)))","v":0},{"$f":"IF(COUNT($H518:J518)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K332,-SUM(K506:K517)))","v":0},{"$f":"IF(COUNT($H518:K518)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L332,-SUM(L506:L517)))","v":0},{"$f":"IF(COUNT($H518:L518)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M332,-SUM(M506:M517)))","v":0},{"$f":"IF(COUNT($H518:M518)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N332,-SUM(N506:N517)))","v":0},{"$f":"IF(COUNT($H518:N518)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O332,-SUM(O506:O517)))","v":0},{"$f":"IF(COUNT($H518:O518)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P332,-SUM(P506:P517)))","v":0},{"$f":"IF(COUNT($H518:P518)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q332,-SUM(Q506:Q517)))","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A36remlife,A36value-SUM($G519:G519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"},{"$f":"IF(I$3>A36remlife,A36value-SUM($G519:H519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"},{"$f":"IF(J$3>A36remlife,A36value-SUM($G519:I519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"},{"$f":"IF(K$3>A36remlife,A36value-SUM($G519:J519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"},{"$f":"IF(L$3>A36remlife,A36value-SUM($G519:K519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"},{"$f":"IF(M$3>A36remlife,A36value-SUM($G519:L519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"},{"$f":"IF(N$3>A36remlife,A36value-SUM($G519:M519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"},{"$f":"IF(O$3>A36remlife,A36value-SUM($G519:N519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"},{"$f":"IF(P$3>A36remlife,A36value-SUM($G519:O519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"},{"$f":"IF(Q$3>A36remlife,A36value-SUM($G519:P519),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(I$3>(A36stdlife+$F521),('RFM input'!$H$258*(1+vanilla1)^0.5)-SUM($H521:H521),('RFM input'!$H$258*(1+vanilla1)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(J$3>(A36stdlife+$F521),('RFM input'!$H$258*(1+vanilla1)^0.5)-SUM($H521:I521),('RFM input'!$H$258*(1+vanilla1)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F521),('RFM input'!$H$258*(1+vanilla1)^0.5)-SUM($H521:J521),('RFM input'!$H$258*(1+vanilla1)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F521),('RFM input'!$H$258*(1+vanilla1)^0.5)-SUM($H521:K521),('RFM input'!$H$258*(1+vanilla1)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F521),('RFM input'!$H$258*(1+vanilla1)^0.5)-SUM($H521:L521),('RFM input'!$H$258*(1+vanilla1)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F521),('RFM input'!$H$258*(1+vanilla1)^0.5)-SUM($H521:M521),('RFM input'!$H$258*(1+vanilla1)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F521),('RFM input'!$H$258*(1+vanilla1)^0.5)-SUM($H521:N521),('RFM input'!$H$258*(1+vanilla1)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F521),('RFM input'!$H$258*(1+vanilla1)^0.5)-SUM($H521:O521),('RFM input'!$H$258*(1+vanilla1)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F521),('RFM input'!$H$258*(1+vanilla1)^0.5)-SUM($H521:P521),('RFM input'!$H$258*(1+vanilla1)^0.5)/A36stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(J$3>(A36stdlife+$F522),('RFM input'!$I$258*(1+vanilla2)^0.5)-SUM($I522:I522),('RFM input'!$I$258*(1+vanilla2)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F522),('RFM input'!$I$258*(1+vanilla2)^0.5)-SUM($I522:J522),('RFM input'!$I$258*(1+vanilla2)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F522),('RFM input'!$I$258*(1+vanilla2)^0.5)-SUM($I522:K522),('RFM input'!$I$258*(1+vanilla2)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F522),('RFM input'!$I$258*(1+vanilla2)^0.5)-SUM($I522:L522),('RFM input'!$I$258*(1+vanilla2)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F522),('RFM input'!$I$258*(1+vanilla2)^0.5)-SUM($I522:M522),('RFM input'!$I$258*(1+vanilla2)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F522),('RFM input'!$I$258*(1+vanilla2)^0.5)-SUM($I522:N522),('RFM input'!$I$258*(1+vanilla2)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F522),('RFM input'!$I$258*(1+vanilla2)^0.5)-SUM($I522:O522),('RFM input'!$I$258*(1+vanilla2)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F522),('RFM input'!$I$258*(1+vanilla2)^0.5)-SUM($I522:P522),('RFM input'!$I$258*(1+vanilla2)^0.5)/A36stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F523),('RFM input'!$J$258*(1+vanilla3)^0.5)-SUM($J523:J523),('RFM input'!$J$258*(1+vanilla3)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F523),('RFM input'!$J$258*(1+vanilla3)^0.5)-SUM($J523:K523),('RFM input'!$J$258*(1+vanilla3)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F523),('RFM input'!$J$258*(1+vanilla3)^0.5)-SUM($J523:L523),('RFM input'!$J$258*(1+vanilla3)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F523),('RFM input'!$J$258*(1+vanilla3)^0.5)-SUM($J523:M523),('RFM input'!$J$258*(1+vanilla3)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F523),('RFM input'!$J$258*(1+vanilla3)^0.5)-SUM($J523:N523),('RFM input'!$J$258*(1+vanilla3)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F523),('RFM input'!$J$258*(1+vanilla3)^0.5)-SUM($J523:O523),('RFM input'!$J$258*(1+vanilla3)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F523),('RFM input'!$J$258*(1+vanilla3)^0.5)-SUM($J523:P523),('RFM input'!$J$258*(1+vanilla3)^0.5)/A36stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F524),('RFM input'!$K$258*(1+vanilla4)^0.5)-SUM($K524:K524),('RFM input'!$K$258*(1+vanilla4)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F524),('RFM input'!$K$258*(1+vanilla4)^0.5)-SUM($K524:L524),('RFM input'!$K$258*(1+vanilla4)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F524),('RFM input'!$K$258*(1+vanilla4)^0.5)-SUM($K524:M524),('RFM input'!$K$258*(1+vanilla4)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F524),('RFM input'!$K$258*(1+vanilla4)^0.5)-SUM($K524:N524),('RFM input'!$K$258*(1+vanilla4)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F524),('RFM input'!$K$258*(1+vanilla4)^0.5)-SUM($K524:O524),('RFM input'!$K$258*(1+vanilla4)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F524),('RFM input'!$K$258*(1+vanilla4)^0.5)-SUM($K524:P524),('RFM input'!$K$258*(1+vanilla4)^0.5)/A36stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F525),('RFM input'!$L$258*(1+vanilla5)^0.5)-SUM($L525:L525),('RFM input'!$L$258*(1+vanilla5)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F525),('RFM input'!$L$258*(1+vanilla5)^0.5)-SUM($L525:M525),('RFM input'!$L$258*(1+vanilla5)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F525),('RFM input'!$L$258*(1+vanilla5)^0.5)-SUM($L525:N525),('RFM input'!$L$258*(1+vanilla5)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F525),('RFM input'!$L$258*(1+vanilla5)^0.5)-SUM($L525:O525),('RFM input'!$L$258*(1+vanilla5)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F525),('RFM input'!$L$258*(1+vanilla5)^0.5)-SUM($L525:P525),('RFM input'!$L$258*(1+vanilla5)^0.5)/A36stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F526),('RFM input'!$M$258*(1+vanilla6)^0.5)-SUM($M526:M526),('RFM input'!$M$258*(1+vanilla6)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F526),('RFM input'!$M$258*(1+vanilla6)^0.5)-SUM($M526:N526),('RFM input'!$M$258*(1+vanilla6)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F526),('RFM input'!$M$258*(1+vanilla6)^0.5)-SUM($M526:O526),('RFM input'!$M$258*(1+vanilla6)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F526),('RFM input'!$M$258*(1+vanilla6)^0.5)-SUM($M526:P526),('RFM input'!$M$258*(1+vanilla6)^0.5)/A36stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F527),('RFM input'!N$258*(1+vanilla7)^0.5)-SUM($N527:N527),('RFM input'!$N$258*(1+vanilla7)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F527),('RFM input'!O$258*(1+vanilla7)^0.5)-SUM($N527:O527),('RFM input'!$N$258*(1+vanilla7)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F527),('RFM input'!P$258*(1+vanilla7)^0.5)-SUM($N527:P527),('RFM input'!$N$258*(1+vanilla7)^0.5)/A36stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F528),('RFM input'!$O$258*(1+vanilla8)^0.5)-SUM($O528:O528),('RFM input'!$O$258*(1+vanilla8)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F528),('RFM input'!$O$258*(1+vanilla8)^0.5)-SUM($O528:P528),('RFM input'!$O$258*(1+vanilla8)^0.5)/A36stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F529),('RFM input'!$P$258*(1+vanilla9)^0.5)-SUM($P529:P529),('RFM input'!$P$258*(1+vanilla9)^0.5)/A36stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H333,-SUM(H519:H530))","v":0},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I333,-SUM(I519:I530))","v":0},{"$f":"IF(COUNT($H531:I531)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J333,-SUM(J519:J530)))","v":0},{"$f":"IF(COUNT($H531:J531)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K333,-SUM(K519:K530)))","v":0},{"$f":"IF(COUNT($H531:K531)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L333,-SUM(L519:L530)))","v":0},{"$f":"IF(COUNT($H531:L531)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M333,-SUM(M519:M530)))","v":0},{"$f":"IF(COUNT($H531:M531)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N333,-SUM(N519:N530)))","v":0},{"$f":"IF(COUNT($H531:N531)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O333,-SUM(O519:O530)))","v":0},{"$f":"IF(COUNT($H531:O531)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P333,-SUM(P519:P530)))","v":0},{"$f":"IF(COUNT($H531:P531)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q333,-SUM(Q519:Q530)))","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A37remlife,A37value-SUM($G532:G532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":"n/a"},{"$f":"IF(I$3>A37remlife,A37value-SUM($G532:H532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":"n/a"},{"$f":"IF(J$3>A37remlife,A37value-SUM($G532:I532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":"n/a"},{"$f":"IF(K$3>A37remlife,A37value-SUM($G532:J532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":"n/a"},{"$f":"IF(L$3>A37remlife,A37value-SUM($G532:K532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":"n/a"},{"$f":"IF(M$3>A37remlife,A37value-SUM($G532:L532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":"n/a"},{"$f":"IF(N$3>A37remlife,A37value-SUM($G532:M532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":"n/a"},{"$f":"IF(O$3>A37remlife,A37value-SUM($G532:N532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":"n/a"},{"$f":"IF(P$3>A37remlife,A37value-SUM($G532:O532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":"n/a"},{"$f":"IF(Q$3>A37remlife,A37value-SUM($G532:P532),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(I$3>(A37stdlife+$F534),('RFM input'!$H$259*(1+vanilla1)^0.5)-SUM($H534:H534),('RFM input'!$H$259*(1+vanilla1)^0.5)/A37stdlife))","v":0.29230155798754887},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(J$3>(A37stdlife+$F534),('RFM input'!$H$259*(1+vanilla1)^0.5)-SUM($H534:I534),('RFM input'!$H$259*(1+vanilla1)^0.5)/A37stdlife))","v":0.29230155798754887},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F534),('RFM input'!$H$259*(1+vanilla1)^0.5)-SUM($H534:J534),('RFM input'!$H$259*(1+vanilla1)^0.5)/A37stdlife))","v":0.29230155798754887},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F534),('RFM input'!$H$259*(1+vanilla1)^0.5)-SUM($H534:K534),('RFM input'!$H$259*(1+vanilla1)^0.5)/A37stdlife))","v":0.29230155798754887},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F534),('RFM input'!$H$259*(1+vanilla1)^0.5)-SUM($H534:L534),('RFM input'!$H$259*(1+vanilla1)^0.5)/A37stdlife))","v":0.29230155798754887},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F534),('RFM input'!$H$259*(1+vanilla1)^0.5)-SUM($H534:M534),('RFM input'!$H$259*(1+vanilla1)^0.5)/A37stdlife))","v":0.29230155798754887},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F534),('RFM input'!$H$259*(1+vanilla1)^0.5)-SUM($H534:N534),('RFM input'!$H$259*(1+vanilla1)^0.5)/A37stdlife))","v":2.2204460492503131E-16},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F534),('RFM input'!$H$259*(1+vanilla1)^0.5)-SUM($H534:O534),('RFM input'!$H$259*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F534),('RFM input'!$H$259*(1+vanilla1)^0.5)-SUM($H534:P534),('RFM input'!$H$259*(1+vanilla1)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(J$3>(A37stdlife+$F535),('RFM input'!$I$259*(1+vanilla2)^0.5)-SUM($I535:I535),('RFM input'!$I$259*(1+vanilla2)^0.5)/A37stdlife))","v":0.2954475296839712},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F535),('RFM input'!$I$259*(1+vanilla2)^0.5)-SUM($I535:J535),('RFM input'!$I$259*(1+vanilla2)^0.5)/A37stdlife))","v":0.2954475296839712},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F535),('RFM input'!$I$259*(1+vanilla2)^0.5)-SUM($I535:K535),('RFM input'!$I$259*(1+vanilla2)^0.5)/A37stdlife))","v":0.2954475296839712},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F535),('RFM input'!$I$259*(1+vanilla2)^0.5)-SUM($I535:L535),('RFM input'!$I$259*(1+vanilla2)^0.5)/A37stdlife))","v":0.2954475296839712},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F535),('RFM input'!$I$259*(1+vanilla2)^0.5)-SUM($I535:M535),('RFM input'!$I$259*(1+vanilla2)^0.5)/A37stdlife))","v":0.2954475296839712},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F535),('RFM input'!$I$259*(1+vanilla2)^0.5)-SUM($I535:N535),('RFM input'!$I$259*(1+vanilla2)^0.5)/A37stdlife))","v":0.2954475296839712},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F535),('RFM input'!$I$259*(1+vanilla2)^0.5)-SUM($I535:O535),('RFM input'!$I$259*(1+vanilla2)^0.5)/A37stdlife))","v":2.2204460492503131E-16},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F535),('RFM input'!$I$259*(1+vanilla2)^0.5)-SUM($I535:P535),('RFM input'!$I$259*(1+vanilla2)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F536),('RFM input'!$J$259*(1+vanilla3)^0.5)-SUM($J536:J536),('RFM input'!$J$259*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F536),('RFM input'!$J$259*(1+vanilla3)^0.5)-SUM($J536:K536),('RFM input'!$J$259*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F536),('RFM input'!$J$259*(1+vanilla3)^0.5)-SUM($J536:L536),('RFM input'!$J$259*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F536),('RFM input'!$J$259*(1+vanilla3)^0.5)-SUM($J536:M536),('RFM input'!$J$259*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F536),('RFM input'!$J$259*(1+vanilla3)^0.5)-SUM($J536:N536),('RFM input'!$J$259*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F536),('RFM input'!$J$259*(1+vanilla3)^0.5)-SUM($J536:O536),('RFM input'!$J$259*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F536),('RFM input'!$J$259*(1+vanilla3)^0.5)-SUM($J536:P536),('RFM input'!$J$259*(1+vanilla3)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F537),('RFM input'!$K$259*(1+vanilla4)^0.5)-SUM($K537:K537),('RFM input'!$K$259*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F537),('RFM input'!$K$259*(1+vanilla4)^0.5)-SUM($K537:L537),('RFM input'!$K$259*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F537),('RFM input'!$K$259*(1+vanilla4)^0.5)-SUM($K537:M537),('RFM input'!$K$259*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F537),('RFM input'!$K$259*(1+vanilla4)^0.5)-SUM($K537:N537),('RFM input'!$K$259*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F537),('RFM input'!$K$259*(1+vanilla4)^0.5)-SUM($K537:O537),('RFM input'!$K$259*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F537),('RFM input'!$K$259*(1+vanilla4)^0.5)-SUM($K537:P537),('RFM input'!$K$259*(1+vanilla4)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F538),('RFM input'!$L$259*(1+vanilla5)^0.5)-SUM($L538:L538),('RFM input'!$L$259*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F538),('RFM input'!$L$259*(1+vanilla5)^0.5)-SUM($L538:M538),('RFM input'!$L$259*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F538),('RFM input'!$L$259*(1+vanilla5)^0.5)-SUM($L538:N538),('RFM input'!$L$259*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F538),('RFM input'!$L$259*(1+vanilla5)^0.5)-SUM($L538:O538),('RFM input'!$L$259*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F538),('RFM input'!$L$259*(1+vanilla5)^0.5)-SUM($L538:P538),('RFM input'!$L$259*(1+vanilla5)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F539),('RFM input'!$M$259*(1+vanilla6)^0.5)-SUM($M539:M539),('RFM input'!$M$259*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F539),('RFM input'!$M$259*(1+vanilla6)^0.5)-SUM($M539:N539),('RFM input'!$M$259*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F539),('RFM input'!$M$259*(1+vanilla6)^0.5)-SUM($M539:O539),('RFM input'!$M$259*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F539),('RFM input'!$M$259*(1+vanilla6)^0.5)-SUM($M539:P539),('RFM input'!$M$259*(1+vanilla6)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F540),('RFM input'!N$259*(1+vanilla7)^0.5)-SUM($N540:N540),('RFM input'!$N$259*(1+vanilla7)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F540),('RFM input'!O$259*(1+vanilla7)^0.5)-SUM($N540:O540),('RFM input'!$N$259*(1+vanilla7)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F540),('RFM input'!P$259*(1+vanilla7)^0.5)-SUM($N540:P540),('RFM input'!$N$259*(1+vanilla7)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F541),('RFM input'!$O$259*(1+vanilla8)^0.5)-SUM($O541:O541),('RFM input'!$O$259*(1+vanilla8)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F541),('RFM input'!$O$259*(1+vanilla8)^0.5)-SUM($O541:P541),('RFM input'!$O$259*(1+vanilla8)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F542),('RFM input'!$P$259*(1+vanilla9)^0.5)-SUM($P542:P542),('RFM input'!$P$259*(1+vanilla9)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H334,-SUM(H532:H543))","v":8.9353334365509198},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I334,-SUM(I532:I543))","v":-2.6061258921414678},{"$f":"IF(COUNT($H544:I544)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J334,-SUM(J532:J543)))","v":0},{"$f":"IF(COUNT($H544:J544)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K334,-SUM(K532:K543)))","v":0},{"$f":"IF(COUNT($H544:K544)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L334,-SUM(L532:L543)))","v":0},{"$f":"IF(COUNT($H544:L544)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M334,-SUM(M532:M543)))","v":0},{"$f":"IF(COUNT($H544:M544)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N334,-SUM(N532:N543)))","v":0},{"$f":"IF(COUNT($H544:N544)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O334,-SUM(O532:O543)))","v":0},{"$f":"IF(COUNT($H544:O544)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P334,-SUM(P532:P543)))","v":0},{"$f":"IF(COUNT($H544:P544)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q334,-SUM(Q532:Q543)))","v":0}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A38remlife,A38value-SUM($G545:G545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":"n/a"},{"$f":"IF(I$3>A38remlife,A38value-SUM($G545:H545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":"n/a"},{"$f":"IF(J$3>A38remlife,A38value-SUM($G545:I545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":"n/a"},{"$f":"IF(K$3>A38remlife,A38value-SUM($G545:J545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":"n/a"},{"$f":"IF(L$3>A38remlife,A38value-SUM($G545:K545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":"n/a"},{"$f":"IF(M$3>A38remlife,A38value-SUM($G545:L545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":"n/a"},{"$f":"IF(N$3>A38remlife,A38value-SUM($G545:M545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":"n/a"},{"$f":"IF(O$3>A38remlife,A38value-SUM($G545:N545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":"n/a"},{"$f":"IF(P$3>A38remlife,A38value-SUM($G545:O545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":"n/a"},{"$f":"IF(Q$3>A38remlife,A38value-SUM($G545:P545),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(I$3>(A38stdlife+$F547),('RFM input'!$H$260*(1+vanilla1)^0.5)-SUM($H547:H547),('RFM input'!$H$260*(1+vanilla1)^0.5)/A38stdlife))","v":3.1571024081909078},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(J$3>(A38stdlife+$F547),('RFM input'!$H$260*(1+vanilla1)^0.5)-SUM($H547:I547),('RFM input'!$H$260*(1+vanilla1)^0.5)/A38stdlife))","v":3.1571024081909078},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F547),('RFM input'!$H$260*(1+vanilla1)^0.5)-SUM($H547:J547),('RFM input'!$H$260*(1+vanilla1)^0.5)/A38stdlife))","v":3.1571024081909078},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F547),('RFM input'!$H$260*(1+vanilla1)^0.5)-SUM($H547:K547),('RFM input'!$H$260*(1+vanilla1)^0.5)/A38stdlife))","v":3.1571024081909078},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F547),('RFM input'!$H$260*(1+vanilla1)^0.5)-SUM($H547:L547),('RFM input'!$H$260*(1+vanilla1)^0.5)/A38stdlife))","v":3.1571024081909078},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F547),('RFM input'!$H$260*(1+vanilla1)^0.5)-SUM($H547:M547),('RFM input'!$H$260*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F547),('RFM input'!$H$260*(1+vanilla1)^0.5)-SUM($H547:N547),('RFM input'!$H$260*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F547),('RFM input'!$H$260*(1+vanilla1)^0.5)-SUM($H547:O547),('RFM input'!$H$260*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F547),('RFM input'!$H$260*(1+vanilla1)^0.5)-SUM($H547:P547),('RFM input'!$H$260*(1+vanilla1)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(J$3>(A38stdlife+$F548),('RFM input'!$I$260*(1+vanilla2)^0.5)-SUM($I548:I548),('RFM input'!$I$260*(1+vanilla2)^0.5)/A38stdlife))","v":3.016890032506097},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F548),('RFM input'!$I$260*(1+vanilla2)^0.5)-SUM($I548:J548),('RFM input'!$I$260*(1+vanilla2)^0.5)/A38stdlife))","v":3.016890032506097},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F548),('RFM input'!$I$260*(1+vanilla2)^0.5)-SUM($I548:K548),('RFM input'!$I$260*(1+vanilla2)^0.5)/A38stdlife))","v":3.016890032506097},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F548),('RFM input'!$I$260*(1+vanilla2)^0.5)-SUM($I548:L548),('RFM input'!$I$260*(1+vanilla2)^0.5)/A38stdlife))","v":3.016890032506097},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F548),('RFM input'!$I$260*(1+vanilla2)^0.5)-SUM($I548:M548),('RFM input'!$I$260*(1+vanilla2)^0.5)/A38stdlife))","v":3.016890032506097},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F548),('RFM input'!$I$260*(1+vanilla2)^0.5)-SUM($I548:N548),('RFM input'!$I$260*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F548),('RFM input'!$I$260*(1+vanilla2)^0.5)-SUM($I548:O548),('RFM input'!$I$260*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F548),('RFM input'!$I$260*(1+vanilla2)^0.5)-SUM($I548:P548),('RFM input'!$I$260*(1+vanilla2)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F549),('RFM input'!$J$260*(1+vanilla3)^0.5)-SUM($J549:J549),('RFM input'!$J$260*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F549),('RFM input'!$J$260*(1+vanilla3)^0.5)-SUM($J549:K549),('RFM input'!$J$260*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F549),('RFM input'!$J$260*(1+vanilla3)^0.5)-SUM($J549:L549),('RFM input'!$J$260*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F549),('RFM input'!$J$260*(1+vanilla3)^0.5)-SUM($J549:M549),('RFM input'!$J$260*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F549),('RFM input'!$J$260*(1+vanilla3)^0.5)-SUM($J549:N549),('RFM input'!$J$260*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F549),('RFM input'!$J$260*(1+vanilla3)^0.5)-SUM($J549:O549),('RFM input'!$J$260*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F549),('RFM input'!$J$260*(1+vanilla3)^0.5)-SUM($J549:P549),('RFM input'!$J$260*(1+vanilla3)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F550),('RFM input'!$K$260*(1+vanilla4)^0.5)-SUM($K550:K550),('RFM input'!$K$260*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F550),('RFM input'!$K$260*(1+vanilla4)^0.5)-SUM($K550:L550),('RFM input'!$K$260*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F550),('RFM input'!$K$260*(1+vanilla4)^0.5)-SUM($K550:M550),('RFM input'!$K$260*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F550),('RFM input'!$K$260*(1+vanilla4)^0.5)-SUM($K550:N550),('RFM input'!$K$260*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F550),('RFM input'!$K$260*(1+vanilla4)^0.5)-SUM($K550:O550),('RFM input'!$K$260*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F550),('RFM input'!$K$260*(1+vanilla4)^0.5)-SUM($K550:P550),('RFM input'!$K$260*(1+vanilla4)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F551),('RFM input'!$L$260*(1+vanilla5)^0.5)-SUM($L551:L551),('RFM input'!$L$260*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F551),('RFM input'!$L$260*(1+vanilla5)^0.5)-SUM($L551:M551),('RFM input'!$L$260*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F551),('RFM input'!$L$260*(1+vanilla5)^0.5)-SUM($L551:N551),('RFM input'!$L$260*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F551),('RFM input'!$L$260*(1+vanilla5)^0.5)-SUM($L551:O551),('RFM input'!$L$260*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F551),('RFM input'!$L$260*(1+vanilla5)^0.5)-SUM($L551:P551),('RFM input'!$L$260*(1+vanilla5)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F552),('RFM input'!$M$260*(1+vanilla6)^0.5)-SUM($M552:M552),('RFM input'!$M$260*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F552),('RFM input'!$M$260*(1+vanilla6)^0.5)-SUM($M552:N552),('RFM input'!$M$260*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F552),('RFM input'!$M$260*(1+vanilla6)^0.5)-SUM($M552:O552),('RFM input'!$M$260*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F552),('RFM input'!$M$260*(1+vanilla6)^0.5)-SUM($M552:P552),('RFM input'!$M$260*(1+vanilla6)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F553),('RFM input'!N$260*(1+vanilla7)^0.5)-SUM($N553:N553),('RFM input'!$N$260*(1+vanilla7)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F553),('RFM input'!O$260*(1+vanilla7)^0.5)-SUM($N553:O553),('RFM input'!$N$260*(1+vanilla7)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F553),('RFM input'!P$260*(1+vanilla7)^0.5)-SUM($N553:P553),('RFM input'!$N$260*(1+vanilla7)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F554),('RFM input'!$O$260*(1+vanilla8)^0.5)-SUM($O554:O554),('RFM input'!$O$260*(1+vanilla8)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F554),('RFM input'!$O$260*(1+vanilla8)^0.5)-SUM($O554:P554),('RFM input'!$O$260*(1+vanilla8)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F555),('RFM input'!$P$260*(1+vanilla9)^0.5)-SUM($P555:P555),('RFM input'!$P$260*(1+vanilla9)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H335,-SUM(H545:H556))","v":-1.8628118849805282},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I335,-SUM(I545:I556))","v":-11.662566478405624},{"$f":"IF(COUNT($H557:I557)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J335,-SUM(J545:J556)))","v":0},{"$f":"IF(COUNT($H557:J557)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K335,-SUM(K545:K556)))","v":0},{"$f":"IF(COUNT($H557:K557)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L335,-SUM(L545:L556)))","v":0},{"$f":"IF(COUNT($H557:L557)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M335,-SUM(M545:M556)))","v":0},{"$f":"IF(COUNT($H557:M557)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N335,-SUM(N545:N556)))","v":0},{"$f":"IF(COUNT($H557:N557)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O335,-SUM(O545:O556)))","v":0},{"$f":"IF(COUNT($H557:O557)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P335,-SUM(P545:P556)))","v":0},{"$f":"IF(COUNT($H557:P557)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q335,-SUM(Q545:Q556)))","v":0}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A39remlife,A39value-SUM($G558:G558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":"n/a"},{"$f":"IF(I$3>A39remlife,A39value-SUM($G558:H558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":"n/a"},{"$f":"IF(J$3>A39remlife,A39value-SUM($G558:I558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":"n/a"},{"$f":"IF(K$3>A39remlife,A39value-SUM($G558:J558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":"n/a"},{"$f":"IF(L$3>A39remlife,A39value-SUM($G558:K558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":"n/a"},{"$f":"IF(M$3>A39remlife,A39value-SUM($G558:L558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":"n/a"},{"$f":"IF(N$3>A39remlife,A39value-SUM($G558:M558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":"n/a"},{"$f":"IF(O$3>A39remlife,A39value-SUM($G558:N558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":"n/a"},{"$f":"IF(P$3>A39remlife,A39value-SUM($G558:O558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":"n/a"},{"$f":"IF(Q$3>A39remlife,A39value-SUM($G558:P558),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(I$3>(A39stdlife+$F560),('RFM input'!$H$261*(1+vanilla1)^0.5)-SUM($H560:H560),('RFM input'!$H$261*(1+vanilla1)^0.5)/A39stdlife))","v":3.3764671442190752E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(J$3>(A39stdlife+$F560),('RFM input'!$H$261*(1+vanilla1)^0.5)-SUM($H560:I560),('RFM input'!$H$261*(1+vanilla1)^0.5)/A39stdlife))","v":3.3764671442190752E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F560),('RFM input'!$H$261*(1+vanilla1)^0.5)-SUM($H560:J560),('RFM input'!$H$261*(1+vanilla1)^0.5)/A39stdlife))","v":3.3764671442190752E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F560),('RFM input'!$H$261*(1+vanilla1)^0.5)-SUM($H560:K560),('RFM input'!$H$261*(1+vanilla1)^0.5)/A39stdlife))","v":3.3764671442190752E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F560),('RFM input'!$H$261*(1+vanilla1)^0.5)-SUM($H560:L560),('RFM input'!$H$261*(1+vanilla1)^0.5)/A39stdlife))","v":3.3764671442190752E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F560),('RFM input'!$H$261*(1+vanilla1)^0.5)-SUM($H560:M560),('RFM input'!$H$261*(1+vanilla1)^0.5)/A39stdlife))","v":3.3764671442190752E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F560),('RFM input'!$H$261*(1+vanilla1)^0.5)-SUM($H560:N560),('RFM input'!$H$261*(1+vanilla1)^0.5)/A39stdlife))","v":3.3764671442190752E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F560),('RFM input'!$H$261*(1+vanilla1)^0.5)-SUM($H560:O560),('RFM input'!$H$261*(1+vanilla1)^0.5)/A39stdlife))","v":3.3764671442190752E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F560),('RFM input'!$H$261*(1+vanilla1)^0.5)-SUM($H560:P560),('RFM input'!$H$261*(1+vanilla1)^0.5)/A39stdlife))","v":3.3764671442190752E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(J$3>(A39stdlife+$F561),('RFM input'!$I$261*(1+vanilla2)^0.5)-SUM($I561:I561),('RFM input'!$I$261*(1+vanilla2)^0.5)/A39stdlife))","v":3.1705523277677512E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F561),('RFM input'!$I$261*(1+vanilla2)^0.5)-SUM($I561:J561),('RFM input'!$I$261*(1+vanilla2)^0.5)/A39stdlife))","v":3.1705523277677512E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F561),('RFM input'!$I$261*(1+vanilla2)^0.5)-SUM($I561:K561),('RFM input'!$I$261*(1+vanilla2)^0.5)/A39stdlife))","v":3.1705523277677512E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F561),('RFM input'!$I$261*(1+vanilla2)^0.5)-SUM($I561:L561),('RFM input'!$I$261*(1+vanilla2)^0.5)/A39stdlife))","v":3.1705523277677512E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F561),('RFM input'!$I$261*(1+vanilla2)^0.5)-SUM($I561:M561),('RFM input'!$I$261*(1+vanilla2)^0.5)/A39stdlife))","v":3.1705523277677512E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F561),('RFM input'!$I$261*(1+vanilla2)^0.5)-SUM($I561:N561),('RFM input'!$I$261*(1+vanilla2)^0.5)/A39stdlife))","v":3.1705523277677512E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F561),('RFM input'!$I$261*(1+vanilla2)^0.5)-SUM($I561:O561),('RFM input'!$I$261*(1+vanilla2)^0.5)/A39stdlife))","v":3.1705523277677512E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F561),('RFM input'!$I$261*(1+vanilla2)^0.5)-SUM($I561:P561),('RFM input'!$I$261*(1+vanilla2)^0.5)/A39stdlife))","v":3.1705523277677512E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F562),('RFM input'!$J$261*(1+vanilla3)^0.5)-SUM($J562:J562),('RFM input'!$J$261*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F562),('RFM input'!$J$261*(1+vanilla3)^0.5)-SUM($J562:K562),('RFM input'!$J$261*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F562),('RFM input'!$J$261*(1+vanilla3)^0.5)-SUM($J562:L562),('RFM input'!$J$261*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F562),('RFM input'!$J$261*(1+vanilla3)^0.5)-SUM($J562:M562),('RFM input'!$J$261*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F562),('RFM input'!$J$261*(1+vanilla3)^0.5)-SUM($J562:N562),('RFM input'!$J$261*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F562),('RFM input'!$J$261*(1+vanilla3)^0.5)-SUM($J562:O562),('RFM input'!$J$261*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F562),('RFM input'!$J$261*(1+vanilla3)^0.5)-SUM($J562:P562),('RFM input'!$J$261*(1+vanilla3)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F563),('RFM input'!$K$261*(1+vanilla4)^0.5)-SUM($K563:K563),('RFM input'!$K$261*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F563),('RFM input'!$K$261*(1+vanilla4)^0.5)-SUM($K563:L563),('RFM input'!$K$261*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F563),('RFM input'!$K$261*(1+vanilla4)^0.5)-SUM($K563:M563),('RFM input'!$K$261*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F563),('RFM input'!$K$261*(1+vanilla4)^0.5)-SUM($K563:N563),('RFM input'!$K$261*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F563),('RFM input'!$K$261*(1+vanilla4)^0.5)-SUM($K563:O563),('RFM input'!$K$261*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F563),('RFM input'!$K$261*(1+vanilla4)^0.5)-SUM($K563:P563),('RFM input'!$K$261*(1+vanilla4)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F564),('RFM input'!$L$261*(1+vanilla5)^0.5)-SUM($L564:L564),('RFM input'!$L$261*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F564),('RFM input'!$L$261*(1+vanilla5)^0.5)-SUM($L564:M564),('RFM input'!$L$261*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F564),('RFM input'!$L$261*(1+vanilla5)^0.5)-SUM($L564:N564),('RFM input'!$L$261*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F564),('RFM input'!$L$261*(1+vanilla5)^0.5)-SUM($L564:O564),('RFM input'!$L$261*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F564),('RFM input'!$L$261*(1+vanilla5)^0.5)-SUM($L564:P564),('RFM input'!$L$261*(1+vanilla5)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F565),('RFM input'!$M$261*(1+vanilla6)^0.5)-SUM($M565:M565),('RFM input'!$M$261*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F565),('RFM input'!$M$261*(1+vanilla6)^0.5)-SUM($M565:N565),('RFM input'!$M$261*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F565),('RFM input'!$M$261*(1+vanilla6)^0.5)-SUM($M565:O565),('RFM input'!$M$261*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F565),('RFM input'!$M$261*(1+vanilla6)^0.5)-SUM($M565:P565),('RFM input'!$M$261*(1+vanilla6)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F566),('RFM input'!N$261*(1+vanilla7)^0.5)-SUM($N566:N566),('RFM input'!$N$261*(1+vanilla7)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F566),('RFM input'!O$261*(1+vanilla7)^0.5)-SUM($N566:O566),('RFM input'!$N$261*(1+vanilla7)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F566),('RFM input'!P$261*(1+vanilla7)^0.5)-SUM($N566:P566),('RFM input'!$N$261*(1+vanilla7)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F567),('RFM input'!$O$261*(1+vanilla8)^0.5)-SUM($O567:O567),('RFM input'!$O$261*(1+vanilla8)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F567),('RFM input'!$O$261*(1+vanilla8)^0.5)-SUM($O567:P567),('RFM input'!$O$261*(1+vanilla8)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F568),('RFM input'!$P$261*(1+vanilla9)^0.5)-SUM($P568:P568),('RFM input'!$P$261*(1+vanilla9)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H336,-SUM(H558:H569))","v":-1.6050800929463402},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I336,-SUM(I558:I569))","v":-1.6384048672037368},{"$f":"IF(COUNT($H570:I570)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J336,-SUM(J558:J569)))","v":0},{"$f":"IF(COUNT($H570:J570)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K336,-SUM(K558:K569)))","v":0},{"$f":"IF(COUNT($H570:K570)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L336,-SUM(L558:L569)))","v":0},{"$f":"IF(COUNT($H570:L570)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M336,-SUM(M558:M569)))","v":0},{"$f":"IF(COUNT($H570:M570)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N336,-SUM(N558:N569)))","v":0},{"$f":"IF(COUNT($H570:N570)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O336,-SUM(O558:O569)))","v":0},{"$f":"IF(COUNT($H570:O570)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P336,-SUM(P558:P569)))","v":0},{"$f":"IF(COUNT($H570:P570)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q336,-SUM(Q558:Q569)))","v":0}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A40remlife,A40value-SUM($G571:G571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"},{"$f":"IF(I$3>A40remlife,A40value-SUM($G571:H571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"},{"$f":"IF(J$3>A40remlife,A40value-SUM($G571:I571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"},{"$f":"IF(K$3>A40remlife,A40value-SUM($G571:J571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"},{"$f":"IF(L$3>A40remlife,A40value-SUM($G571:K571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"},{"$f":"IF(M$3>A40remlife,A40value-SUM($G571:L571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"},{"$f":"IF(N$3>A40remlife,A40value-SUM($G571:M571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"},{"$f":"IF(O$3>A40remlife,A40value-SUM($G571:N571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"},{"$f":"IF(P$3>A40remlife,A40value-SUM($G571:O571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"},{"$f":"IF(Q$3>A40remlife,A40value-SUM($G571:P571),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(I$3>(A40stdlife+$F573),('RFM input'!$H$262*(1+vanilla1)^0.5)-SUM($H573:H573),('RFM input'!$H$262*(1+vanilla1)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(J$3>(A40stdlife+$F573),('RFM input'!$H$262*(1+vanilla1)^0.5)-SUM($H573:I573),('RFM input'!$H$262*(1+vanilla1)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F573),('RFM input'!$H$262*(1+vanilla1)^0.5)-SUM($H573:J573),('RFM input'!$H$262*(1+vanilla1)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F573),('RFM input'!$H$262*(1+vanilla1)^0.5)-SUM($H573:K573),('RFM input'!$H$262*(1+vanilla1)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F573),('RFM input'!$H$262*(1+vanilla1)^0.5)-SUM($H573:L573),('RFM input'!$H$262*(1+vanilla1)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F573),('RFM input'!$H$262*(1+vanilla1)^0.5)-SUM($H573:M573),('RFM input'!$H$262*(1+vanilla1)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F573),('RFM input'!$H$262*(1+vanilla1)^0.5)-SUM($H573:N573),('RFM input'!$H$262*(1+vanilla1)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F573),('RFM input'!$H$262*(1+vanilla1)^0.5)-SUM($H573:O573),('RFM input'!$H$262*(1+vanilla1)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F573),('RFM input'!$H$262*(1+vanilla1)^0.5)-SUM($H573:P573),('RFM input'!$H$262*(1+vanilla1)^0.5)/A40stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(J$3>(A40stdlife+$F574),('RFM input'!$I$262*(1+vanilla2)^0.5)-SUM($I574:I574),('RFM input'!$I$262*(1+vanilla2)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F574),('RFM input'!$I$262*(1+vanilla2)^0.5)-SUM($I574:J574),('RFM input'!$I$262*(1+vanilla2)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F574),('RFM input'!$I$262*(1+vanilla2)^0.5)-SUM($I574:K574),('RFM input'!$I$262*(1+vanilla2)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F574),('RFM input'!$I$262*(1+vanilla2)^0.5)-SUM($I574:L574),('RFM input'!$I$262*(1+vanilla2)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F574),('RFM input'!$I$262*(1+vanilla2)^0.5)-SUM($I574:M574),('RFM input'!$I$262*(1+vanilla2)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F574),('RFM input'!$I$262*(1+vanilla2)^0.5)-SUM($I574:N574),('RFM input'!$I$262*(1+vanilla2)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F574),('RFM input'!$I$262*(1+vanilla2)^0.5)-SUM($I574:O574),('RFM input'!$I$262*(1+vanilla2)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F574),('RFM input'!$I$262*(1+vanilla2)^0.5)-SUM($I574:P574),('RFM input'!$I$262*(1+vanilla2)^0.5)/A40stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F575),('RFM input'!$J$262*(1+vanilla3)^0.5)-SUM($J575:J575),('RFM input'!$J$262*(1+vanilla3)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F575),('RFM input'!$J$262*(1+vanilla3)^0.5)-SUM($J575:K575),('RFM input'!$J$262*(1+vanilla3)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F575),('RFM input'!$J$262*(1+vanilla3)^0.5)-SUM($J575:L575),('RFM input'!$J$262*(1+vanilla3)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F575),('RFM input'!$J$262*(1+vanilla3)^0.5)-SUM($J575:M575),('RFM input'!$J$262*(1+vanilla3)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F575),('RFM input'!$J$262*(1+vanilla3)^0.5)-SUM($J575:N575),('RFM input'!$J$262*(1+vanilla3)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F575),('RFM input'!$J$262*(1+vanilla3)^0.5)-SUM($J575:O575),('RFM input'!$J$262*(1+vanilla3)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F575),('RFM input'!$J$262*(1+vanilla3)^0.5)-SUM($J575:P575),('RFM input'!$J$262*(1+vanilla3)^0.5)/A40stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F576),('RFM input'!$K$262*(1+vanilla4)^0.5)-SUM($K576:K576),('RFM input'!$K$262*(1+vanilla4)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F576),('RFM input'!$K$262*(1+vanilla4)^0.5)-SUM($K576:L576),('RFM input'!$K$262*(1+vanilla4)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F576),('RFM input'!$K$262*(1+vanilla4)^0.5)-SUM($K576:M576),('RFM input'!$K$262*(1+vanilla4)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F576),('RFM input'!$K$262*(1+vanilla4)^0.5)-SUM($K576:N576),('RFM input'!$K$262*(1+vanilla4)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F576),('RFM input'!$K$262*(1+vanilla4)^0.5)-SUM($K576:O576),('RFM input'!$K$262*(1+vanilla4)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F576),('RFM input'!$K$262*(1+vanilla4)^0.5)-SUM($K576:P576),('RFM input'!$K$262*(1+vanilla4)^0.5)/A40stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F577),('RFM input'!$L$262*(1+vanilla5)^0.5)-SUM($L577:L577),('RFM input'!$L$262*(1+vanilla5)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F577),('RFM input'!$L$262*(1+vanilla5)^0.5)-SUM($L577:M577),('RFM input'!$L$262*(1+vanilla5)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F577),('RFM input'!$L$262*(1+vanilla5)^0.5)-SUM($L577:N577),('RFM input'!$L$262*(1+vanilla5)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F577),('RFM input'!$L$262*(1+vanilla5)^0.5)-SUM($L577:O577),('RFM input'!$L$262*(1+vanilla5)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F577),('RFM input'!$L$262*(1+vanilla5)^0.5)-SUM($L577:P577),('RFM input'!$L$262*(1+vanilla5)^0.5)/A40stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F578),('RFM input'!$M$262*(1+vanilla6)^0.5)-SUM($M578:M578),('RFM input'!$M$262*(1+vanilla6)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F578),('RFM input'!$M$262*(1+vanilla6)^0.5)-SUM($M578:N578),('RFM input'!$M$262*(1+vanilla6)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F578),('RFM input'!$M$262*(1+vanilla6)^0.5)-SUM($M578:O578),('RFM input'!$M$262*(1+vanilla6)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F578),('RFM input'!$M$262*(1+vanilla6)^0.5)-SUM($M578:P578),('RFM input'!$M$262*(1+vanilla6)^0.5)/A40stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F579),('RFM input'!N$262*(1+vanilla7)^0.5)-SUM($N579:N579),('RFM input'!$N$262*(1+vanilla7)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F579),('RFM input'!O$262*(1+vanilla7)^0.5)-SUM($N579:O579),('RFM input'!$N$262*(1+vanilla7)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F579),('RFM input'!P$262*(1+vanilla7)^0.5)-SUM($N579:P579),('RFM input'!$N$262*(1+vanilla7)^0.5)/A40stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F580),('RFM input'!$O$262*(1+vanilla8)^0.5)-SUM($O580:O580),('RFM input'!$O$262*(1+vanilla8)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F580),('RFM input'!$O$262*(1+vanilla8)^0.5)-SUM($O580:P580),('RFM input'!$O$262*(1+vanilla8)^0.5)/A40stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F581),('RFM input'!$P$262*(1+vanilla9)^0.5)-SUM($P581:P581),('RFM input'!$P$262*(1+vanilla9)^0.5)/A40stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H337,-SUM(H571:H582))","v":0},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I337,-SUM(I571:I582))","v":0},{"$f":"IF(COUNT($H583:I583)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J337,-SUM(J571:J582)))","v":0},{"$f":"IF(COUNT($H583:J583)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K337,-SUM(K571:K582)))","v":0},{"$f":"IF(COUNT($H583:K583)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L337,-SUM(L571:L582)))","v":0},{"$f":"IF(COUNT($H583:L583)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M337,-SUM(M571:M582)))","v":0},{"$f":"IF(COUNT($H583:M583)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N337,-SUM(N571:N582)))","v":0},{"$f":"IF(COUNT($H583:N583)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O337,-SUM(O571:O582)))","v":0},{"$f":"IF(COUNT($H583:O583)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P337,-SUM(P571:P582)))","v":0},{"$f":"IF(COUNT($H583:P583)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q337,-SUM(Q571:Q582)))","v":0}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A41remlife,A41value-SUM($G584:G584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":"n/a"},{"$f":"IF(I$3>A41remlife,A41value-SUM($G584:H584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":"n/a"},{"$f":"IF(J$3>A41remlife,A41value-SUM($G584:I584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":"n/a"},{"$f":"IF(K$3>A41remlife,A41value-SUM($G584:J584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":"n/a"},{"$f":"IF(L$3>A41remlife,A41value-SUM($G584:K584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":"n/a"},{"$f":"IF(M$3>A41remlife,A41value-SUM($G584:L584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":"n/a"},{"$f":"IF(N$3>A41remlife,A41value-SUM($G584:M584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":"n/a"},{"$f":"IF(O$3>A41remlife,A41value-SUM($G584:N584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":"n/a"},{"$f":"IF(P$3>A41remlife,A41value-SUM($G584:O584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":"n/a"},{"$f":"IF(Q$3>A41remlife,A41value-SUM($G584:P584),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(I$3>(A41stdlife+$F586),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H586:H586),('RFM input'!$H$263*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(J$3>(A41stdlife+$F586),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H586:I586),('RFM input'!$H$263*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F586),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H586:J586),('RFM input'!$H$263*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F586),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H586:K586),('RFM input'!$H$263*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F586),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H586:L586),('RFM input'!$H$263*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F586),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H586:M586),('RFM input'!$H$263*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F586),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H586:N586),('RFM input'!$H$263*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F586),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H586:O586),('RFM input'!$H$263*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F586),('RFM input'!$H$263*(1+vanilla1)^0.5)-SUM($H586:P586),('RFM input'!$H$263*(1+vanilla1)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(J$3>(A41stdlife+$F587),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I587:I587),('RFM input'!$I$263*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F587),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I587:J587),('RFM input'!$I$263*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F587),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I587:K587),('RFM input'!$I$263*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F587),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I587:L587),('RFM input'!$I$263*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F587),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I587:M587),('RFM input'!$I$263*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F587),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I587:N587),('RFM input'!$I$263*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F587),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I587:O587),('RFM input'!$I$263*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F587),('RFM input'!$I$263*(1+vanilla2)^0.5)-SUM($I587:P587),('RFM input'!$I$263*(1+vanilla2)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F588),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J588:J588),('RFM input'!$J$263*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F588),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J588:K588),('RFM input'!$J$263*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F588),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J588:L588),('RFM input'!$J$263*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F588),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J588:M588),('RFM input'!$J$263*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F588),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J588:N588),('RFM input'!$J$263*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F588),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J588:O588),('RFM input'!$J$263*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F588),('RFM input'!$J$263*(1+vanilla3)^0.5)-SUM($J588:P588),('RFM input'!$J$263*(1+vanilla3)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F589),('RFM input'!$K$263*(1+vanilla4)^0.5)-SUM($K589:K589),('RFM input'!$K$263*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F589),('RFM input'!$K$263*(1+vanilla4)^0.5)-SUM($K589:L589),('RFM input'!$K$263*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F589),('RFM input'!$K$263*(1+vanilla4)^0.5)-SUM($K589:M589),('RFM input'!$K$263*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F589),('RFM input'!$K$263*(1+vanilla4)^0.5)-SUM($K589:N589),('RFM input'!$K$263*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F589),('RFM input'!$K$263*(1+vanilla4)^0.5)-SUM($K589:O589),('RFM input'!$K$263*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F589),('RFM input'!$K$263*(1+vanilla4)^0.5)-SUM($K589:P589),('RFM input'!$K$263*(1+vanilla4)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F590),('RFM input'!$L$263*(1+vanilla5)^0.5)-SUM($L590:L590),('RFM input'!$L$263*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F590),('RFM input'!$L$263*(1+vanilla5)^0.5)-SUM($L590:M590),('RFM input'!$L$263*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F590),('RFM input'!$L$263*(1+vanilla5)^0.5)-SUM($L590:N590),('RFM input'!$L$263*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F590),('RFM input'!$L$263*(1+vanilla5)^0.5)-SUM($L590:O590),('RFM input'!$L$263*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F590),('RFM input'!$L$263*(1+vanilla5)^0.5)-SUM($L590:P590),('RFM input'!$L$263*(1+vanilla5)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F591),('RFM input'!$M$263*(1+vanilla6)^0.5)-SUM($M591:M591),('RFM input'!$M$263*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F591),('RFM input'!$M$263*(1+vanilla6)^0.5)-SUM($M591:N591),('RFM input'!$M$263*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F591),('RFM input'!$M$263*(1+vanilla6)^0.5)-SUM($M591:O591),('RFM input'!$M$263*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F591),('RFM input'!$M$263*(1+vanilla6)^0.5)-SUM($M591:P591),('RFM input'!$M$263*(1+vanilla6)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F592),('RFM input'!N$263*(1+vanilla7)^0.5)-SUM($N592:N592),('RFM input'!$N$263*(1+vanilla7)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F592),('RFM input'!O$263*(1+vanilla7)^0.5)-SUM($N592:O592),('RFM input'!$N$263*(1+vanilla7)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F592),('RFM input'!P$263*(1+vanilla7)^0.5)-SUM($N592:P592),('RFM input'!$N$263*(1+vanilla7)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F593),('RFM input'!$O$263*(1+vanilla8)^0.5)-SUM($O593:O593),('RFM input'!$O$263*(1+vanilla8)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F593),('RFM input'!$O$263*(1+vanilla8)^0.5)-SUM($O593:P593),('RFM input'!$O$263*(1+vanilla8)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F594),('RFM input'!$P$263*(1+vanilla9)^0.5)-SUM($P594:P594),('RFM input'!$P$263*(1+vanilla9)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H338,-SUM(H584:H595))","v":-8.4371602177719875},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I338,-SUM(I584:I595))","v":-3.0103042671873084},{"$f":"IF(COUNT($H596:I596)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J338,-SUM(J584:J595)))","v":0},{"$f":"IF(COUNT($H596:J596)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K338,-SUM(K584:K595)))","v":0},{"$f":"IF(COUNT($H596:K596)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L338,-SUM(L584:L595)))","v":0},{"$f":"IF(COUNT($H596:L596)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M338,-SUM(M584:M595)))","v":0},{"$f":"IF(COUNT($H596:M596)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N338,-SUM(N584:N595)))","v":0},{"$f":"IF(COUNT($H596:N596)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O338,-SUM(O584:O595)))","v":0},{"$f":"IF(COUNT($H596:O596)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P338,-SUM(P584:P595)))","v":0},{"$f":"IF(COUNT($H596:P596)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q338,-SUM(Q584:Q595)))","v":0}]
[null,null,{"$f":"Asset42","v":"Business Management Systems"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A42remlife,A42value-SUM($G597:G597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":"n/a"},{"$f":"IF(I$3>A42remlife,A42value-SUM($G597:H597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":"n/a"},{"$f":"IF(J$3>A42remlife,A42value-SUM($G597:I597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":"n/a"},{"$f":"IF(K$3>A42remlife,A42value-SUM($G597:J597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":"n/a"},{"$f":"IF(L$3>A42remlife,A42value-SUM($G597:K597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":"n/a"},{"$f":"IF(M$3>A42remlife,A42value-SUM($G597:L597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":"n/a"},{"$f":"IF(N$3>A42remlife,A42value-SUM($G597:M597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":"n/a"},{"$f":"IF(O$3>A42remlife,A42value-SUM($G597:N597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":"n/a"},{"$f":"IF(P$3>A42remlife,A42value-SUM($G597:O597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":"n/a"},{"$f":"IF(Q$3>A42remlife,A42value-SUM($G597:P597),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(I$3>(A42stdlife+$F599),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H599:H599),('RFM input'!$H$264*(1+vanilla1)^0.5)/A42stdlife))","v":1.1685777642103319},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(J$3>(A42stdlife+$F599),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H599:I599),('RFM input'!$H$264*(1+vanilla1)^0.5)/A42stdlife))","v":1.1685777642103319},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F599),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H599:J599),('RFM input'!$H$264*(1+vanilla1)^0.5)/A42stdlife))","v":1.1685777642103319},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F599),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H599:K599),('RFM input'!$H$264*(1+vanilla1)^0.5)/A42stdlife))","v":1.1685777642103319},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F599),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H599:L599),('RFM input'!$H$264*(1+vanilla1)^0.5)/A42stdlife))","v":1.1685777642103319},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F599),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H599:M599),('RFM input'!$H$264*(1+vanilla1)^0.5)/A42stdlife))","v":1.1685777642103319},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F599),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H599:N599),('RFM input'!$H$264*(1+vanilla1)^0.5)/A42stdlife))","v":1.1685777642103319},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F599),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H599:O599),('RFM input'!$H$264*(1+vanilla1)^0.5)/A42stdlife))","v":1.1685777642103319},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F599),('RFM input'!$H$264*(1+vanilla1)^0.5)-SUM($H599:P599),('RFM input'!$H$264*(1+vanilla1)^0.5)/A42stdlife))","v":1.1685777642103319}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(J$3>(A42stdlife+$F600),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I600:I600),('RFM input'!$I$264*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F600),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I600:J600),('RFM input'!$I$264*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F600),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I600:K600),('RFM input'!$I$264*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F600),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I600:L600),('RFM input'!$I$264*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F600),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I600:M600),('RFM input'!$I$264*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F600),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I600:N600),('RFM input'!$I$264*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F600),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I600:O600),('RFM input'!$I$264*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F600),('RFM input'!$I$264*(1+vanilla2)^0.5)-SUM($I600:P600),('RFM input'!$I$264*(1+vanilla2)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F601),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J601:J601),('RFM input'!$J$264*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F601),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J601:K601),('RFM input'!$J$264*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F601),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J601:L601),('RFM input'!$J$264*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F601),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J601:M601),('RFM input'!$J$264*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F601),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J601:N601),('RFM input'!$J$264*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F601),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J601:O601),('RFM input'!$J$264*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F601),('RFM input'!$J$264*(1+vanilla3)^0.5)-SUM($J601:P601),('RFM input'!$J$264*(1+vanilla3)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F602),('RFM input'!$K$264*(1+vanilla4)^0.5)-SUM($K602:K602),('RFM input'!$K$264*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F602),('RFM input'!$K$264*(1+vanilla4)^0.5)-SUM($K602:L602),('RFM input'!$K$264*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F602),('RFM input'!$K$264*(1+vanilla4)^0.5)-SUM($K602:M602),('RFM input'!$K$264*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F602),('RFM input'!$K$264*(1+vanilla4)^0.5)-SUM($K602:N602),('RFM input'!$K$264*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F602),('RFM input'!$K$264*(1+vanilla4)^0.5)-SUM($K602:O602),('RFM input'!$K$264*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F602),('RFM input'!$K$264*(1+vanilla4)^0.5)-SUM($K602:P602),('RFM input'!$K$264*(1+vanilla4)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F603),('RFM input'!$L$264*(1+vanilla5)^0.5)-SUM($L603:L603),('RFM input'!$L$264*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F603),('RFM input'!$L$264*(1+vanilla5)^0.5)-SUM($L603:M603),('RFM input'!$L$264*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F603),('RFM input'!$L$264*(1+vanilla5)^0.5)-SUM($L603:N603),('RFM input'!$L$264*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F603),('RFM input'!$L$264*(1+vanilla5)^0.5)-SUM($L603:O603),('RFM input'!$L$264*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F603),('RFM input'!$L$264*(1+vanilla5)^0.5)-SUM($L603:P603),('RFM input'!$L$264*(1+vanilla5)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F604),('RFM input'!$M$264*(1+vanilla6)^0.5)-SUM($M604:M604),('RFM input'!$M$264*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F604),('RFM input'!$M$264*(1+vanilla6)^0.5)-SUM($M604:N604),('RFM input'!$M$264*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F604),('RFM input'!$M$264*(1+vanilla6)^0.5)-SUM($M604:O604),('RFM input'!$M$264*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F604),('RFM input'!$M$264*(1+vanilla6)^0.5)-SUM($M604:P604),('RFM input'!$M$264*(1+vanilla6)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F605),('RFM input'!N$264*(1+vanilla7)^0.5)-SUM($N605:N605),('RFM input'!$N$264*(1+vanilla7)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F605),('RFM input'!O$264*(1+vanilla7)^0.5)-SUM($N605:O605),('RFM input'!$N$264*(1+vanilla7)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F605),('RFM input'!P$264*(1+vanilla7)^0.5)-SUM($N605:P605),('RFM input'!$N$264*(1+vanilla7)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F606),('RFM input'!$O$264*(1+vanilla8)^0.5)-SUM($O606:O606),('RFM input'!$O$264*(1+vanilla8)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F606),('RFM input'!$O$264*(1+vanilla8)^0.5)-SUM($O606:P606),('RFM input'!$O$264*(1+vanilla8)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F607),('RFM input'!$P$264*(1+vanilla9)^0.5)-SUM($P607:P607),('RFM input'!$P$264*(1+vanilla9)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H339,-SUM(H597:H608))","v":0},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I339,-SUM(I597:I608))","v":-1.1533531508279877},{"$f":"IF(COUNT($H609:I609)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J339,-SUM(J597:J608)))","v":0},{"$f":"IF(COUNT($H609:J609)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K339,-SUM(K597:K608)))","v":0},{"$f":"IF(COUNT($H609:K609)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L339,-SUM(L597:L608)))","v":0},{"$f":"IF(COUNT($H609:L609)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M339,-SUM(M597:M608)))","v":0},{"$f":"IF(COUNT($H609:M609)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N339,-SUM(N597:N608)))","v":0},{"$f":"IF(COUNT($H609:N609)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O339,-SUM(O597:O608)))","v":0},{"$f":"IF(COUNT($H609:O609)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P339,-SUM(P597:P608)))","v":0},{"$f":"IF(COUNT($H609:P609)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q339,-SUM(Q597:Q608)))","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A43remlife,A43value-SUM($G610:G610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"},{"$f":"IF(I$3>A43remlife,A43value-SUM($G610:H610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"},{"$f":"IF(J$3>A43remlife,A43value-SUM($G610:I610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"},{"$f":"IF(K$3>A43remlife,A43value-SUM($G610:J610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"},{"$f":"IF(L$3>A43remlife,A43value-SUM($G610:K610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"},{"$f":"IF(M$3>A43remlife,A43value-SUM($G610:L610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"},{"$f":"IF(N$3>A43remlife,A43value-SUM($G610:M610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"},{"$f":"IF(O$3>A43remlife,A43value-SUM($G610:N610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"},{"$f":"IF(P$3>A43remlife,A43value-SUM($G610:O610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"},{"$f":"IF(Q$3>A43remlife,A43value-SUM($G610:P610),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(I$3>(A43stdlife+$F612),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H612:H612),('RFM input'!$H$265*(1+vanilla1)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(J$3>(A43stdlife+$F612),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H612:I612),('RFM input'!$H$265*(1+vanilla1)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F612),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H612:J612),('RFM input'!$H$265*(1+vanilla1)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F612),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H612:K612),('RFM input'!$H$265*(1+vanilla1)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F612),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H612:L612),('RFM input'!$H$265*(1+vanilla1)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F612),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H612:M612),('RFM input'!$H$265*(1+vanilla1)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F612),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H612:N612),('RFM input'!$H$265*(1+vanilla1)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F612),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H612:O612),('RFM input'!$H$265*(1+vanilla1)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F612),('RFM input'!$H$265*(1+vanilla1)^0.5)-SUM($H612:P612),('RFM input'!$H$265*(1+vanilla1)^0.5)/A43stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(J$3>(A43stdlife+$F613),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I613:I613),('RFM input'!$I$265*(1+vanilla2)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F613),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I613:J613),('RFM input'!$I$265*(1+vanilla2)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F613),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I613:K613),('RFM input'!$I$265*(1+vanilla2)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F613),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I613:L613),('RFM input'!$I$265*(1+vanilla2)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F613),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I613:M613),('RFM input'!$I$265*(1+vanilla2)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F613),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I613:N613),('RFM input'!$I$265*(1+vanilla2)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F613),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I613:O613),('RFM input'!$I$265*(1+vanilla2)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F613),('RFM input'!$I$265*(1+vanilla2)^0.5)-SUM($I613:P613),('RFM input'!$I$265*(1+vanilla2)^0.5)/A43stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F614),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J614:J614),('RFM input'!$J$265*(1+vanilla3)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F614),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J614:K614),('RFM input'!$J$265*(1+vanilla3)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F614),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J614:L614),('RFM input'!$J$265*(1+vanilla3)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F614),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J614:M614),('RFM input'!$J$265*(1+vanilla3)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F614),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J614:N614),('RFM input'!$J$265*(1+vanilla3)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F614),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J614:O614),('RFM input'!$J$265*(1+vanilla3)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F614),('RFM input'!$J$265*(1+vanilla3)^0.5)-SUM($J614:P614),('RFM input'!$J$265*(1+vanilla3)^0.5)/A43stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F615),('RFM input'!$K$265*(1+vanilla4)^0.5)-SUM($K615:K615),('RFM input'!$K$265*(1+vanilla4)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F615),('RFM input'!$K$265*(1+vanilla4)^0.5)-SUM($K615:L615),('RFM input'!$K$265*(1+vanilla4)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F615),('RFM input'!$K$265*(1+vanilla4)^0.5)-SUM($K615:M615),('RFM input'!$K$265*(1+vanilla4)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F615),('RFM input'!$K$265*(1+vanilla4)^0.5)-SUM($K615:N615),('RFM input'!$K$265*(1+vanilla4)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F615),('RFM input'!$K$265*(1+vanilla4)^0.5)-SUM($K615:O615),('RFM input'!$K$265*(1+vanilla4)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F615),('RFM input'!$K$265*(1+vanilla4)^0.5)-SUM($K615:P615),('RFM input'!$K$265*(1+vanilla4)^0.5)/A43stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F616),('RFM input'!$L$265*(1+vanilla5)^0.5)-SUM($L616:L616),('RFM input'!$L$265*(1+vanilla5)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F616),('RFM input'!$L$265*(1+vanilla5)^0.5)-SUM($L616:M616),('RFM input'!$L$265*(1+vanilla5)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F616),('RFM input'!$L$265*(1+vanilla5)^0.5)-SUM($L616:N616),('RFM input'!$L$265*(1+vanilla5)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F616),('RFM input'!$L$265*(1+vanilla5)^0.5)-SUM($L616:O616),('RFM input'!$L$265*(1+vanilla5)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F616),('RFM input'!$L$265*(1+vanilla5)^0.5)-SUM($L616:P616),('RFM input'!$L$265*(1+vanilla5)^0.5)/A43stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F617),('RFM input'!$M$265*(1+vanilla6)^0.5)-SUM($M617:M617),('RFM input'!$M$265*(1+vanilla6)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F617),('RFM input'!$M$265*(1+vanilla6)^0.5)-SUM($M617:N617),('RFM input'!$M$265*(1+vanilla6)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F617),('RFM input'!$M$265*(1+vanilla6)^0.5)-SUM($M617:O617),('RFM input'!$M$265*(1+vanilla6)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F617),('RFM input'!$M$265*(1+vanilla6)^0.5)-SUM($M617:P617),('RFM input'!$M$265*(1+vanilla6)^0.5)/A43stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F618),('RFM input'!N$265*(1+vanilla7)^0.5)-SUM($N618:N618),('RFM input'!$N$265*(1+vanilla7)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F618),('RFM input'!O$265*(1+vanilla7)^0.5)-SUM($N618:O618),('RFM input'!$N$265*(1+vanilla7)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F618),('RFM input'!P$265*(1+vanilla7)^0.5)-SUM($N618:P618),('RFM input'!$N$265*(1+vanilla7)^0.5)/A43stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F619),('RFM input'!$O$265*(1+vanilla8)^0.5)-SUM($O619:O619),('RFM input'!$O$265*(1+vanilla8)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F619),('RFM input'!$O$265*(1+vanilla8)^0.5)-SUM($O619:P619),('RFM input'!$O$265*(1+vanilla8)^0.5)/A43stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F620),('RFM input'!$P$265*(1+vanilla9)^0.5)-SUM($P620:P620),('RFM input'!$P$265*(1+vanilla9)^0.5)/A43stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H340,-SUM(H610:H621))","v":0},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I340,-SUM(I610:I621))","v":0},{"$f":"IF(COUNT($H622:I622)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J340,-SUM(J610:J621)))","v":0},{"$f":"IF(COUNT($H622:J622)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K340,-SUM(K610:K621)))","v":0},{"$f":"IF(COUNT($H622:K622)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L340,-SUM(L610:L621)))","v":0},{"$f":"IF(COUNT($H622:L622)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M340,-SUM(M610:M621)))","v":0},{"$f":"IF(COUNT($H622:M622)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N340,-SUM(N610:N621)))","v":0},{"$f":"IF(COUNT($H622:N622)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O340,-SUM(O610:O621)))","v":0},{"$f":"IF(COUNT($H622:O622)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P340,-SUM(P610:P621)))","v":0},{"$f":"IF(COUNT($H622:P622)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q340,-SUM(Q610:Q621)))","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A44remlife,A44value-SUM($G623:G623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"},{"$f":"IF(I$3>A44remlife,A44value-SUM($G623:H623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"},{"$f":"IF(J$3>A44remlife,A44value-SUM($G623:I623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"},{"$f":"IF(K$3>A44remlife,A44value-SUM($G623:J623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"},{"$f":"IF(L$3>A44remlife,A44value-SUM($G623:K623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"},{"$f":"IF(M$3>A44remlife,A44value-SUM($G623:L623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"},{"$f":"IF(N$3>A44remlife,A44value-SUM($G623:M623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"},{"$f":"IF(O$3>A44remlife,A44value-SUM($G623:N623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"},{"$f":"IF(P$3>A44remlife,A44value-SUM($G623:O623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"},{"$f":"IF(Q$3>A44remlife,A44value-SUM($G623:P623),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(I$3>(A44stdlife+$F625),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H625:H625),('RFM input'!$H$266*(1+vanilla1)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(J$3>(A44stdlife+$F625),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H625:I625),('RFM input'!$H$266*(1+vanilla1)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F625),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H625:J625),('RFM input'!$H$266*(1+vanilla1)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F625),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H625:K625),('RFM input'!$H$266*(1+vanilla1)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F625),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H625:L625),('RFM input'!$H$266*(1+vanilla1)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F625),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H625:M625),('RFM input'!$H$266*(1+vanilla1)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F625),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H625:N625),('RFM input'!$H$266*(1+vanilla1)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F625),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H625:O625),('RFM input'!$H$266*(1+vanilla1)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F625),('RFM input'!$H$266*(1+vanilla1)^0.5)-SUM($H625:P625),('RFM input'!$H$266*(1+vanilla1)^0.5)/A44stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(J$3>(A44stdlife+$F626),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I626:I626),('RFM input'!$I$266*(1+vanilla2)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F626),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I626:J626),('RFM input'!$I$266*(1+vanilla2)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F626),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I626:K626),('RFM input'!$I$266*(1+vanilla2)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F626),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I626:L626),('RFM input'!$I$266*(1+vanilla2)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F626),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I626:M626),('RFM input'!$I$266*(1+vanilla2)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F626),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I626:N626),('RFM input'!$I$266*(1+vanilla2)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F626),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I626:O626),('RFM input'!$I$266*(1+vanilla2)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F626),('RFM input'!$I$266*(1+vanilla2)^0.5)-SUM($I626:P626),('RFM input'!$I$266*(1+vanilla2)^0.5)/A44stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F627),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J627:J627),('RFM input'!$J$266*(1+vanilla3)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F627),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J627:K627),('RFM input'!$J$266*(1+vanilla3)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F627),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J627:L627),('RFM input'!$J$266*(1+vanilla3)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F627),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J627:M627),('RFM input'!$J$266*(1+vanilla3)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F627),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J627:N627),('RFM input'!$J$266*(1+vanilla3)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F627),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J627:O627),('RFM input'!$J$266*(1+vanilla3)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F627),('RFM input'!$J$266*(1+vanilla3)^0.5)-SUM($J627:P627),('RFM input'!$J$266*(1+vanilla3)^0.5)/A44stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F628),('RFM input'!$K$266*(1+vanilla4)^0.5)-SUM($K628:K628),('RFM input'!$K$266*(1+vanilla4)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F628),('RFM input'!$K$266*(1+vanilla4)^0.5)-SUM($K628:L628),('RFM input'!$K$266*(1+vanilla4)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F628),('RFM input'!$K$266*(1+vanilla4)^0.5)-SUM($K628:M628),('RFM input'!$K$266*(1+vanilla4)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F628),('RFM input'!$K$266*(1+vanilla4)^0.5)-SUM($K628:N628),('RFM input'!$K$266*(1+vanilla4)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F628),('RFM input'!$K$266*(1+vanilla4)^0.5)-SUM($K628:O628),('RFM input'!$K$266*(1+vanilla4)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F628),('RFM input'!$K$266*(1+vanilla4)^0.5)-SUM($K628:P628),('RFM input'!$K$266*(1+vanilla4)^0.5)/A44stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F629),('RFM input'!$L$266*(1+vanilla5)^0.5)-SUM($L629:L629),('RFM input'!$L$266*(1+vanilla5)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F629),('RFM input'!$L$266*(1+vanilla5)^0.5)-SUM($L629:M629),('RFM input'!$L$266*(1+vanilla5)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F629),('RFM input'!$L$266*(1+vanilla5)^0.5)-SUM($L629:N629),('RFM input'!$L$266*(1+vanilla5)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F629),('RFM input'!$L$266*(1+vanilla5)^0.5)-SUM($L629:O629),('RFM input'!$L$266*(1+vanilla5)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F629),('RFM input'!$L$266*(1+vanilla5)^0.5)-SUM($L629:P629),('RFM input'!$L$266*(1+vanilla5)^0.5)/A44stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F630),('RFM input'!$M$266*(1+vanilla6)^0.5)-SUM($M630:M630),('RFM input'!$M$266*(1+vanilla6)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F630),('RFM input'!$M$266*(1+vanilla6)^0.5)-SUM($M630:N630),('RFM input'!$M$266*(1+vanilla6)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F630),('RFM input'!$M$266*(1+vanilla6)^0.5)-SUM($M630:O630),('RFM input'!$M$266*(1+vanilla6)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F630),('RFM input'!$M$266*(1+vanilla6)^0.5)-SUM($M630:P630),('RFM input'!$M$266*(1+vanilla6)^0.5)/A44stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F631),('RFM input'!N$266*(1+vanilla7)^0.5)-SUM($N631:N631),('RFM input'!$N$266*(1+vanilla7)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F631),('RFM input'!O$266*(1+vanilla7)^0.5)-SUM($N631:O631),('RFM input'!$N$266*(1+vanilla7)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F631),('RFM input'!P$266*(1+vanilla7)^0.5)-SUM($N631:P631),('RFM input'!$N$266*(1+vanilla7)^0.5)/A44stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F632),('RFM input'!$O$266*(1+vanilla8)^0.5)-SUM($O632:O632),('RFM input'!$O$266*(1+vanilla8)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F632),('RFM input'!$O$266*(1+vanilla8)^0.5)-SUM($O632:P632),('RFM input'!$O$266*(1+vanilla8)^0.5)/A44stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F633),('RFM input'!$P$266*(1+vanilla9)^0.5)-SUM($P633:P633),('RFM input'!$P$266*(1+vanilla9)^0.5)/A44stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H341,-SUM(H623:H634))","v":0},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I341,-SUM(I623:I634))","v":0},{"$f":"IF(COUNT($H635:I635)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J341,-SUM(J623:J634)))","v":0},{"$f":"IF(COUNT($H635:J635)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K341,-SUM(K623:K634)))","v":0},{"$f":"IF(COUNT($H635:K635)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L341,-SUM(L623:L634)))","v":0},{"$f":"IF(COUNT($H635:L635)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M341,-SUM(M623:M634)))","v":0},{"$f":"IF(COUNT($H635:M635)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N341,-SUM(N623:N634)))","v":0},{"$f":"IF(COUNT($H635:N635)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O341,-SUM(O623:O634)))","v":0},{"$f":"IF(COUNT($H635:O635)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P341,-SUM(P623:P634)))","v":0},{"$f":"IF(COUNT($H635:P635)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q341,-SUM(Q623:Q634)))","v":0}]
[null,null,{"$f":"Asset45","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A45remlife,A45value-SUM($G636:G636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(I$3>A45remlife,A45value-SUM($G636:H636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(J$3>A45remlife,A45value-SUM($G636:I636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(K$3>A45remlife,A45value-SUM($G636:J636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(L$3>A45remlife,A45value-SUM($G636:K636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(M$3>A45remlife,A45value-SUM($G636:L636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(N$3>A45remlife,A45value-SUM($G636:M636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(O$3>A45remlife,A45value-SUM($G636:N636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(P$3>A45remlife,A45value-SUM($G636:O636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(Q$3>A45remlife,A45value-SUM($G636:P636),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(I$3>(A45stdlife+$F638),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H638:H638),('RFM input'!$H$267*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(J$3>(A45stdlife+$F638),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H638:I638),('RFM input'!$H$267*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F638),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H638:J638),('RFM input'!$H$267*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F638),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H638:K638),('RFM input'!$H$267*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F638),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H638:L638),('RFM input'!$H$267*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F638),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H638:M638),('RFM input'!$H$267*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F638),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H638:N638),('RFM input'!$H$267*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F638),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H638:O638),('RFM input'!$H$267*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F638),('RFM input'!$H$267*(1+vanilla1)^0.5)-SUM($H638:P638),('RFM input'!$H$267*(1+vanilla1)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(J$3>(A45stdlife+$F639),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I639:I639),('RFM input'!$I$267*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F639),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I639:J639),('RFM input'!$I$267*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F639),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I639:K639),('RFM input'!$I$267*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F639),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I639:L639),('RFM input'!$I$267*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F639),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I639:M639),('RFM input'!$I$267*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F639),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I639:N639),('RFM input'!$I$267*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F639),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I639:O639),('RFM input'!$I$267*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F639),('RFM input'!$I$267*(1+vanilla2)^0.5)-SUM($I639:P639),('RFM input'!$I$267*(1+vanilla2)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F640),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J640:J640),('RFM input'!$J$267*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F640),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J640:K640),('RFM input'!$J$267*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F640),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J640:L640),('RFM input'!$J$267*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F640),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J640:M640),('RFM input'!$J$267*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F640),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J640:N640),('RFM input'!$J$267*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F640),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J640:O640),('RFM input'!$J$267*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F640),('RFM input'!$J$267*(1+vanilla3)^0.5)-SUM($J640:P640),('RFM input'!$J$267*(1+vanilla3)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F641),('RFM input'!$K$267*(1+vanilla4)^0.5)-SUM($K641:K641),('RFM input'!$K$267*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F641),('RFM input'!$K$267*(1+vanilla4)^0.5)-SUM($K641:L641),('RFM input'!$K$267*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F641),('RFM input'!$K$267*(1+vanilla4)^0.5)-SUM($K641:M641),('RFM input'!$K$267*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F641),('RFM input'!$K$267*(1+vanilla4)^0.5)-SUM($K641:N641),('RFM input'!$K$267*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F641),('RFM input'!$K$267*(1+vanilla4)^0.5)-SUM($K641:O641),('RFM input'!$K$267*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F641),('RFM input'!$K$267*(1+vanilla4)^0.5)-SUM($K641:P641),('RFM input'!$K$267*(1+vanilla4)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F642),('RFM input'!$L$267*(1+vanilla5)^0.5)-SUM($L642:L642),('RFM input'!$L$267*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F642),('RFM input'!$L$267*(1+vanilla5)^0.5)-SUM($L642:M642),('RFM input'!$L$267*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F642),('RFM input'!$L$267*(1+vanilla5)^0.5)-SUM($L642:N642),('RFM input'!$L$267*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F642),('RFM input'!$L$267*(1+vanilla5)^0.5)-SUM($L642:O642),('RFM input'!$L$267*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F642),('RFM input'!$L$267*(1+vanilla5)^0.5)-SUM($L642:P642),('RFM input'!$L$267*(1+vanilla5)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F643),('RFM input'!$M$267*(1+vanilla6)^0.5)-SUM($M643:M643),('RFM input'!$M$267*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F643),('RFM input'!$M$267*(1+vanilla6)^0.5)-SUM($M643:N643),('RFM input'!$M$267*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F643),('RFM input'!$M$267*(1+vanilla6)^0.5)-SUM($M643:O643),('RFM input'!$M$267*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F643),('RFM input'!$M$267*(1+vanilla6)^0.5)-SUM($M643:P643),('RFM input'!$M$267*(1+vanilla6)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F644),('RFM input'!N$267*(1+vanilla7)^0.5)-SUM($N644:N644),('RFM input'!$N$267*(1+vanilla7)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F644),('RFM input'!O$267*(1+vanilla7)^0.5)-SUM($N644:O644),('RFM input'!$N$267*(1+vanilla7)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F644),('RFM input'!P$267*(1+vanilla7)^0.5)-SUM($N644:P644),('RFM input'!$N$267*(1+vanilla7)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F645),('RFM input'!$O$267*(1+vanilla8)^0.5)-SUM($O645:O645),('RFM input'!$O$267*(1+vanilla8)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F645),('RFM input'!$O$267*(1+vanilla8)^0.5)-SUM($O645:P645),('RFM input'!$O$267*(1+vanilla8)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F646),('RFM input'!$P$267*(1+vanilla9)^0.5)-SUM($P646:P646),('RFM input'!$P$267*(1+vanilla9)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H342,-SUM(H636:H647))","v":0},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I342,-SUM(I636:I647))","v":0},{"$f":"IF(COUNT($H648:I648)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J342,-SUM(J636:J647)))","v":0},{"$f":"IF(COUNT($H648:J648)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K342,-SUM(K636:K647)))","v":0},{"$f":"IF(COUNT($H648:K648)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L342,-SUM(L636:L647)))","v":0},{"$f":"IF(COUNT($H648:L648)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M342,-SUM(M636:M647)))","v":0},{"$f":"IF(COUNT($H648:M648)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N342,-SUM(N636:N647)))","v":0},{"$f":"IF(COUNT($H648:N648)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O342,-SUM(O636:O647)))","v":0},{"$f":"IF(COUNT($H648:O648)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P342,-SUM(P636:P647)))","v":0},{"$f":"IF(COUNT($H648:P648)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q342,-SUM(Q636:Q647)))","v":0}]
[null,null,{"$f":"Asset46","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A46remlife,A46value-SUM($G649:G649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(I$3>A46remlife,A46value-SUM($G649:H649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(J$3>A46remlife,A46value-SUM($G649:I649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(K$3>A46remlife,A46value-SUM($G649:J649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(L$3>A46remlife,A46value-SUM($G649:K649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(M$3>A46remlife,A46value-SUM($G649:L649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(N$3>A46remlife,A46value-SUM($G649:M649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(O$3>A46remlife,A46value-SUM($G649:N649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(P$3>A46remlife,A46value-SUM($G649:O649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(Q$3>A46remlife,A46value-SUM($G649:P649),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(I$3>(A46stdlife+$F651),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H651:H651),('RFM input'!$H$268*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(J$3>(A46stdlife+$F651),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H651:I651),('RFM input'!$H$268*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F651),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H651:J651),('RFM input'!$H$268*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F651),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H651:K651),('RFM input'!$H$268*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F651),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H651:L651),('RFM input'!$H$268*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F651),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H651:M651),('RFM input'!$H$268*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F651),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H651:N651),('RFM input'!$H$268*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F651),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H651:O651),('RFM input'!$H$268*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F651),('RFM input'!$H$268*(1+vanilla1)^0.5)-SUM($H651:P651),('RFM input'!$H$268*(1+vanilla1)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(J$3>(A46stdlife+$F652),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I652:I652),('RFM input'!$I$268*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F652),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I652:J652),('RFM input'!$I$268*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F652),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I652:K652),('RFM input'!$I$268*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F652),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I652:L652),('RFM input'!$I$268*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F652),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I652:M652),('RFM input'!$I$268*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F652),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I652:N652),('RFM input'!$I$268*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F652),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I652:O652),('RFM input'!$I$268*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F652),('RFM input'!$I$268*(1+vanilla2)^0.5)-SUM($I652:P652),('RFM input'!$I$268*(1+vanilla2)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F653),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J653:J653),('RFM input'!$J$268*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F653),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J653:K653),('RFM input'!$J$268*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F653),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J653:L653),('RFM input'!$J$268*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F653),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J653:M653),('RFM input'!$J$268*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F653),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J653:N653),('RFM input'!$J$268*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F653),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J653:O653),('RFM input'!$J$268*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F653),('RFM input'!$J$268*(1+vanilla3)^0.5)-SUM($J653:P653),('RFM input'!$J$268*(1+vanilla3)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F654),('RFM input'!$K$268*(1+vanilla4)^0.5)-SUM($K654:K654),('RFM input'!$K$268*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F654),('RFM input'!$K$268*(1+vanilla4)^0.5)-SUM($K654:L654),('RFM input'!$K$268*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F654),('RFM input'!$K$268*(1+vanilla4)^0.5)-SUM($K654:M654),('RFM input'!$K$268*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F654),('RFM input'!$K$268*(1+vanilla4)^0.5)-SUM($K654:N654),('RFM input'!$K$268*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F654),('RFM input'!$K$268*(1+vanilla4)^0.5)-SUM($K654:O654),('RFM input'!$K$268*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F654),('RFM input'!$K$268*(1+vanilla4)^0.5)-SUM($K654:P654),('RFM input'!$K$268*(1+vanilla4)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F655),('RFM input'!$L$268*(1+vanilla5)^0.5)-SUM($L655:L655),('RFM input'!$L$268*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F655),('RFM input'!$L$268*(1+vanilla5)^0.5)-SUM($L655:M655),('RFM input'!$L$268*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F655),('RFM input'!$L$268*(1+vanilla5)^0.5)-SUM($L655:N655),('RFM input'!$L$268*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F655),('RFM input'!$L$268*(1+vanilla5)^0.5)-SUM($L655:O655),('RFM input'!$L$268*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F655),('RFM input'!$L$268*(1+vanilla5)^0.5)-SUM($L655:P655),('RFM input'!$L$268*(1+vanilla5)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F656),('RFM input'!$M$268*(1+vanilla6)^0.5)-SUM($M656:M656),('RFM input'!$M$268*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F656),('RFM input'!$M$268*(1+vanilla6)^0.5)-SUM($M656:N656),('RFM input'!$M$268*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F656),('RFM input'!$M$268*(1+vanilla6)^0.5)-SUM($M656:O656),('RFM input'!$M$268*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F656),('RFM input'!$M$268*(1+vanilla6)^0.5)-SUM($M656:P656),('RFM input'!$M$268*(1+vanilla6)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F657),('RFM input'!N$268*(1+vanilla7)^0.5)-SUM($N657:N657),('RFM input'!$N$268*(1+vanilla7)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F657),('RFM input'!O$268*(1+vanilla7)^0.5)-SUM($N657:O657),('RFM input'!$N$268*(1+vanilla7)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F657),('RFM input'!P$268*(1+vanilla7)^0.5)-SUM($N657:P657),('RFM input'!$N$268*(1+vanilla7)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F658),('RFM input'!$O$268*(1+vanilla8)^0.5)-SUM($O658:O658),('RFM input'!$O$268*(1+vanilla8)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F658),('RFM input'!$O$268*(1+vanilla8)^0.5)-SUM($O658:P658),('RFM input'!$O$268*(1+vanilla8)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F659),('RFM input'!$P$268*(1+vanilla9)^0.5)-SUM($P659:P659),('RFM input'!$P$268*(1+vanilla9)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H343,-SUM(H649:H660))","v":0},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I343,-SUM(I649:I660))","v":0},{"$f":"IF(COUNT($H661:I661)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J343,-SUM(J649:J660)))","v":0},{"$f":"IF(COUNT($H661:J661)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K343,-SUM(K649:K660)))","v":0},{"$f":"IF(COUNT($H661:K661)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L343,-SUM(L649:L660)))","v":0},{"$f":"IF(COUNT($H661:L661)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M343,-SUM(M649:M660)))","v":0},{"$f":"IF(COUNT($H661:M661)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N343,-SUM(N649:N660)))","v":0},{"$f":"IF(COUNT($H661:N661)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O343,-SUM(O649:O660)))","v":0},{"$f":"IF(COUNT($H661:O661)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P343,-SUM(P649:P660)))","v":0},{"$f":"IF(COUNT($H661:P661)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q343,-SUM(Q649:Q660)))","v":0}]
[null,null,{"$f":"Asset47","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A47remlife,A47value-SUM($G662:G662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(I$3>A47remlife,A47value-SUM($G662:H662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(J$3>A47remlife,A47value-SUM($G662:I662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(K$3>A47remlife,A47value-SUM($G662:J662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(L$3>A47remlife,A47value-SUM($G662:K662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(M$3>A47remlife,A47value-SUM($G662:L662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(N$3>A47remlife,A47value-SUM($G662:M662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(O$3>A47remlife,A47value-SUM($G662:N662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(P$3>A47remlife,A47value-SUM($G662:O662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(Q$3>A47remlife,A47value-SUM($G662:P662),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(I$3>(A47stdlife+$F664),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H664:H664),('RFM input'!$H$269*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(J$3>(A47stdlife+$F664),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H664:I664),('RFM input'!$H$269*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F664),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H664:J664),('RFM input'!$H$269*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F664),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H664:K664),('RFM input'!$H$269*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F664),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H664:L664),('RFM input'!$H$269*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F664),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H664:M664),('RFM input'!$H$269*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F664),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H664:N664),('RFM input'!$H$269*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F664),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H664:O664),('RFM input'!$H$269*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F664),('RFM input'!$H$269*(1+vanilla1)^0.5)-SUM($H664:P664),('RFM input'!$H$269*(1+vanilla1)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(J$3>(A47stdlife+$F665),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I665:I665),('RFM input'!$I$269*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F665),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I665:J665),('RFM input'!$I$269*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F665),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I665:K665),('RFM input'!$I$269*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F665),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I665:L665),('RFM input'!$I$269*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F665),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I665:M665),('RFM input'!$I$269*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F665),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I665:N665),('RFM input'!$I$269*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F665),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I665:O665),('RFM input'!$I$269*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F665),('RFM input'!$I$269*(1+vanilla2)^0.5)-SUM($I665:P665),('RFM input'!$I$269*(1+vanilla2)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F666),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J666:J666),('RFM input'!$J$269*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F666),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J666:K666),('RFM input'!$J$269*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F666),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J666:L666),('RFM input'!$J$269*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F666),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J666:M666),('RFM input'!$J$269*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F666),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J666:N666),('RFM input'!$J$269*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F666),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J666:O666),('RFM input'!$J$269*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F666),('RFM input'!$J$269*(1+vanilla3)^0.5)-SUM($J666:P666),('RFM input'!$J$269*(1+vanilla3)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F667),('RFM input'!$K$269*(1+vanilla4)^0.5)-SUM($K667:K667),('RFM input'!$K$269*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F667),('RFM input'!$K$269*(1+vanilla4)^0.5)-SUM($K667:L667),('RFM input'!$K$269*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F667),('RFM input'!$K$269*(1+vanilla4)^0.5)-SUM($K667:M667),('RFM input'!$K$269*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F667),('RFM input'!$K$269*(1+vanilla4)^0.5)-SUM($K667:N667),('RFM input'!$K$269*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F667),('RFM input'!$K$269*(1+vanilla4)^0.5)-SUM($K667:O667),('RFM input'!$K$269*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F667),('RFM input'!$K$269*(1+vanilla4)^0.5)-SUM($K667:P667),('RFM input'!$K$269*(1+vanilla4)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F668),('RFM input'!$L$269*(1+vanilla5)^0.5)-SUM($L668:L668),('RFM input'!$L$269*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F668),('RFM input'!$L$269*(1+vanilla5)^0.5)-SUM($L668:M668),('RFM input'!$L$269*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F668),('RFM input'!$L$269*(1+vanilla5)^0.5)-SUM($L668:N668),('RFM input'!$L$269*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F668),('RFM input'!$L$269*(1+vanilla5)^0.5)-SUM($L668:O668),('RFM input'!$L$269*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F668),('RFM input'!$L$269*(1+vanilla5)^0.5)-SUM($L668:P668),('RFM input'!$L$269*(1+vanilla5)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F669),('RFM input'!$M$269*(1+vanilla6)^0.5)-SUM($M669:M669),('RFM input'!$M$269*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F669),('RFM input'!$M$269*(1+vanilla6)^0.5)-SUM($M669:N669),('RFM input'!$M$269*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F669),('RFM input'!$M$269*(1+vanilla6)^0.5)-SUM($M669:O669),('RFM input'!$M$269*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F669),('RFM input'!$M$269*(1+vanilla6)^0.5)-SUM($M669:P669),('RFM input'!$M$269*(1+vanilla6)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F670),('RFM input'!N$269*(1+vanilla7)^0.5)-SUM($N670:N670),('RFM input'!$N$269*(1+vanilla7)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F670),('RFM input'!O$269*(1+vanilla7)^0.5)-SUM($N670:O670),('RFM input'!$N$269*(1+vanilla7)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F670),('RFM input'!P$269*(1+vanilla7)^0.5)-SUM($N670:P670),('RFM input'!$N$269*(1+vanilla7)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F671),('RFM input'!$O$269*(1+vanilla8)^0.5)-SUM($O671:O671),('RFM input'!$O$269*(1+vanilla8)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F671),('RFM input'!$O$269*(1+vanilla8)^0.5)-SUM($O671:P671),('RFM input'!$O$269*(1+vanilla8)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F672),('RFM input'!$P$269*(1+vanilla9)^0.5)-SUM($P672:P672),('RFM input'!$P$269*(1+vanilla9)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H344,-SUM(H662:H673))","v":0},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I344,-SUM(I662:I673))","v":0},{"$f":"IF(COUNT($H674:I674)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J344,-SUM(J662:J673)))","v":0},{"$f":"IF(COUNT($H674:J674)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K344,-SUM(K662:K673)))","v":0},{"$f":"IF(COUNT($H674:K674)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L344,-SUM(L662:L673)))","v":0},{"$f":"IF(COUNT($H674:L674)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M344,-SUM(M662:M673)))","v":0},{"$f":"IF(COUNT($H674:M674)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N344,-SUM(N662:N673)))","v":0},{"$f":"IF(COUNT($H674:N674)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O344,-SUM(O662:O673)))","v":0},{"$f":"IF(COUNT($H674:O674)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P344,-SUM(P662:P673)))","v":0},{"$f":"IF(COUNT($H674:P674)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q344,-SUM(Q662:Q673)))","v":0}]
[null,null,{"$f":"Asset48","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A48remlife,A48value-SUM($G675:G675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(I$3>A48remlife,A48value-SUM($G675:H675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(J$3>A48remlife,A48value-SUM($G675:I675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(K$3>A48remlife,A48value-SUM($G675:J675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(L$3>A48remlife,A48value-SUM($G675:K675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(M$3>A48remlife,A48value-SUM($G675:L675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(N$3>A48remlife,A48value-SUM($G675:M675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(O$3>A48remlife,A48value-SUM($G675:N675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(P$3>A48remlife,A48value-SUM($G675:O675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(Q$3>A48remlife,A48value-SUM($G675:P675),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(I$3>(A48stdlife+$F677),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H677:H677),('RFM input'!$H$270*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(J$3>(A48stdlife+$F677),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H677:I677),('RFM input'!$H$270*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F677),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H677:J677),('RFM input'!$H$270*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F677),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H677:K677),('RFM input'!$H$270*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F677),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H677:L677),('RFM input'!$H$270*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F677),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H677:M677),('RFM input'!$H$270*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F677),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H677:N677),('RFM input'!$H$270*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F677),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H677:O677),('RFM input'!$H$270*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F677),('RFM input'!$H$270*(1+vanilla1)^0.5)-SUM($H677:P677),('RFM input'!$H$270*(1+vanilla1)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(J$3>(A48stdlife+$F678),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I678:I678),('RFM input'!$I$270*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F678),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I678:J678),('RFM input'!$I$270*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F678),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I678:K678),('RFM input'!$I$270*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F678),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I678:L678),('RFM input'!$I$270*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F678),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I678:M678),('RFM input'!$I$270*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F678),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I678:N678),('RFM input'!$I$270*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F678),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I678:O678),('RFM input'!$I$270*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F678),('RFM input'!$I$270*(1+vanilla2)^0.5)-SUM($I678:P678),('RFM input'!$I$270*(1+vanilla2)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F679),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J679:J679),('RFM input'!$J$270*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F679),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J679:K679),('RFM input'!$J$270*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F679),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J679:L679),('RFM input'!$J$270*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F679),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J679:M679),('RFM input'!$J$270*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F679),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J679:N679),('RFM input'!$J$270*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F679),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J679:O679),('RFM input'!$J$270*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F679),('RFM input'!$J$270*(1+vanilla3)^0.5)-SUM($J679:P679),('RFM input'!$J$270*(1+vanilla3)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F680),('RFM input'!$K$270*(1+vanilla4)^0.5)-SUM($K680:K680),('RFM input'!$K$270*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F680),('RFM input'!$K$270*(1+vanilla4)^0.5)-SUM($K680:L680),('RFM input'!$K$270*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F680),('RFM input'!$K$270*(1+vanilla4)^0.5)-SUM($K680:M680),('RFM input'!$K$270*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F680),('RFM input'!$K$270*(1+vanilla4)^0.5)-SUM($K680:N680),('RFM input'!$K$270*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F680),('RFM input'!$K$270*(1+vanilla4)^0.5)-SUM($K680:O680),('RFM input'!$K$270*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F680),('RFM input'!$K$270*(1+vanilla4)^0.5)-SUM($K680:P680),('RFM input'!$K$270*(1+vanilla4)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F681),('RFM input'!$L$270*(1+vanilla5)^0.5)-SUM($L681:L681),('RFM input'!$L$270*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F681),('RFM input'!$L$270*(1+vanilla5)^0.5)-SUM($L681:M681),('RFM input'!$L$270*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F681),('RFM input'!$L$270*(1+vanilla5)^0.5)-SUM($L681:N681),('RFM input'!$L$270*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F681),('RFM input'!$L$270*(1+vanilla5)^0.5)-SUM($L681:O681),('RFM input'!$L$270*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F681),('RFM input'!$L$270*(1+vanilla5)^0.5)-SUM($L681:P681),('RFM input'!$L$270*(1+vanilla5)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F682),('RFM input'!$M$270*(1+vanilla6)^0.5)-SUM($M682:M682),('RFM input'!$M$270*(1+vanilla6)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F682),('RFM input'!$M$270*(1+vanilla6)^0.5)-SUM($M682:N682),('RFM input'!$M$270*(1+vanilla6)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F682),('RFM input'!$M$270*(1+vanilla6)^0.5)-SUM($M682:O682),('RFM input'!$M$270*(1+vanilla6)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F682),('RFM input'!$M$270*(1+vanilla6)^0.5)-SUM($M682:P682),('RFM input'!$M$270*(1+vanilla6)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F683),('RFM input'!N$270*(1+vanilla7)^0.5)-SUM($N683:N683),('RFM input'!$N$270*(1+vanilla7)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F683),('RFM input'!O$270*(1+vanilla7)^0.5)-SUM($N683:O683),('RFM input'!$N$270*(1+vanilla7)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F683),('RFM input'!P$270*(1+vanilla7)^0.5)-SUM($N683:P683),('RFM input'!$N$270*(1+vanilla7)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F684),('RFM input'!$O$270*(1+vanilla8)^0.5)-SUM($O684:O684),('RFM input'!$O$270*(1+vanilla8)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F684),('RFM input'!$O$270*(1+vanilla8)^0.5)-SUM($O684:P684),('RFM input'!$O$270*(1+vanilla8)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F685),('RFM input'!$P$270*(1+vanilla9)^0.5)-SUM($P685:P685),('RFM input'!$P$270*(1+vanilla9)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H345,-SUM(H675:H686))","v":0},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I345,-SUM(I675:I686))","v":0},{"$f":"IF(COUNT($H687:I687)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J345,-SUM(J675:J686)))","v":0},{"$f":"IF(COUNT($H687:J687)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K345,-SUM(K675:K686)))","v":0},{"$f":"IF(COUNT($H687:K687)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L345,-SUM(L675:L686)))","v":0},{"$f":"IF(COUNT($H687:L687)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M345,-SUM(M675:M686)))","v":0},{"$f":"IF(COUNT($H687:M687)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N345,-SUM(N675:N686)))","v":0},{"$f":"IF(COUNT($H687:N687)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O345,-SUM(O675:O686)))","v":0},{"$f":"IF(COUNT($H687:O687)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P345,-SUM(P675:P686)))","v":0},{"$f":"IF(COUNT($H687:P687)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q345,-SUM(Q675:Q686)))","v":0}]
[null,null,{"$f":"Asset49","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A49remlife,A49value-SUM($G688:G688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(I$3>A49remlife,A49value-SUM($G688:H688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(J$3>A49remlife,A49value-SUM($G688:I688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(K$3>A49remlife,A49value-SUM($G688:J688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(L$3>A49remlife,A49value-SUM($G688:K688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(M$3>A49remlife,A49value-SUM($G688:L688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(N$3>A49remlife,A49value-SUM($G688:M688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(O$3>A49remlife,A49value-SUM($G688:N688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(P$3>A49remlife,A49value-SUM($G688:O688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(Q$3>A49remlife,A49value-SUM($G688:P688),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(I$3>(A49stdlife+$F690),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H690:H690),('RFM input'!$H$271*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(J$3>(A49stdlife+$F690),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H690:I690),('RFM input'!$H$271*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F690),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H690:J690),('RFM input'!$H$271*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F690),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H690:K690),('RFM input'!$H$271*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F690),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H690:L690),('RFM input'!$H$271*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F690),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H690:M690),('RFM input'!$H$271*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F690),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H690:N690),('RFM input'!$H$271*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F690),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H690:O690),('RFM input'!$H$271*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F690),('RFM input'!$H$271*(1+vanilla1)^0.5)-SUM($H690:P690),('RFM input'!$H$271*(1+vanilla1)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(J$3>(A49stdlife+$F691),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I691:I691),('RFM input'!$I$271*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F691),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I691:J691),('RFM input'!$I$271*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F691),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I691:K691),('RFM input'!$I$271*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F691),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I691:L691),('RFM input'!$I$271*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F691),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I691:M691),('RFM input'!$I$271*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F691),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I691:N691),('RFM input'!$I$271*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F691),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I691:O691),('RFM input'!$I$271*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F691),('RFM input'!$I$271*(1+vanilla2)^0.5)-SUM($I691:P691),('RFM input'!$I$271*(1+vanilla2)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F692),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J692:J692),('RFM input'!$J$271*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F692),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J692:K692),('RFM input'!$J$271*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F692),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J692:L692),('RFM input'!$J$271*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F692),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J692:M692),('RFM input'!$J$271*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F692),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J692:N692),('RFM input'!$J$271*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F692),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J692:O692),('RFM input'!$J$271*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F692),('RFM input'!$J$271*(1+vanilla3)^0.5)-SUM($J692:P692),('RFM input'!$J$271*(1+vanilla3)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F693),('RFM input'!$K$271*(1+vanilla4)^0.5)-SUM($K693:K693),('RFM input'!$K$271*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F693),('RFM input'!$K$271*(1+vanilla4)^0.5)-SUM($K693:L693),('RFM input'!$K$271*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F693),('RFM input'!$K$271*(1+vanilla4)^0.5)-SUM($K693:M693),('RFM input'!$K$271*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F693),('RFM input'!$K$271*(1+vanilla4)^0.5)-SUM($K693:N693),('RFM input'!$K$271*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F693),('RFM input'!$K$271*(1+vanilla4)^0.5)-SUM($K693:O693),('RFM input'!$K$271*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F693),('RFM input'!$K$271*(1+vanilla4)^0.5)-SUM($K693:P693),('RFM input'!$K$271*(1+vanilla4)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F694),('RFM input'!$L$271*(1+vanilla5)^0.5)-SUM($L694:L694),('RFM input'!$L$271*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F694),('RFM input'!$L$271*(1+vanilla5)^0.5)-SUM($L694:M694),('RFM input'!$L$271*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F694),('RFM input'!$L$271*(1+vanilla5)^0.5)-SUM($L694:N694),('RFM input'!$L$271*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F694),('RFM input'!$L$271*(1+vanilla5)^0.5)-SUM($L694:O694),('RFM input'!$L$271*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F694),('RFM input'!$L$271*(1+vanilla5)^0.5)-SUM($L694:P694),('RFM input'!$L$271*(1+vanilla5)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F695),('RFM input'!$M$271*(1+vanilla6)^0.5)-SUM($M695:M695),('RFM input'!$M$271*(1+vanilla6)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F695),('RFM input'!$M$271*(1+vanilla6)^0.5)-SUM($M695:N695),('RFM input'!$M$271*(1+vanilla6)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F695),('RFM input'!$M$271*(1+vanilla6)^0.5)-SUM($M695:O695),('RFM input'!$M$271*(1+vanilla6)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F695),('RFM input'!$M$271*(1+vanilla6)^0.5)-SUM($M695:P695),('RFM input'!$M$271*(1+vanilla6)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F696),('RFM input'!N$271*(1+vanilla7)^0.5)-SUM($N696:N696),('RFM input'!$N$271*(1+vanilla7)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F696),('RFM input'!O$271*(1+vanilla7)^0.5)-SUM($N696:O696),('RFM input'!$N$271*(1+vanilla7)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F696),('RFM input'!P$271*(1+vanilla7)^0.5)-SUM($N696:P696),('RFM input'!$N$271*(1+vanilla7)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F697),('RFM input'!$O$271*(1+vanilla8)^0.5)-SUM($O697:O697),('RFM input'!$O$271*(1+vanilla8)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F697),('RFM input'!$O$271*(1+vanilla8)^0.5)-SUM($O697:P697),('RFM input'!$O$271*(1+vanilla8)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F698),('RFM input'!$P$271*(1+vanilla9)^0.5)-SUM($P698:P698),('RFM input'!$P$271*(1+vanilla9)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H346,-SUM(H688:H699))","v":0},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I346,-SUM(I688:I699))","v":0},{"$f":"IF(COUNT($H700:I700)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J346,-SUM(J688:J699)))","v":0},{"$f":"IF(COUNT($H700:J700)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K346,-SUM(K688:K699)))","v":0},{"$f":"IF(COUNT($H700:K700)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L346,-SUM(L688:L699)))","v":0},{"$f":"IF(COUNT($H700:L700)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M346,-SUM(M688:M699)))","v":0},{"$f":"IF(COUNT($H700:M700)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N346,-SUM(N688:N699)))","v":0},{"$f":"IF(COUNT($H700:N700)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O346,-SUM(O688:O699)))","v":0},{"$f":"IF(COUNT($H700:O700)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P346,-SUM(P688:P699)))","v":0},{"$f":"IF(COUNT($H700:P700)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q346,-SUM(Q688:Q699)))","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A50remlife,A50value-SUM($G701:G701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"},{"$f":"IF(I$3>A50remlife,A50value-SUM($G701:H701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"},{"$f":"IF(J$3>A50remlife,A50value-SUM($G701:I701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"},{"$f":"IF(K$3>A50remlife,A50value-SUM($G701:J701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"},{"$f":"IF(L$3>A50remlife,A50value-SUM($G701:K701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"},{"$f":"IF(M$3>A50remlife,A50value-SUM($G701:L701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"},{"$f":"IF(N$3>A50remlife,A50value-SUM($G701:M701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"},{"$f":"IF(O$3>A50remlife,A50value-SUM($G701:N701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"},{"$f":"IF(P$3>A50remlife,A50value-SUM($G701:O701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"},{"$f":"IF(Q$3>A50remlife,A50value-SUM($G701:P701),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(I$3>(A50stdlife+$F703),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H703:H703),('RFM input'!$H$272*(1+vanilla1)^0.5)/A50stdlife))","v":5.0465996275332586E-3},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(J$3>(A50stdlife+$F703),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H703:I703),('RFM input'!$H$272*(1+vanilla1)^0.5)/A50stdlife))","v":5.0465996275332586E-3},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F703),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H703:J703),('RFM input'!$H$272*(1+vanilla1)^0.5)/A50stdlife))","v":5.0465996275332586E-3},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F703),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H703:K703),('RFM input'!$H$272*(1+vanilla1)^0.5)/A50stdlife))","v":5.0465996275332586E-3},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F703),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H703:L703),('RFM input'!$H$272*(1+vanilla1)^0.5)/A50stdlife))","v":5.0465996275332586E-3},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F703),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H703:M703),('RFM input'!$H$272*(1+vanilla1)^0.5)/A50stdlife))","v":5.0465996275332586E-3},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F703),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H703:N703),('RFM input'!$H$272*(1+vanilla1)^0.5)/A50stdlife))","v":5.0465996275332586E-3},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F703),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H703:O703),('RFM input'!$H$272*(1+vanilla1)^0.5)/A50stdlife))","v":5.0465996275332586E-3},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F703),('RFM input'!$H$272*(1+vanilla1)^0.5)-SUM($H703:P703),('RFM input'!$H$272*(1+vanilla1)^0.5)/A50stdlife))","v":5.0465996275332586E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(J$3>(A50stdlife+$F704),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I704:I704),('RFM input'!$I$272*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F704),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I704:J704),('RFM input'!$I$272*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F704),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I704:K704),('RFM input'!$I$272*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F704),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I704:L704),('RFM input'!$I$272*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F704),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I704:M704),('RFM input'!$I$272*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F704),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I704:N704),('RFM input'!$I$272*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F704),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I704:O704),('RFM input'!$I$272*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F704),('RFM input'!$I$272*(1+vanilla2)^0.5)-SUM($I704:P704),('RFM input'!$I$272*(1+vanilla2)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F705),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J705:J705),('RFM input'!$J$272*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F705),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J705:K705),('RFM input'!$J$272*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F705),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J705:L705),('RFM input'!$J$272*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F705),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J705:M705),('RFM input'!$J$272*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F705),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J705:N705),('RFM input'!$J$272*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F705),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J705:O705),('RFM input'!$J$272*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F705),('RFM input'!$J$272*(1+vanilla3)^0.5)-SUM($J705:P705),('RFM input'!$J$272*(1+vanilla3)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F706),('RFM input'!$K$272*(1+vanilla4)^0.5)-SUM($K706:K706),('RFM input'!$K$272*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F706),('RFM input'!$K$272*(1+vanilla4)^0.5)-SUM($K706:L706),('RFM input'!$K$272*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F706),('RFM input'!$K$272*(1+vanilla4)^0.5)-SUM($K706:M706),('RFM input'!$K$272*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F706),('RFM input'!$K$272*(1+vanilla4)^0.5)-SUM($K706:N706),('RFM input'!$K$272*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F706),('RFM input'!$K$272*(1+vanilla4)^0.5)-SUM($K706:O706),('RFM input'!$K$272*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F706),('RFM input'!$K$272*(1+vanilla4)^0.5)-SUM($K706:P706),('RFM input'!$K$272*(1+vanilla4)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F707),('RFM input'!$L$272*(1+vanilla5)^0.5)-SUM($L707:L707),('RFM input'!$L$272*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F707),('RFM input'!$L$272*(1+vanilla5)^0.5)-SUM($L707:M707),('RFM input'!$L$272*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F707),('RFM input'!$L$272*(1+vanilla5)^0.5)-SUM($L707:N707),('RFM input'!$L$272*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F707),('RFM input'!$L$272*(1+vanilla5)^0.5)-SUM($L707:O707),('RFM input'!$L$272*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F707),('RFM input'!$L$272*(1+vanilla5)^0.5)-SUM($L707:P707),('RFM input'!$L$272*(1+vanilla5)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F708),('RFM input'!$M$272*(1+vanilla6)^0.5)-SUM($M708:M708),('RFM input'!$M$272*(1+vanilla6)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F708),('RFM input'!$M$272*(1+vanilla6)^0.5)-SUM($M708:N708),('RFM input'!$M$272*(1+vanilla6)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F708),('RFM input'!$M$272*(1+vanilla6)^0.5)-SUM($M708:O708),('RFM input'!$M$272*(1+vanilla6)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F708),('RFM input'!$M$272*(1+vanilla6)^0.5)-SUM($M708:P708),('RFM input'!$M$272*(1+vanilla6)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F709),('RFM input'!N$272*(1+vanilla7)^0.5)-SUM($N709:N709),('RFM input'!$N$272*(1+vanilla7)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F709),('RFM input'!O$272*(1+vanilla7)^0.5)-SUM($N709:O709),('RFM input'!$N$272*(1+vanilla7)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F709),('RFM input'!P$272*(1+vanilla7)^0.5)-SUM($N709:P709),('RFM input'!$N$272*(1+vanilla7)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F710),('RFM input'!$O$272*(1+vanilla8)^0.5)-SUM($O710:O710),('RFM input'!$O$272*(1+vanilla8)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F710),('RFM input'!$O$272*(1+vanilla8)^0.5)-SUM($O710:P710),('RFM input'!$O$272*(1+vanilla8)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F711),('RFM input'!$P$272*(1+vanilla9)^0.5)-SUM($P711:P711),('RFM input'!$P$272*(1+vanilla9)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!H$347,-SUM(H701:H712))","v":0},{"$f":"IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!I$347,-SUM(I701:I712))","v":-5.0573259016380955E-3},{"$f":"IF(COUNT($H713:I713)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!J$347,-SUM(J701:J712)))","v":0},{"$f":"IF(COUNT($H713:J713)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!K$347,-SUM(K701:K712)))","v":0},{"$f":"IF(COUNT($H713:K713)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!L$347,-SUM(L701:L712)))","v":0},{"$f":"IF(COUNT($H713:L713)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!M$347,-SUM(M701:M712)))","v":0},{"$f":"IF(COUNT($H713:M713)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!N$347,-SUM(N701:N712)))","v":0},{"$f":"IF(COUNT($H713:N713)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!O$347,-SUM(O701:O712)))","v":0},{"$f":"IF(COUNT($H713:O713)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!P$347,-SUM(P701:P712)))","v":0},{"$f":"IF(COUNT($H713:P713)>='RFM input'!$W$7,0,IF('RFM input'!$F$293='RFM input'!$H$292,-'RFM input'!Q$347,-SUM(Q701:Q712)))","v":0}]
[]
[null,null,"Asset Values ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G718:G767)","v":1596.9771123786802},1615.1541458852435,{"$f":"SUM(I718:I767)","v":1685.7750300793332},1737.6814524801985,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'RFM input'!J7","v":13.033475884663124},{"$f":"G718+G770+G822+G874+G926+G978","v":12.153809171291552},{"$f":"H718+H770+H822","v":12.100131631904441},12.108331299242298,{"$f":"IF(COUNT($H718:J718)>'RFM input'!$W$7,0, J718+J770+J822)","v":0},{"$f":"IF(COUNT($H718:K718)>'RFM input'!$W$7,0, K718+K770+K822)","v":0},{"$f":"IF(COUNT($H718:L718)>'RFM input'!$W$7,0, L718+L770+L822)","v":0},{"$f":"IF(COUNT($H718:M718)>'RFM input'!$W$7,0, M718+M770+M822)","v":0},{"$f":"IF(COUNT($H718:N718)>'RFM input'!$W$7,0, N718+N770+N822)","v":0},{"$f":"IF(COUNT($H718:O718)>'RFM input'!$W$7,0, O718+O770+O822)","v":0},{"$f":"IF(COUNT($H718:P718)>'RFM input'!$W$7,0, P718+P770+P822)","v":0},{"$f":"IF(COUNT($H718:Q718)>'RFM input'!$W$7,0, Q718+Q770+Q822)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'RFM input'!J8","v":10.542142192590578},9.8770809730819593,9.75648368598711,9.6804556537285205,{"$f":"IF(COUNT($H719:J719)>'RFM input'!$W$7,0, J719+J771+J823)","v":0},{"$f":"IF(COUNT($H719:K719)>'RFM input'!$W$7,0, K719+K771+K823)","v":0},{"$f":"IF(COUNT($H719:L719)>'RFM input'!$W$7,0, L719+L771+L823)","v":0},{"$f":"IF(COUNT($H719:M719)>'RFM input'!$W$7,0, M719+M771+M823)","v":0},{"$f":"IF(COUNT($H719:N719)>'RFM input'!$W$7,0, N719+N771+N823)","v":0},{"$f":"IF(COUNT($H719:O719)>'RFM input'!$W$7,0, O719+O771+O823)","v":0},{"$f":"IF(COUNT($H719:P719)>'RFM input'!$W$7,0, P719+P771+P823)","v":0},{"$f":"IF(COUNT($H719:Q719)>'RFM input'!$W$7,0, Q719+Q771+Q823)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'RFM input'!J9","v":50.410330363226684},43.908691683600928,43.951854088082634,47.91338236826072,{"$f":"IF(COUNT($H720:J720)>'RFM input'!$W$7,0, J720+J772+J824)","v":0},{"$f":"IF(COUNT($H720:K720)>'RFM input'!$W$7,0, K720+K772+K824)","v":0},{"$f":"IF(COUNT($H720:L720)>'RFM input'!$W$7,0, L720+L772+L824)","v":0},{"$f":"IF(COUNT($H720:M720)>'RFM input'!$W$7,0, M720+M772+M824)","v":0},{"$f":"IF(COUNT($H720:N720)>'RFM input'!$W$7,0, N720+N772+N824)","v":0},{"$f":"IF(COUNT($H720:O720)>'RFM input'!$W$7,0, O720+O772+O824)","v":0},{"$f":"IF(COUNT($H720:P720)>'RFM input'!$W$7,0, P720+P772+P824)","v":0},{"$f":"IF(COUNT($H720:Q720)>'RFM input'!$W$7,0, Q720+Q772+Q824)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'RFM input'!J10","v":4.2587107851182067},2.6407038744729974,3.772333249196417,5.9691086037921934,{"$f":"IF(COUNT($H721:J721)>'RFM input'!$W$7,0, J721+J773+J825)","v":0},{"$f":"IF(COUNT($H721:K721)>'RFM input'!$W$7,0, K721+K773+K825)","v":0},{"$f":"IF(COUNT($H721:L721)>'RFM input'!$W$7,0, L721+L773+L825)","v":0},{"$f":"IF(COUNT($H721:M721)>'RFM input'!$W$7,0, M721+M773+M825)","v":0},{"$f":"IF(COUNT($H721:N721)>'RFM input'!$W$7,0, N721+N773+N825)","v":0},{"$f":"IF(COUNT($H721:O721)>'RFM input'!$W$7,0, O721+O773+O825)","v":0},{"$f":"IF(COUNT($H721:P721)>'RFM input'!$W$7,0, P721+P773+P825)","v":0},{"$f":"IF(COUNT($H721:Q721)>'RFM input'!$W$7,0, Q721+Q773+Q825)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'RFM input'!J11","v":22.669791274605082},38.849412398947905,38.818957469092481,37.279206575763872,{"$f":"IF(COUNT($H722:J722)>'RFM input'!$W$7,0, J722+J774+J826)","v":0},{"$f":"IF(COUNT($H722:K722)>'RFM input'!$W$7,0, K722+K774+K826)","v":0},{"$f":"IF(COUNT($H722:L722)>'RFM input'!$W$7,0, L722+L774+L826)","v":0},{"$f":"IF(COUNT($H722:M722)>'RFM input'!$W$7,0, M722+M774+M826)","v":0},{"$f":"IF(COUNT($H722:N722)>'RFM input'!$W$7,0, N722+N774+N826)","v":0},{"$f":"IF(COUNT($H722:O722)>'RFM input'!$W$7,0, O722+O774+O826)","v":0},{"$f":"IF(COUNT($H722:P722)>'RFM input'!$W$7,0, P722+P774+P826)","v":0},{"$f":"IF(COUNT($H722:Q722)>'RFM input'!$W$7,0, Q722+Q774+Q826)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'RFM input'!J12","v":15.064935553547349},13.412444546568004,13.438744948107813,13.474179620907234,{"$f":"IF(COUNT($H723:J723)>'RFM input'!$W$7,0, J723+J775+J827)","v":0},{"$f":"IF(COUNT($H723:K723)>'RFM input'!$W$7,0, K723+K775+K827)","v":0},{"$f":"IF(COUNT($H723:L723)>'RFM input'!$W$7,0, L723+L775+L827)","v":0},{"$f":"IF(COUNT($H723:M723)>'RFM input'!$W$7,0, M723+M775+M827)","v":0},{"$f":"IF(COUNT($H723:N723)>'RFM input'!$W$7,0, N723+N775+N827)","v":0},{"$f":"IF(COUNT($H723:O723)>'RFM input'!$W$7,0, O723+O775+O827)","v":0},{"$f":"IF(COUNT($H723:P723)>'RFM input'!$W$7,0, P723+P775+P827)","v":0},{"$f":"IF(COUNT($H723:Q723)>'RFM input'!$W$7,0, Q723+Q775+Q827)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'RFM input'!J13","v":100.33847538443203},102.21456686839245,105.66495920751659,109.7167338802851,{"$f":"IF(COUNT($H724:J724)>'RFM input'!$W$7,0, J724+J776+J828)","v":0},{"$f":"IF(COUNT($H724:K724)>'RFM input'!$W$7,0, K724+K776+K828)","v":0},{"$f":"IF(COUNT($H724:L724)>'RFM input'!$W$7,0, L724+L776+L828)","v":0},{"$f":"IF(COUNT($H724:M724)>'RFM input'!$W$7,0, M724+M776+M828)","v":0},{"$f":"IF(COUNT($H724:N724)>'RFM input'!$W$7,0, N724+N776+N828)","v":0},{"$f":"IF(COUNT($H724:O724)>'RFM input'!$W$7,0, O724+O776+O828)","v":0},{"$f":"IF(COUNT($H724:P724)>'RFM input'!$W$7,0, P724+P776+P828)","v":0},{"$f":"IF(COUNT($H724:Q724)>'RFM input'!$W$7,0, Q724+Q776+Q828)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'RFM input'!J14","v":347.83055907153022},348.15210794550245,355.21747771439357,363.30180657744393,{"$f":"IF(COUNT($H725:J725)>'RFM input'!$W$7,0, J725+J777+J829)","v":0},{"$f":"IF(COUNT($H725:K725)>'RFM input'!$W$7,0, K725+K777+K829)","v":0},{"$f":"IF(COUNT($H725:L725)>'RFM input'!$W$7,0, L725+L777+L829)","v":0},{"$f":"IF(COUNT($H725:M725)>'RFM input'!$W$7,0, M725+M777+M829)","v":0},{"$f":"IF(COUNT($H725:N725)>'RFM input'!$W$7,0, N725+N777+N829)","v":0},{"$f":"IF(COUNT($H725:O725)>'RFM input'!$W$7,0, O725+O777+O829)","v":0},{"$f":"IF(COUNT($H725:P725)>'RFM input'!$W$7,0, P725+P777+P829)","v":0},{"$f":"IF(COUNT($H725:Q725)>'RFM input'!$W$7,0, Q725+Q777+Q829)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'RFM input'!J15","v":13.282253410059734},12.985007610068626,14.248848047583442,14.756981476158415,{"$f":"IF(COUNT($H726:J726)>'RFM input'!$W$7,0, J726+J778+J830)","v":0},{"$f":"IF(COUNT($H726:K726)>'RFM input'!$W$7,0, K726+K778+K830)","v":0},{"$f":"IF(COUNT($H726:L726)>'RFM input'!$W$7,0, L726+L778+L830)","v":0},{"$f":"IF(COUNT($H726:M726)>'RFM input'!$W$7,0, M726+M778+M830)","v":0},{"$f":"IF(COUNT($H726:N726)>'RFM input'!$W$7,0, N726+N778+N830)","v":0},{"$f":"IF(COUNT($H726:O726)>'RFM input'!$W$7,0, O726+O778+O830)","v":0},{"$f":"IF(COUNT($H726:P726)>'RFM input'!$W$7,0, P726+P778+P830)","v":0},{"$f":"IF(COUNT($H726:Q726)>'RFM input'!$W$7,0, Q726+Q778+Q830)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'RFM input'!J16","v":236.89406927713938},233.48595356179069,238.2549950794712,243.67706970755873,{"$f":"IF(COUNT($H727:J727)>'RFM input'!$W$7,0, J727+J779+J831)","v":0},{"$f":"IF(COUNT($H727:K727)>'RFM input'!$W$7,0, K727+K779+K831)","v":0},{"$f":"IF(COUNT($H727:L727)>'RFM input'!$W$7,0, L727+L779+L831)","v":0},{"$f":"IF(COUNT($H727:M727)>'RFM input'!$W$7,0, M727+M779+M831)","v":0},{"$f":"IF(COUNT($H727:N727)>'RFM input'!$W$7,0, N727+N779+N831)","v":0},{"$f":"IF(COUNT($H727:O727)>'RFM input'!$W$7,0, O727+O779+O831)","v":0},{"$f":"IF(COUNT($H727:P727)>'RFM input'!$W$7,0, P727+P779+P831)","v":0},{"$f":"IF(COUNT($H727:Q727)>'RFM input'!$W$7,0, Q727+Q779+Q831)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'RFM input'!J17","v":0.58421757563294519},0.58413138401727704,0.58260725273260683,0.58396340877308661,{"$f":"IF(COUNT($H728:J728)>'RFM input'!$W$7,0, J728+J780+J832)","v":0},{"$f":"IF(COUNT($H728:K728)>'RFM input'!$W$7,0, K728+K780+K832)","v":0},{"$f":"IF(COUNT($H728:L728)>'RFM input'!$W$7,0, L728+L780+L832)","v":0},{"$f":"IF(COUNT($H728:M728)>'RFM input'!$W$7,0, M728+M780+M832)","v":0},{"$f":"IF(COUNT($H728:N728)>'RFM input'!$W$7,0, N728+N780+N832)","v":0},{"$f":"IF(COUNT($H728:O728)>'RFM input'!$W$7,0, O728+O780+O832)","v":0},{"$f":"IF(COUNT($H728:P728)>'RFM input'!$W$7,0, P728+P780+P832)","v":0},{"$f":"IF(COUNT($H728:Q728)>'RFM input'!$W$7,0, Q728+Q780+Q832)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'RFM input'!J18","v":1.6299544995789943},1.7019086849441296,1.8449013522327653,2.0015814206767781,{"$f":"IF(COUNT($H729:J729)>'RFM input'!$W$7,0, J729+J781+J833)","v":0},{"$f":"IF(COUNT($H729:K729)>'RFM input'!$W$7,0, K729+K781+K833)","v":0},{"$f":"IF(COUNT($H729:L729)>'RFM input'!$W$7,0, L729+L781+L833)","v":0},{"$f":"IF(COUNT($H729:M729)>'RFM input'!$W$7,0, M729+M781+M833)","v":0},{"$f":"IF(COUNT($H729:N729)>'RFM input'!$W$7,0, N729+N781+N833)","v":0},{"$f":"IF(COUNT($H729:O729)>'RFM input'!$W$7,0, O729+O781+O833)","v":0},{"$f":"IF(COUNT($H729:P729)>'RFM input'!$W$7,0, P729+P781+P833)","v":0},{"$f":"IF(COUNT($H729:Q729)>'RFM input'!$W$7,0, Q729+Q781+Q833)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'RFM input'!J19","v":24.688090903965538},27.330008231599336,29.956506838045787,32.628478077213288,{"$f":"IF(COUNT($H730:J730)>'RFM input'!$W$7,0, J730+J782+J834)","v":0},{"$f":"IF(COUNT($H730:K730)>'RFM input'!$W$7,0, K730+K782+K834)","v":0},{"$f":"IF(COUNT($H730:L730)>'RFM input'!$W$7,0, L730+L782+L834)","v":0},{"$f":"IF(COUNT($H730:M730)>'RFM input'!$W$7,0, M730+M782+M834)","v":0},{"$f":"IF(COUNT($H730:N730)>'RFM input'!$W$7,0, N730+N782+N834)","v":0},{"$f":"IF(COUNT($H730:O730)>'RFM input'!$W$7,0, O730+O782+O834)","v":0},{"$f":"IF(COUNT($H730:P730)>'RFM input'!$W$7,0, P730+P782+P834)","v":0},{"$f":"IF(COUNT($H730:Q730)>'RFM input'!$W$7,0, Q730+Q782+Q834)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'RFM input'!J20","v":153.21343236669136},150.03284640535679,152.09182277194947,154.94929410802072,{"$f":"IF(COUNT($H731:J731)>'RFM input'!$W$7,0, J731+J783+J835)","v":0},{"$f":"IF(COUNT($H731:K731)>'RFM input'!$W$7,0, K731+K783+K835)","v":0},{"$f":"IF(COUNT($H731:L731)>'RFM input'!$W$7,0, L731+L783+L835)","v":0},{"$f":"IF(COUNT($H731:M731)>'RFM input'!$W$7,0, M731+M783+M835)","v":0},{"$f":"IF(COUNT($H731:N731)>'RFM input'!$W$7,0, N731+N783+N835)","v":0},{"$f":"IF(COUNT($H731:O731)>'RFM input'!$W$7,0, O731+O783+O835)","v":0},{"$f":"IF(COUNT($H731:P731)>'RFM input'!$W$7,0, P731+P783+P835)","v":0},{"$f":"IF(COUNT($H731:Q731)>'RFM input'!$W$7,0, Q731+Q783+Q835)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'RFM input'!J21","v":65.043988354787899},66.576586485824819,70.916390956876086,75.514619282098977,{"$f":"IF(COUNT($H732:J732)>'RFM input'!$W$7,0, J732+J784+J836)","v":0},{"$f":"IF(COUNT($H732:K732)>'RFM input'!$W$7,0, K732+K784+K836)","v":0},{"$f":"IF(COUNT($H732:L732)>'RFM input'!$W$7,0, L732+L784+L836)","v":0},{"$f":"IF(COUNT($H732:M732)>'RFM input'!$W$7,0, M732+M784+M836)","v":0},{"$f":"IF(COUNT($H732:N732)>'RFM input'!$W$7,0, N732+N784+N836)","v":0},{"$f":"IF(COUNT($H732:O732)>'RFM input'!$W$7,0, O732+O784+O836)","v":0},{"$f":"IF(COUNT($H732:P732)>'RFM input'!$W$7,0, P732+P784+P836)","v":0},{"$f":"IF(COUNT($H732:Q732)>'RFM input'!$W$7,0, Q732+Q784+Q836)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'RFM input'!J22","v":40.697899458999125},42.902123719544072,45.434651569260097,48.246584560393913,{"$f":"IF(COUNT($H733:J733)>'RFM input'!$W$7,0, J733+J785+J837)","v":0},{"$f":"IF(COUNT($H733:K733)>'RFM input'!$W$7,0, K733+K785+K837)","v":0},{"$f":"IF(COUNT($H733:L733)>'RFM input'!$W$7,0, L733+L785+L837)","v":0},{"$f":"IF(COUNT($H733:M733)>'RFM input'!$W$7,0, M733+M785+M837)","v":0},{"$f":"IF(COUNT($H733:N733)>'RFM input'!$W$7,0, N733+N785+N837)","v":0},{"$f":"IF(COUNT($H733:O733)>'RFM input'!$W$7,0, O733+O785+O837)","v":0},{"$f":"IF(COUNT($H733:P733)>'RFM input'!$W$7,0, P733+P785+P837)","v":0},{"$f":"IF(COUNT($H733:Q733)>'RFM input'!$W$7,0, Q733+Q785+Q837)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'RFM input'!J23","v":45.186060870654259},43.864136582932019,44.854589501816072,46.040340009761714,{"$f":"IF(COUNT($H734:J734)>'RFM input'!$W$7,0, J734+J786+J838)","v":0},{"$f":"IF(COUNT($H734:K734)>'RFM input'!$W$7,0, K734+K786+K838)","v":0},{"$f":"IF(COUNT($H734:L734)>'RFM input'!$W$7,0, L734+L786+L838)","v":0},{"$f":"IF(COUNT($H734:M734)>'RFM input'!$W$7,0, M734+M786+M838)","v":0},{"$f":"IF(COUNT($H734:N734)>'RFM input'!$W$7,0, N734+N786+N838)","v":0},{"$f":"IF(COUNT($H734:O734)>'RFM input'!$W$7,0, O734+O786+O838)","v":0},{"$f":"IF(COUNT($H734:P734)>'RFM input'!$W$7,0, P734+P786+P838)","v":0},{"$f":"IF(COUNT($H734:Q734)>'RFM input'!$W$7,0, Q734+Q786+Q838)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'RFM input'!J24","v":64.441433118189167},66.00073452188677,67.040772273768738,68.412458782394935,{"$f":"IF(COUNT($H735:J735)>'RFM input'!$W$7,0, J735+J787+J839)","v":0},{"$f":"IF(COUNT($H735:K735)>'RFM input'!$W$7,0, K735+K787+K839)","v":0},{"$f":"IF(COUNT($H735:L735)>'RFM input'!$W$7,0, L735+L787+L839)","v":0},{"$f":"IF(COUNT($H735:M735)>'RFM input'!$W$7,0, M735+M787+M839)","v":0},{"$f":"IF(COUNT($H735:N735)>'RFM input'!$W$7,0, N735+N787+N839)","v":0},{"$f":"IF(COUNT($H735:O735)>'RFM input'!$W$7,0, O735+O787+O839)","v":0},{"$f":"IF(COUNT($H735:P735)>'RFM input'!$W$7,0, P735+P787+P839)","v":0},{"$f":"IF(COUNT($H735:Q735)>'RFM input'!$W$7,0, Q735+Q787+Q839)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'RFM input'!J25","v":80.14908942058716},81.983415167066923,86.508993780660418,91.533013320805239,{"$f":"IF(COUNT($H736:J736)>'RFM input'!$W$7,0, J736+J788+J840)","v":0},{"$f":"IF(COUNT($H736:K736)>'RFM input'!$W$7,0, K736+K788+K840)","v":0},{"$f":"IF(COUNT($H736:L736)>'RFM input'!$W$7,0, L736+L788+L840)","v":0},{"$f":"IF(COUNT($H736:M736)>'RFM input'!$W$7,0, M736+M788+M840)","v":0},{"$f":"IF(COUNT($H736:N736)>'RFM input'!$W$7,0, N736+N788+N840)","v":0},{"$f":"IF(COUNT($H736:O736)>'RFM input'!$W$7,0, O736+O788+O840)","v":0},{"$f":"IF(COUNT($H736:P736)>'RFM input'!$W$7,0, P736+P788+P840)","v":0},{"$f":"IF(COUNT($H736:Q736)>'RFM input'!$W$7,0, Q736+Q788+Q840)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'RFM input'!J26","v":102.90958584688171},104.31450343011325,107.87409248082126,112.0645657432914,{"$f":"IF(COUNT($H737:J737)>'RFM input'!$W$7,0, J737+J789+J841)","v":0},{"$f":"IF(COUNT($H737:K737)>'RFM input'!$W$7,0, K737+K789+K841)","v":0},{"$f":"IF(COUNT($H737:L737)>'RFM input'!$W$7,0, L737+L789+L841)","v":0},{"$f":"IF(COUNT($H737:M737)>'RFM input'!$W$7,0, M737+M789+M841)","v":0},{"$f":"IF(COUNT($H737:N737)>'RFM input'!$W$7,0, N737+N789+N841)","v":0},{"$f":"IF(COUNT($H737:O737)>'RFM input'!$W$7,0, O737+O789+O841)","v":0},{"$f":"IF(COUNT($H737:P737)>'RFM input'!$W$7,0, P737+P789+P841)","v":0},{"$f":"IF(COUNT($H737:Q737)>'RFM input'!$W$7,0, Q737+Q789+Q841)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'RFM input'!J27","v":45.411980465363627},44.325384748275312,45.033519978251448,45.991655165072629,{"$f":"IF(COUNT($H738:J738)>'RFM input'!$W$7,0, J738+J790+J842)","v":0},{"$f":"IF(COUNT($H738:K738)>'RFM input'!$W$7,0, K738+K790+K842)","v":0},{"$f":"IF(COUNT($H738:L738)>'RFM input'!$W$7,0, L738+L790+L842)","v":0},{"$f":"IF(COUNT($H738:M738)>'RFM input'!$W$7,0, M738+M790+M842)","v":0},{"$f":"IF(COUNT($H738:N738)>'RFM input'!$W$7,0, N738+N790+N842)","v":0},{"$f":"IF(COUNT($H738:O738)>'RFM input'!$W$7,0, O738+O790+O842)","v":0},{"$f":"IF(COUNT($H738:P738)>'RFM input'!$W$7,0, P738+P790+P842)","v":0},{"$f":"IF(COUNT($H738:Q738)>'RFM input'!$W$7,0, Q738+Q790+Q842)","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'RFM input'!J28","v":-1.2788024827430485E-5},-1.3059858996590282E-5,2.8287948658385281E-8,2.8981003400515722E-8,{"$f":"IF(COUNT($H739:J739)>'RFM input'!$W$7,0, J739+J791+J843)","v":0},{"$f":"IF(COUNT($H739:K739)>'RFM input'!$W$7,0, K739+K791+K843)","v":0},{"$f":"IF(COUNT($H739:L739)>'RFM input'!$W$7,0, L739+L791+L843)","v":0},{"$f":"IF(COUNT($H739:M739)>'RFM input'!$W$7,0, M739+M791+M843)","v":0},{"$f":"IF(COUNT($H739:N739)>'RFM input'!$W$7,0, N739+N791+N843)","v":0},{"$f":"IF(COUNT($H739:O739)>'RFM input'!$W$7,0, O739+O791+O843)","v":0},{"$f":"IF(COUNT($H739:P739)>'RFM input'!$W$7,0, P739+P791+P843)","v":0},{"$f":"IF(COUNT($H739:Q739)>'RFM input'!$W$7,0, Q739+Q791+Q843)","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'RFM input'!J29","v":2.4984823995089656},2.5397817540488608,2.5678703928819644,2.6052344754747496,{"$f":"IF(COUNT($H740:J740)>'RFM input'!$W$7,0, J740+J792+J844)","v":0},{"$f":"IF(COUNT($H740:K740)>'RFM input'!$W$7,0, K740+K792+K844)","v":0},{"$f":"IF(COUNT($H740:L740)>'RFM input'!$W$7,0, L740+L792+L844)","v":0},{"$f":"IF(COUNT($H740:M740)>'RFM input'!$W$7,0, M740+M792+M844)","v":0},{"$f":"IF(COUNT($H740:N740)>'RFM input'!$W$7,0, N740+N792+N844)","v":0},{"$f":"IF(COUNT($H740:O740)>'RFM input'!$W$7,0, O740+O792+O844)","v":0},{"$f":"IF(COUNT($H740:P740)>'RFM input'!$W$7,0, P740+P792+P844)","v":0},{"$f":"IF(COUNT($H740:Q740)>'RFM input'!$W$7,0, Q740+Q792+Q844)","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'RFM input'!J30","v":0.61811561965738093},1.3150297620300362,1.2528560720349733,1.1940414589090103,{"$f":"IF(COUNT($H741:J741)>'RFM input'!$W$7,0, J741+J793+J845)","v":0},{"$f":"IF(COUNT($H741:K741)>'RFM input'!$W$7,0, K741+K793+K845)","v":0},{"$f":"IF(COUNT($H741:L741)>'RFM input'!$W$7,0, L741+L793+L845)","v":0},{"$f":"IF(COUNT($H741:M741)>'RFM input'!$W$7,0, M741+M793+M845)","v":0},{"$f":"IF(COUNT($H741:N741)>'RFM input'!$W$7,0, N741+N793+N845)","v":0},{"$f":"IF(COUNT($H741:O741)>'RFM input'!$W$7,0, O741+O793+O845)","v":0},{"$f":"IF(COUNT($H741:P741)>'RFM input'!$W$7,0, P741+P793+P845)","v":0},{"$f":"IF(COUNT($H741:Q741)>'RFM input'!$W$7,0, Q741+Q793+Q845)","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'RFM input'!J31","v":4.2549469181704405},4.3279016499891307,4.3775416390596016,4.442566372549086,{"$f":"IF(COUNT($H742:J742)>'RFM input'!$W$7,0, J742+J794+J846)","v":0},{"$f":"IF(COUNT($H742:K742)>'RFM input'!$W$7,0, K742+K794+K846)","v":0},{"$f":"IF(COUNT($H742:L742)>'RFM input'!$W$7,0, L742+L794+L846)","v":0},{"$f":"IF(COUNT($H742:M742)>'RFM input'!$W$7,0, M742+M794+M846)","v":0},{"$f":"IF(COUNT($H742:N742)>'RFM input'!$W$7,0, N742+N794+N846)","v":0},{"$f":"IF(COUNT($H742:O742)>'RFM input'!$W$7,0, O742+O794+O846)","v":0},{"$f":"IF(COUNT($H742:P742)>'RFM input'!$W$7,0, P742+P794+P846)","v":0},{"$f":"IF(COUNT($H742:Q742)>'RFM input'!$W$7,0, Q742+Q794+Q846)","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'RFM input'!J32","v":8.3641952304973088},8.1792973828068209,7.9361368724692589,7.6993894894293087,{"$f":"IF(COUNT($H743:J743)>'RFM input'!$W$7,0, J743+J795+J847)","v":0},{"$f":"IF(COUNT($H743:K743)>'RFM input'!$W$7,0, K743+K795+K847)","v":0},{"$f":"IF(COUNT($H743:L743)>'RFM input'!$W$7,0, L743+L795+L847)","v":0},{"$f":"IF(COUNT($H743:M743)>'RFM input'!$W$7,0, M743+M795+M847)","v":0},{"$f":"IF(COUNT($H743:N743)>'RFM input'!$W$7,0, N743+N795+N847)","v":0},{"$f":"IF(COUNT($H743:O743)>'RFM input'!$W$7,0, O743+O795+O847)","v":0},{"$f":"IF(COUNT($H743:P743)>'RFM input'!$W$7,0, P743+P795+P847)","v":0},{"$f":"IF(COUNT($H743:Q743)>'RFM input'!$W$7,0, Q743+Q795+Q847)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'RFM input'!J33","v":4.7042543380928823},3.4720157407896659,2.7896271403343942,3.0756363078530957,{"$f":"IF(COUNT($H744:J744)>'RFM input'!$W$7,0, J744+J796+J848)","v":0},{"$f":"IF(COUNT($H744:K744)>'RFM input'!$W$7,0, K744+K796+K848)","v":0},{"$f":"IF(COUNT($H744:L744)>'RFM input'!$W$7,0, L744+L796+L848)","v":0},{"$f":"IF(COUNT($H744:M744)>'RFM input'!$W$7,0, M744+M796+M848)","v":0},{"$f":"IF(COUNT($H744:N744)>'RFM input'!$W$7,0, N744+N796+N848)","v":0},{"$f":"IF(COUNT($H744:O744)>'RFM input'!$W$7,0, O744+O796+O848)","v":0},{"$f":"IF(COUNT($H744:P744)>'RFM input'!$W$7,0, P744+P796+P848)","v":0},{"$f":"IF(COUNT($H744:Q744)>'RFM input'!$W$7,0, Q744+Q796+Q848)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'RFM input'!J34","v":63.722791672268613},65.214483422836111,66.288043110584098,67.544294940762171,{"$f":"IF(COUNT($H745:J745)>'RFM input'!$W$7,0, J745+J797+J849)","v":0},{"$f":"IF(COUNT($H745:K745)>'RFM input'!$W$7,0, K745+K797+K849)","v":0},{"$f":"IF(COUNT($H745:L745)>'RFM input'!$W$7,0, L745+L797+L849)","v":0},{"$f":"IF(COUNT($H745:M745)>'RFM input'!$W$7,0, M745+M797+M849)","v":0},{"$f":"IF(COUNT($H745:N745)>'RFM input'!$W$7,0, N745+N797+N849)","v":0},{"$f":"IF(COUNT($H745:O745)>'RFM input'!$W$7,0, O745+O797+O849)","v":0},{"$f":"IF(COUNT($H745:P745)>'RFM input'!$W$7,0, P745+P797+P849)","v":0},{"$f":"IF(COUNT($H745:Q745)>'RFM input'!$W$7,0, Q745+Q797+Q849)","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'RFM input'!J35","v":1.3777853726865379},2.4272629443430498,2.8773706993772215,3.3354084800921795,{"$f":"IF(COUNT($H746:J746)>'RFM input'!$W$7,0, J746+J798+J850)","v":0},{"$f":"IF(COUNT($H746:K746)>'RFM input'!$W$7,0, K746+K798+K850)","v":0},{"$f":"IF(COUNT($H746:L746)>'RFM input'!$W$7,0, L746+L798+L850)","v":0},{"$f":"IF(COUNT($H746:M746)>'RFM input'!$W$7,0, M746+M798+M850)","v":0},{"$f":"IF(COUNT($H746:N746)>'RFM input'!$W$7,0, N746+N798+N850)","v":0},{"$f":"IF(COUNT($H746:O746)>'RFM input'!$W$7,0, O746+O798+O850)","v":0},{"$f":"IF(COUNT($H746:P746)>'RFM input'!$W$7,0, P746+P798+P850)","v":0},{"$f":"IF(COUNT($H746:Q746)>'RFM input'!$W$7,0, Q746+Q798+Q850)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'RFM input'!J36","v":0},0,{"$f":"H747+H799+H851","v":0},0,{"$f":"IF(COUNT($H747:J747)>'RFM input'!$W$7,0, J747+J799+J851)","v":0},{"$f":"IF(COUNT($H747:K747)>'RFM input'!$W$7,0, K747+K799+K851)","v":0},{"$f":"IF(COUNT($H747:L747)>'RFM input'!$W$7,0, L747+L799+L851)","v":0},{"$f":"IF(COUNT($H747:M747)>'RFM input'!$W$7,0, M747+M799+M851)","v":0},{"$f":"IF(COUNT($H747:N747)>'RFM input'!$W$7,0, N747+N799+N851)","v":0},{"$f":"IF(COUNT($H747:O747)>'RFM input'!$W$7,0, O747+O799+O851)","v":0},{"$f":"IF(COUNT($H747:P747)>'RFM input'!$W$7,0, P747+P799+P851)","v":0},{"$f":"IF(COUNT($H747:Q747)>'RFM input'!$W$7,0, Q747+Q799+Q851)","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'RFM input'!J37","v":0},0,{"$f":"H748+H800+H852","v":0},0,{"$f":"IF(COUNT($H748:J748)>'RFM input'!$W$7,0, J748+J800+J852)","v":0},{"$f":"IF(COUNT($H748:K748)>'RFM input'!$W$7,0, K748+K800+K852)","v":0},{"$f":"IF(COUNT($H748:L748)>'RFM input'!$W$7,0, L748+L800+L852)","v":0},{"$f":"IF(COUNT($H748:M748)>'RFM input'!$W$7,0, M748+M800+M852)","v":0},{"$f":"IF(COUNT($H748:N748)>'RFM input'!$W$7,0, N748+N800+N852)","v":0},{"$f":"IF(COUNT($H748:O748)>'RFM input'!$W$7,0, O748+O800+O852)","v":0},{"$f":"IF(COUNT($H748:P748)>'RFM input'!$W$7,0, P748+P800+P852)","v":0},{"$f":"IF(COUNT($H748:Q748)>'RFM input'!$W$7,0, Q748+Q800+Q852)","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'RFM input'!J38","v":0},0,{"$f":"H749+H801+H853","v":0},0,{"$f":"IF(COUNT($H749:J749)>'RFM input'!$W$7,0, J749+J801+J853)","v":0},{"$f":"IF(COUNT($H749:K749)>'RFM input'!$W$7,0, K749+K801+K853)","v":0},{"$f":"IF(COUNT($H749:L749)>'RFM input'!$W$7,0, L749+L801+L853)","v":0},{"$f":"IF(COUNT($H749:M749)>'RFM input'!$W$7,0, M749+M801+M853)","v":0},{"$f":"IF(COUNT($H749:N749)>'RFM input'!$W$7,0, N749+N801+N853)","v":0},{"$f":"IF(COUNT($H749:O749)>'RFM input'!$W$7,0, O749+O801+O853)","v":0},{"$f":"IF(COUNT($H749:P749)>'RFM input'!$W$7,0, P749+P801+P853)","v":0},{"$f":"IF(COUNT($H749:Q749)>'RFM input'!$W$7,0, Q749+Q801+Q853)","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'RFM input'!J39","v":0},0,{"$f":"H750+H802+H854","v":0},0,{"$f":"IF(COUNT($H750:J750)>'RFM input'!$W$7,0, J750+J802+J854)","v":0},{"$f":"IF(COUNT($H750:K750)>'RFM input'!$W$7,0, K750+K802+K854)","v":0},{"$f":"IF(COUNT($H750:L750)>'RFM input'!$W$7,0, L750+L802+L854)","v":0},{"$f":"IF(COUNT($H750:M750)>'RFM input'!$W$7,0, M750+M802+M854)","v":0},{"$f":"IF(COUNT($H750:N750)>'RFM input'!$W$7,0, N750+N802+N854)","v":0},{"$f":"IF(COUNT($H750:O750)>'RFM input'!$W$7,0, O750+O802+O854)","v":0},{"$f":"IF(COUNT($H750:P750)>'RFM input'!$W$7,0, P750+P802+P854)","v":0},{"$f":"IF(COUNT($H750:Q750)>'RFM input'!$W$7,0, Q750+Q802+Q854)","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'RFM input'!J40","v":0},0,{"$f":"H751+H803+H855","v":0},0,{"$f":"IF(COUNT($H751:J751)>'RFM input'!$W$7,0, J751+J803+J855)","v":0},{"$f":"IF(COUNT($H751:K751)>'RFM input'!$W$7,0, K751+K803+K855)","v":0},{"$f":"IF(COUNT($H751:L751)>'RFM input'!$W$7,0, L751+L803+L855)","v":0},{"$f":"IF(COUNT($H751:M751)>'RFM input'!$W$7,0, M751+M803+M855)","v":0},{"$f":"IF(COUNT($H751:N751)>'RFM input'!$W$7,0, N751+N803+N855)","v":0},{"$f":"IF(COUNT($H751:O751)>'RFM input'!$W$7,0, O751+O803+O855)","v":0},{"$f":"IF(COUNT($H751:P751)>'RFM input'!$W$7,0, P751+P803+P855)","v":0},{"$f":"IF(COUNT($H751:Q751)>'RFM input'!$W$7,0, Q751+Q803+Q855)","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'RFM input'!J41","v":0},0,{"$f":"H752+H804+H856","v":0},0,{"$f":"IF(COUNT($H752:J752)>'RFM input'!$W$7,0, J752+J804+J856)","v":0},{"$f":"IF(COUNT($H752:K752)>'RFM input'!$W$7,0, K752+K804+K856)","v":0},{"$f":"IF(COUNT($H752:L752)>'RFM input'!$W$7,0, L752+L804+L856)","v":0},{"$f":"IF(COUNT($H752:M752)>'RFM input'!$W$7,0, M752+M804+M856)","v":0},{"$f":"IF(COUNT($H752:N752)>'RFM input'!$W$7,0, N752+N804+N856)","v":0},{"$f":"IF(COUNT($H752:O752)>'RFM input'!$W$7,0, O752+O804+O856)","v":0},{"$f":"IF(COUNT($H752:P752)>'RFM input'!$W$7,0, P752+P804+P856)","v":0},{"$f":"IF(COUNT($H752:Q752)>'RFM input'!$W$7,0, Q752+Q804+Q856)","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'RFM input'!J42","v":2.4914740598596214},2.5444351535534948,{"$f":"H753+H805+H857","v":2.5930107337576977},2.6565394967347613,{"$f":"IF(COUNT($H753:J753)>'RFM input'!$W$7,0, J753+J805+J857)","v":0},{"$f":"IF(COUNT($H753:K753)>'RFM input'!$W$7,0, K753+K805+K857)","v":0},{"$f":"IF(COUNT($H753:L753)>'RFM input'!$W$7,0, L753+L805+L857)","v":0},{"$f":"IF(COUNT($H753:M753)>'RFM input'!$W$7,0, M753+M805+M857)","v":0},{"$f":"IF(COUNT($H753:N753)>'RFM input'!$W$7,0, N753+N805+N857)","v":0},{"$f":"IF(COUNT($H753:O753)>'RFM input'!$W$7,0, O753+O805+O857)","v":0},{"$f":"IF(COUNT($H753:P753)>'RFM input'!$W$7,0, P753+P805+P857)","v":0},{"$f":"IF(COUNT($H753:Q753)>'RFM input'!$W$7,0, Q753+Q805+Q857)","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'RFM input'!J43","v":7.3636296221012048},-2.9104215017315895,{"$f":"H754+H806+H858","v":7.9503770675580174},7.27775483647945,{"$f":"IF(COUNT($H754:J754)>'RFM input'!$W$7,0, J754+J806+J858)","v":0},{"$f":"IF(COUNT($H754:K754)>'RFM input'!$W$7,0, K754+K806+K858)","v":0},{"$f":"IF(COUNT($H754:L754)>'RFM input'!$W$7,0, L754+L806+L858)","v":0},{"$f":"IF(COUNT($H754:M754)>'RFM input'!$W$7,0, M754+M806+M858)","v":0},{"$f":"IF(COUNT($H754:N754)>'RFM input'!$W$7,0, N754+N806+N858)","v":0},{"$f":"IF(COUNT($H754:O754)>'RFM input'!$W$7,0, O754+O806+O858)","v":0},{"$f":"IF(COUNT($H754:P754)>'RFM input'!$W$7,0, P754+P806+P858)","v":0},{"$f":"IF(COUNT($H754:Q754)>'RFM input'!$W$7,0, Q754+Q806+Q858)","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'RFM input'!J44","v":23.661055073035868},25.084671526038093,{"$f":"H755+H807+H859","v":39.782214750707098},44.318216962816848,{"$f":"IF(COUNT($H755:J755)>'RFM input'!$W$7,0, J755+J807+J859)","v":0},{"$f":"IF(COUNT($H755:K755)>'RFM input'!$W$7,0, K755+K807+K859)","v":0},{"$f":"IF(COUNT($H755:L755)>'RFM input'!$W$7,0, L755+L807+L859)","v":0},{"$f":"IF(COUNT($H755:M755)>'RFM input'!$W$7,0, M755+M807+M859)","v":0},{"$f":"IF(COUNT($H755:N755)>'RFM input'!$W$7,0, N755+N807+N859)","v":0},{"$f":"IF(COUNT($H755:O755)>'RFM input'!$W$7,0, O755+O807+O859)","v":0},{"$f":"IF(COUNT($H755:P755)>'RFM input'!$W$7,0, P755+P807+P859)","v":0},{"$f":"IF(COUNT($H755:Q755)>'RFM input'!$W$7,0, Q755+Q807+Q859)","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'RFM input'!J45","v":12.316862543578534},28.222501133231177,{"$f":"H756+H808+H860","v":28.501391356128433},28.814405159895013,{"$f":"IF(COUNT($H756:J756)>'RFM input'!$W$7,0, J756+J808+J860)","v":0},{"$f":"IF(COUNT($H756:K756)>'RFM input'!$W$7,0, K756+K808+K860)","v":0},{"$f":"IF(COUNT($H756:L756)>'RFM input'!$W$7,0, L756+L808+L860)","v":0},{"$f":"IF(COUNT($H756:M756)>'RFM input'!$W$7,0, M756+M808+M860)","v":0},{"$f":"IF(COUNT($H756:N756)>'RFM input'!$W$7,0, N756+N808+N860)","v":0},{"$f":"IF(COUNT($H756:O756)>'RFM input'!$W$7,0, O756+O808+O860)","v":0},{"$f":"IF(COUNT($H756:P756)>'RFM input'!$W$7,0, P756+P808+P860)","v":0},{"$f":"IF(COUNT($H756:Q756)>'RFM input'!$W$7,0, Q756+Q808+Q860)","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'RFM input'!J46","v":11.767156283384075},13.258203043114699,{"$f":"H757+H809+H861","v":13.511314192119615},13.842341389826545,{"$f":"IF(COUNT($H757:J757)>'RFM input'!$W$7,0, J757+J809+J861)","v":0},{"$f":"IF(COUNT($H757:K757)>'RFM input'!$W$7,0, K757+K809+K861)","v":0},{"$f":"IF(COUNT($H757:L757)>'RFM input'!$W$7,0, L757+L809+L861)","v":0},{"$f":"IF(COUNT($H757:M757)>'RFM input'!$W$7,0, M757+M809+M861)","v":0},{"$f":"IF(COUNT($H757:N757)>'RFM input'!$W$7,0, N757+N809+N861)","v":0},{"$f":"IF(COUNT($H757:O757)>'RFM input'!$W$7,0, O757+O809+O861)","v":0},{"$f":"IF(COUNT($H757:P757)>'RFM input'!$W$7,0, P757+P809+P861)","v":0},{"$f":"IF(COUNT($H757:Q757)>'RFM input'!$W$7,0, Q757+Q809+Q861)","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'RFM input'!J47","v":12.87687338636314},11.447464484959296,{"$f":"H758+H810+H862","v":3.0494986332750358},-8.7738184892200977E-3,{"$f":"IF(COUNT($H758:J758)>'RFM input'!$W$7,0, J758+J810+J862)","v":0},{"$f":"IF(COUNT($H758:K758)>'RFM input'!$W$7,0, K758+K810+K862)","v":0},{"$f":"IF(COUNT($H758:L758)>'RFM input'!$W$7,0, L758+L810+L862)","v":0},{"$f":"IF(COUNT($H758:M758)>'RFM input'!$W$7,0, M758+M810+M862)","v":0},{"$f":"IF(COUNT($H758:N758)>'RFM input'!$W$7,0, N758+N810+N862)","v":0},{"$f":"IF(COUNT($H758:O758)>'RFM input'!$W$7,0, O758+O810+O862)","v":0},{"$f":"IF(COUNT($H758:P758)>'RFM input'!$W$7,0, P758+P810+P862)","v":0},{"$f":"IF(COUNT($H758:Q758)>'RFM input'!$W$7,0, Q758+Q810+Q862)","v":0}]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,{"$f":"'RFM input'!J48","v":0},0,{"$f":"H759+H811+H863","v":11.934181418229359},11.02621235592138,{"$f":"IF(COUNT($H759:J759)>'RFM input'!$W$7,0, J759+J811+J863)","v":0},{"$f":"IF(COUNT($H759:K759)>'RFM input'!$W$7,0, K759+K811+K863)","v":0},{"$f":"IF(COUNT($H759:L759)>'RFM input'!$W$7,0, L759+L811+L863)","v":0},{"$f":"IF(COUNT($H759:M759)>'RFM input'!$W$7,0, M759+M811+M863)","v":0},{"$f":"IF(COUNT($H759:N759)>'RFM input'!$W$7,0, N759+N811+N863)","v":0},{"$f":"IF(COUNT($H759:O759)>'RFM input'!$W$7,0, O759+O811+O863)","v":0},{"$f":"IF(COUNT($H759:P759)>'RFM input'!$W$7,0, P759+P811+P863)","v":0},{"$f":"IF(COUNT($H759:Q759)>'RFM input'!$W$7,0, Q759+Q811+Q863)","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'RFM input'!J49","v":1.316238927859199},1.3442181287286643,{"$f":"H760+H812+H864","v":1.369880474822575},2.3496197120912217,{"$f":"IF(COUNT($H760:J760)>'RFM input'!$W$7,0, J760+J812+J864)","v":0},{"$f":"IF(COUNT($H760:K760)>'RFM input'!$W$7,0, K760+K812+K864)","v":0},{"$f":"IF(COUNT($H760:L760)>'RFM input'!$W$7,0, L760+L812+L864)","v":0},{"$f":"IF(COUNT($H760:M760)>'RFM input'!$W$7,0, M760+M812+M864)","v":0},{"$f":"IF(COUNT($H760:N760)>'RFM input'!$W$7,0, N760+N812+N864)","v":0},{"$f":"IF(COUNT($H760:O760)>'RFM input'!$W$7,0, O760+O812+O864)","v":0},{"$f":"IF(COUNT($H760:P760)>'RFM input'!$W$7,0, P760+P812+P864)","v":0},{"$f":"IF(COUNT($H760:Q760)>'RFM input'!$W$7,0, Q760+Q812+Q864)","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'RFM input'!J50","v":1.3627876413974789},1.3917563250870739,{"$f":"H761+H813+H865","v":1.4183262185660088},1.453075210920876,{"$f":"IF(COUNT($H761:J761)>'RFM input'!$W$7,0, J761+J813+J865)","v":0},{"$f":"IF(COUNT($H761:K761)>'RFM input'!$W$7,0, K761+K813+K865)","v":0},{"$f":"IF(COUNT($H761:L761)>'RFM input'!$W$7,0, L761+L813+L865)","v":0},{"$f":"IF(COUNT($H761:M761)>'RFM input'!$W$7,0, M761+M813+M865)","v":0},{"$f":"IF(COUNT($H761:N761)>'RFM input'!$W$7,0, N761+N813+N865)","v":0},{"$f":"IF(COUNT($H761:O761)>'RFM input'!$W$7,0, O761+O813+O865)","v":0},{"$f":"IF(COUNT($H761:P761)>'RFM input'!$W$7,0, P761+P813+P865)","v":0},{"$f":"IF(COUNT($H761:Q761)>'RFM input'!$W$7,0, Q761+Q813+Q865)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!J51","v":0},0,{"$f":"H762+H814+H866","v":0},0,{"$f":"IF(COUNT($H762:J762)>'RFM input'!$W$7,0, J762+J814+J866)","v":0},{"$f":"IF(COUNT($H762:K762)>'RFM input'!$W$7,0, K762+K814+K866)","v":0},{"$f":"IF(COUNT($H762:L762)>'RFM input'!$W$7,0, L762+L814+L866)","v":0},{"$f":"IF(COUNT($H762:M762)>'RFM input'!$W$7,0, M762+M814+M866)","v":0},{"$f":"IF(COUNT($H762:N762)>'RFM input'!$W$7,0, N762+N814+N866)","v":0},{"$f":"IF(COUNT($H762:O762)>'RFM input'!$W$7,0, O762+O814+O866)","v":0},{"$f":"IF(COUNT($H762:P762)>'RFM input'!$W$7,0, P762+P814+P866)","v":0},{"$f":"IF(COUNT($H762:Q762)>'RFM input'!$W$7,0, Q762+Q814+Q866)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!J52","v":0},0,{"$f":"H763+H815+H867","v":0},0,{"$f":"IF(COUNT($H763:J763)>'RFM input'!$W$7,0, J763+J815+J867)","v":0},{"$f":"IF(COUNT($H763:K763)>'RFM input'!$W$7,0, K763+K815+K867)","v":0},{"$f":"IF(COUNT($H763:L763)>'RFM input'!$W$7,0, L763+L815+L867)","v":0},{"$f":"IF(COUNT($H763:M763)>'RFM input'!$W$7,0, M763+M815+M867)","v":0},{"$f":"IF(COUNT($H763:N763)>'RFM input'!$W$7,0, N763+N815+N867)","v":0},{"$f":"IF(COUNT($H763:O763)>'RFM input'!$W$7,0, O763+O815+O867)","v":0},{"$f":"IF(COUNT($H763:P763)>'RFM input'!$W$7,0, P763+P815+P867)","v":0},{"$f":"IF(COUNT($H763:Q763)>'RFM input'!$W$7,0, Q763+Q815+Q867)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!J53","v":0},0,{"$f":"H764+H816+H868","v":0},0,{"$f":"IF(COUNT($H764:J764)>'RFM input'!$W$7,0, J764+J816+J868)","v":0},{"$f":"IF(COUNT($H764:K764)>'RFM input'!$W$7,0, K764+K816+K868)","v":0},{"$f":"IF(COUNT($H764:L764)>'RFM input'!$W$7,0, L764+L816+L868)","v":0},{"$f":"IF(COUNT($H764:M764)>'RFM input'!$W$7,0, M764+M816+M868)","v":0},{"$f":"IF(COUNT($H764:N764)>'RFM input'!$W$7,0, N764+N816+N868)","v":0},{"$f":"IF(COUNT($H764:O764)>'RFM input'!$W$7,0, O764+O816+O868)","v":0},{"$f":"IF(COUNT($H764:P764)>'RFM input'!$W$7,0, P764+P816+P868)","v":0},{"$f":"IF(COUNT($H764:Q764)>'RFM input'!$W$7,0, Q764+Q816+Q868)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!J54","v":0},0,{"$f":"H765+H817+H869","v":0},0,{"$f":"IF(COUNT($H765:J765)>'RFM input'!$W$7,0, J765+J817+J869)","v":0},{"$f":"IF(COUNT($H765:K765)>'RFM input'!$W$7,0, K765+K817+K869)","v":0},{"$f":"IF(COUNT($H765:L765)>'RFM input'!$W$7,0, L765+L817+L869)","v":0},{"$f":"IF(COUNT($H765:M765)>'RFM input'!$W$7,0, M765+M817+M869)","v":0},{"$f":"IF(COUNT($H765:N765)>'RFM input'!$W$7,0, N765+N817+N869)","v":0},{"$f":"IF(COUNT($H765:O765)>'RFM input'!$W$7,0, O765+O817+O869)","v":0},{"$f":"IF(COUNT($H765:P765)>'RFM input'!$W$7,0, P765+P817+P869)","v":0},{"$f":"IF(COUNT($H765:Q765)>'RFM input'!$W$7,0, Q765+Q817+Q869)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!J55","v":0},0,{"$f":"H766+H818+H870","v":0},0,{"$f":"IF(COUNT($H766:J766)>'RFM input'!$W$7,0, J766+J818+J870)","v":0},{"$f":"IF(COUNT($H766:K766)>'RFM input'!$W$7,0, K766+K818+K870)","v":0},{"$f":"IF(COUNT($H766:L766)>'RFM input'!$W$7,0, L766+L818+L870)","v":0},{"$f":"IF(COUNT($H766:M766)>'RFM input'!$W$7,0, M766+M818+M870)","v":0},{"$f":"IF(COUNT($H766:N766)>'RFM input'!$W$7,0, N766+N818+N870)","v":0},{"$f":"IF(COUNT($H766:O766)>'RFM input'!$W$7,0, O766+O818+O870)","v":0},{"$f":"IF(COUNT($H766:P766)>'RFM input'!$W$7,0, P766+P818+P870)","v":0},{"$f":"IF(COUNT($H766:Q766)>'RFM input'!$W$7,0, Q766+Q818+Q870)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!J56","v":0},{"$f":"G767+G819+G871+G923+G975+G1027","v":0},{"$f":"H767+H819+H871","v":0.21175540138948559},{"$f":"I767+I819+I871","v":0.21167997830764107},{"$f":"IF(COUNT($H767:J767)>'RFM input'!$W$7,0, J767+J819+J871)","v":0},{"$f":"IF(COUNT($H767:K767)>'RFM input'!$W$7,0, K767+K819+K871)","v":0},{"$f":"IF(COUNT($H767:L767)>'RFM input'!$W$7,0, L767+L819+L871)","v":0},{"$f":"IF(COUNT($H767:M767)>'RFM input'!$W$7,0, M767+M819+M871)","v":0},{"$f":"IF(COUNT($H767:N767)>'RFM input'!$W$7,0, N767+N819+N871)","v":0},{"$f":"IF(COUNT($H767:O767)>'RFM input'!$W$7,0, O767+O819+O871)","v":0},{"$f":"IF(COUNT($H767:P767)>'RFM input'!$W$7,0, P767+P819+P871)","v":0},{"$f":"IF(COUNT($H767:Q767)>'RFM input'!$W$7,0, Q767+Q819+Q871)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G770:G819)","v":125.42064633618676},117.28150077709738,108.89054208157259,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'RFM input'!M7","v":0.2416342399595752},{"$f":"H12*H$7","v":0.18126880959380978},0.19128146178508126,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'RFM input'!M8","v":0},{"$f":"H13*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'RFM input'!M9","v":0.1692395018941677},{"$f":"H14*H$7","v":0.85283512577409648},4.5855427257424841,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'RFM input'!M10","v":0.15493224310267181},{"$f":"H15*H$7","v":1.1812006346783372},2.2359483855465725,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'RFM input'!M11","v":18.840049450079633},{"$f":"H16*H$7","v":3.4977475235037176},2.2123817542467425,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'RFM input'!M12","v":0.45083225883803196},{"$f":"H17*H$7","v":0.27477053390510281},0.22725237167618095,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'RFM input'!M13","v":7.4461921213381101},{"$f":"H18*H$7","v":6.3129843835866888},6.5502667471506166,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'RFM input'!M14","v":23.148815063334553},{"$f":"H19*H$7","v":20.23244829319686},20.15481018921993,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'RFM input'!M15","v":0.81318601610413588},{"$f":"H20*H$7","v":1.651633188597577},0.84839175962959235,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'RFM input'!M16","v":8.0308169378754339},{"$f":"H21*H$7","v":6.6284725664296786},6.1334294128940057,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'RFM input'!M17","v":0},{"$f":"H22*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'RFM input'!M18","v":0.16609747620662002},{"$f":"H23*H$7","v":0.16634265282062877},0.17256975334443625,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'RFM input'!M19","v":3.6892142948295832},{"$f":"H24*H$7","v":3.6585197813830401},3.613470440722232,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'RFM input'!M20","v":6.6228421228466097},{"$f":"H25*H$7","v":6.9387681469904905},7.1975956732020778,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'RFM input'!M21","v":6.1391495256222779},{"$f":"H26*H$7","v":6.1937260472775097},6.2011070087337741,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'RFM input'!M22","v":3.4699961093341321},{"$f":"H27*H$7","v":3.6592910580540705},3.7868939612046382,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'RFM input'!M23","v":2.5952354539302989},{"$f":"H28*H$7","v":3.1338379900219402},3.2145691871112714,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'RFM input'!M24","v":4.0245759846777824},{"$f":"H29*H$7","v":4.1210552663199271},4.2715223492561716,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'RFM input'!M25","v":6.377615947100236},{"$f":"H30*H$7","v":6.4878242334166005},6.6857177977460545,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'RFM input'!M26","v":4.6481833950928024},{"$f":"H31*H$7","v":4.6171526293225025},4.7321888194136275,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'RFM input'!M27","v":1.0304130705347254},{"$f":"H32*H$7","v":0.9230914559453508},0.95171503101405763,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'RFM input'!M28","v":0},{"$f":"H33*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'RFM input'!M29","v":0.14323106281413747},{"$f":"H34*H$7","v":8.3129165737771266E-2},8.2045268814648756E-2,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'RFM input'!M30","v":2.4625267132182077E-2},{"$f":"H35*H$7","v":2.5150730072873693E-2},2.5698752645006259E-2,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'RFM input'!M31","v":0.25906634297890413},{"$f":"H36*H$7","v":0.15035822913998462},0.14839775208617817,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'RFM input'!M32","v":0.68878551076674421},{"$f":"H37*H$7","v":0.40429540290368277},0.39938342611911265,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'RFM input'!M33","v":0.71563003421808147},{"$f":"H38*H$7","v":0.7308251365180054},0.74724113621295873,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'RFM input'!M34","v":5.4729240367053587},{"$f":"H39*H$7","v":3.1900070169122134},3.1494919855458616,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'RFM input'!M35","v":0.53625922643912283},{"$f":"H40*H$7","v":0.54737822112737011},0.56142097963814597,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'RFM input'!M36","v":0},{"$f":"H41*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'RFM input'!M37","v":0},{"$f":"H42*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'RFM input'!M38","v":0},{"$f":"H43*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'RFM input'!M39","v":0},{"$f":"H44*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'RFM input'!M40","v":0},{"$f":"H45*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'RFM input'!M41","v":0},{"$f":"H46*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'RFM input'!M42","v":0},{"$f":"H47*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'RFM input'!M43","v":1.7141743100328843},{"$f":"H48*H$7","v":1.7910899532878455},1.8449285780063025,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'RFM input'!M44","v":16.309811753914147},{"$f":"H49*H$7","v":16.121063590808472},15.699196638024972,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'RFM input'!M45","v":1.4971175784838078},{"$f":"H50*H$7","v":1.3792961901523393},1.3199055692043529,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'RFM input'!M46","v":0},{"$f":"H51*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'RFM input'!M47","v":0},{"$f":"H52*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,{"$f":"'RFM input'!M48","v":0},{"$f":"H53*H$7","v":11.934181418229359},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'RFM input'!M49","v":0},{"$f":"H54*H$7","v":0},0.94617716563549337,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'RFM input'!M50","v":0},{"$f":"H55*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!M51","v":0},{"$f":"H56*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!M52","v":0},{"$f":"H57*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!M53","v":0},{"$f":"H58*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!M54","v":0},{"$f":"H59*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!M55","v":0},{"$f":"H60*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!M56","v":0},{"$f":"H61*H$7","v":0.21175540138948559},0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$H$294& \" Regulatory Depreciation\"","v":"Nominal Forecast Regulatory Depreciation"},null,null,null,{"$f":"SUM(G822:G871)","v":-52.275670015649787},-46.660616583008014,-56.984119680706961,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"-'RFM input'!N7","v":-0.20049025481384558},{"$f":"H1032+H1084","v":-0.23494634898092093},-0.18308179444722478,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"-'RFM input'!N8","v":-9.2550933755348813E-2},{"$f":"H1033+H1085","v":-0.12059728709484951},-7.6028032258589201E-2,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"-'RFM input'!N9","v":-0.72441870242119299},{"$f":"H1034+H1086","v":-0.80967272129239309},-0.62401444556439922,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"-'RFM input'!N10","v":-5.3776941107971404E-2},{"$f":"H1035+H1087","v":-4.9571259954917207E-2},-3.917303095079544E-2,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"-'RFM input'!N11","v":-1.9465792397408128},{"$f":"H1036+H1088","v":-3.5282024533591434},-3.7521326475753494,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"-'RFM input'!N12","v":-0.22220857041690217},{"$f":"H1037+H1089","v":-0.24847013236529497},-0.19181769887675965,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"-'RFM input'!N13","v":-2.5101042132532387},{"$f":"H1038+H1090","v":-2.8625920444625628},-2.4984920743820971,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"-'RFM input'!N14","v":-11.899563504627785},{"$f":"H1039+H1091","v":-13.167078524305765},-12.070481326169581,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"-'RFM input'!N15","v":-0.34722380550055781},{"$f":"H1040+H1092","v":-0.38779275108276112},-0.34025833105461845,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"-'RFM input'!N16","v":-1.2649493744613096},{"$f":"H1041+H1093","v":-1.859431048749169},-0.71135478480646697,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"-'RFM input'!N17","v":-8.6191615668114799E-5},{"$f":"H1042+H1094","v":-1.5241312846702142E-3},1.3561560404798337E-3,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"-'RFM input'!N18","v":-1.8433861427058225E-2},{"$f":"H1043+H1095","v":-2.3349985531993023E-2},-1.5889684900423501E-2,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"-'RFM input'!N19","v":-0.9173809013259363},{"$f":"H1044+H1096","v":-1.0320211749365904},-0.94149920155473588,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"-'RFM input'!N20","v":-4.3913894376357732},{"$f":"H1045+H1097","v":-4.8797917803978113},-4.3401243371308169,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"-'RFM input'!N21","v":-1.6369716227937881},{"$f":"H1046+H1098","v":-1.853921576226242},-1.6028786835108784,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"-'RFM input'!N22","v":-0.96420128747053224},{"$f":"H1047+H1099","v":-1.1267632083380503},-0.97496097007082239,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"-'RFM input'!N23","v":-1.97616932743984},{"$f":"H1048+H1100","v":-2.1433850711378821},-2.0288186791656284,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"-'RFM input'!N24","v":-2.7931291919567593},{"$f":"H1049+H1101","v":-3.081017514437963},-2.8998358406299731,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"-'RFM input'!N25","v":-1.6894968366587499},{"$f":"H1050+H1102","v":-1.9622456198231091},-1.661698257601234,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"-'RFM input'!N26","v":-0.79347854119345396},{"$f":"H1051+H1103","v":-1.0575635786144881},-0.54171555694348905,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"-'RFM input'!N27","v":-0.10391022710489251},{"$f":"H1052+H1104","v":-0.21495622596921471},6.4201558071173004E-3,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"-'RFM input'!N28","v":-2.718341691597969E-7},{"$f":"H1053+H1105","v":1.3088146945248667E-5},6.9305474213043947E-10,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"-'RFM input'!N29","v":-4.7156398945046619E-2},{"$f":"H1054+H1106","v":-5.5040526904667528E-2},-4.4681186221863581E-2,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"-'RFM input'!N30","v":-7.5768549755903913E-2},{"$f":"H1055+H1107","v":-8.7324420067936698E-2},-8.4513365770969393E-2,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"-'RFM input'!N31","v":-8.70378572227231E-2},{"$f":"H1056+H1108","v":-0.10071824006951445},-8.337301859669391E-2,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"-'RFM input'!N32","v":-0.60658074113157978},{"$f":"H1057+H1109","v":-0.64745591324124496},-0.63613080915906206,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"-'RFM input'!N33","v":-1.3864700843744764},{"$f":"H1058+H1110","v":-1.4132137369732771},-0.46123196869425737,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"-'RFM input'!N34","v":-1.8771638099050232},{"$f":"H1059+H1111","v":-2.1164473291642292},-1.8932401553677904,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"-'RFM input'!N35","v":-5.4674117010309768E-2},{"$f":"H1060+H1112","v":-9.7270466093198019E-2},-0.10338319892318827,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"-'RFM input'!N36","v":0},{"$f":"H1061+H1113","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"-'RFM input'!N37","v":0},{"$f":"H1062+H1114","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"-'RFM input'!N38","v":0},{"$f":"H1063+H1115","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"-'RFM input'!N39","v":0},{"$f":"H1064+H1116","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"-'RFM input'!N40","v":0},{"$f":"H1065+H1117","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"-'RFM input'!N41","v":0},{"$f":"H1066+H1118","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"-'RFM input'!N42","v":5.2961093693873494E-2},{"$f":"H1067+H1119","v":4.8575580204202974E-2},6.3528762977063599E-2,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"-'RFM input'!N43","v":-1.6806901262005467},{"$f":"H1068+H1120","v":9.0697086160017619},-2.5175508090848693,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"-'RFM input'!N44","v":-6.5014341326577263},{"$f":"H1069+H1121","v":-1.4235203661394686},-11.163194425915218,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"-'RFM input'!N45","v":-0.87957032957807479},{"$f":"H1070+H1122","v":-1.1004059672550823},-1.0068917654377709,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"-'RFM input'!N46","v":0.25013363633810803},{"$f":"H1071+H1123","v":0.25311114900491644},0.33102719770693056,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"-'RFM input'!N47","v":-4.8926532449038422},{"$f":"H1072+H1124","v":-8.3979658516842601},-3.0582724517642559,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,{"$f":"-'RFM input'!N48","v":0},{"$f":"H1073+H1125","v":0},-0.90796906230797858,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"-'RFM input'!N49","v":2.7979200869465329E-2},{"$f":"H1074+H1126","v":2.5662346093910805E-2},3.3562071633153091E-2,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"-'RFM input'!N50","v":2.8968683689595119E-2},{"$f":"H1075+H1127","v":2.6569893478934986E-2},3.4748992354867218E-2,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"-'RFM input'!N51","v":0},{"$f":"H1076+H1128","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"-'RFM input'!N52","v":0},{"$f":"H1077+H1129","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"-'RFM input'!N53","v":0},{"$f":"H1078+H1130","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"-'RFM input'!N54","v":0},{"$f":"H1079+H1131","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"-'RFM input'!N55","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"-'RFM input'!N56","v":0},{"$f":"H1081+H1133","v":0},-7.5423081844525758E-5,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G874:G923)","v":-37.965443778896883}]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'RFM input'!P7","v":-0.6359886329360378}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'RFM input'!P8","v":-0.39542333137998342}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'RFM input'!P9","v":-4.107120650326026}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'RFM input'!P10","v":-1.1873967441654396}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'RFM input'!P11","v":-0.49304368971415158}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'RFM input'!P12","v":-1.2992546301319479}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'RFM input'!P13","v":-2.1134886309441656}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'RFM input'!P14","v":-7.5475824757320602}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'RFM input'!P15","v":-0.52713507791072534}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'RFM input'!P16","v":-7.0270010192033858}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'RFM input'!P17","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'RFM input'!P18","v":-5.2291243565241584E-2}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'RFM input'!P19","v":-8.9730865705660467E-2}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'RFM input'!P20","v":-3.7380050707010009}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'RFM input'!P21","v":-2.0510393531453239}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'RFM input'!P22","v":-0.20828977045514119}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'RFM input'!P23","v":-1.340609793158146}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'RFM input'!P24","v":0.22644372635169807}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'RFM input'!P25","v":-1.9710676072187825}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'RFM input'!P26","v":-1.6920273187147883}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'RFM input'!P27","v":-1.3904136903828408}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'RFM input'!P28","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'RFM input'!P29","v":-3.7832395035177088E-2}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'RFM input'!P30","v":0.51667082044894197}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'RFM input'!P31","v":-6.842859387711786E-2}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'RFM input'!P32","v":-0.18448333487014368}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'RFM input'!P33","v":-0.38774863835433104}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'RFM input'!P34","v":-1.4532450979966365}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'RFM input'!P35","v":0.39223387748256888}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'RFM input'!P36","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'RFM input'!P37","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'RFM input'!P38","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'RFM input'!P39","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'RFM input'!P40","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'RFM input'!P41","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'RFM input'!P42","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'RFM input'!P43","v":-7.1192431840958905}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'RFM input'!P44","v":-5.7912150689384614}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'RFM input'!P45","v":10.559230390849105}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'RFM input'!P46","v":0.85707805329540843}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'RFM input'!P47","v":2.3920052613340044}]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,{"$f":"'RFM input'!P48","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'RFM input'!P49","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'RFM input'!P50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!P51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!P52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!P53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!P54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!P55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!P56","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G926:G975)","v":-17.002499035076841}]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'RFM input'!Q7","v":-0.2848220655812656}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'RFM input'!Q8","v":-0.1770869543732852}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'RFM input'!Q9","v":-1.8393388287727113}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'RFM input'!Q10","v":-0.53176546847447026}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'RFM input'!Q11","v":-0.22080539628184903}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'RFM input'!Q12","v":-0.58186006526852763}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'RFM input'!Q13","v":-0.94650779318028966}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'RFM input'!Q14","v":-3.3801202090024898}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'RFM input'!Q15","v":-0.23607293268396184}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'RFM input'!Q16","v":-3.146982259559433}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'RFM input'!Q17","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'RFM input'!Q18","v":-2.3418185849184904E-2}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'RFM input'!Q19","v":-4.0185200164185475E-2}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'RFM input'!Q20","v":-1.6740335758443954}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'RFM input'!Q21","v":-0.91854041864623381}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'RFM input'!Q22","v":-9.3280790863517565E-2}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'RFM input'!Q23","v":-0.60038062105455592}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'RFM input'!Q24","v":0.10141088462487659}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'RFM input'!Q25","v":-0.88272575674294707}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'RFM input'!Q26","v":-0.75775995195301615}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'RFM input'!Q27","v":-0.6226848701353116}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'RFM input'!Q28","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'RFM input'!Q29","v":-1.6942914294018938E-2}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'RFM input'!Q30","v":0.23138660454743515}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'RFM input'!Q31","v":-3.0645160060372312E-2}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'RFM input'!Q32","v":-8.2619282455507592E-2}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'RFM input'!Q33","v":-0.17364990879249054}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'RFM input'!Q34","v":-0.65082337823619374}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'RFM input'!Q35","v":0.17565858474512994}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'RFM input'!Q36","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'RFM input'!Q37","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'RFM input'!Q38","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'RFM input'!Q39","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'RFM input'!Q40","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'RFM input'!Q41","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'RFM input'!Q42","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'RFM input'!Q43","v":-3.1882921235692403}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'RFM input'!Q44","v":-2.5935460993157298}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'RFM input'!Q45","v":4.7288609498978031}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'RFM input'!Q46","v":0.38383507009710849}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'RFM input'!Q47","v":1.0712390821659936}]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,{"$f":"'RFM input'!Q48","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'RFM input'!Q49","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'RFM input'!Q50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!Q51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!Q52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!Q53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!Q54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!Q55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!Q56","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G978:G1027)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'RFM input'!R7","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'RFM input'!R8","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'RFM input'!R9","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'RFM input'!R10","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'RFM input'!R11","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'RFM input'!R12","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'RFM input'!R13","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'RFM input'!R14","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'RFM input'!R15","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'RFM input'!R16","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'RFM input'!R17","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'RFM input'!R18","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'RFM input'!R19","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'RFM input'!R20","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'RFM input'!R21","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'RFM input'!R22","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'RFM input'!R23","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'RFM input'!R24","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'RFM input'!R25","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'RFM input'!R26","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'RFM input'!R27","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'RFM input'!R28","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'RFM input'!R29","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'RFM input'!R30","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'RFM input'!R31","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'RFM input'!R32","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'RFM input'!R33","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'RFM input'!R34","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'RFM input'!R35","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'RFM input'!R36","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'RFM input'!R37","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'RFM input'!R38","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'RFM input'!R39","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'RFM input'!R40","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'RFM input'!R41","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'RFM input'!R42","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'RFM input'!R43","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'RFM input'!R44","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'RFM input'!R45","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'RFM input'!R46","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'RFM input'!R47","v":0}]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,{"$f":"'RFM input'!R48","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'RFM input'!R49","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'RFM input'!R50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!R51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!R52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!R53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!R54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!R55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!R56","v":0}]
[]
[]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$H$294& \" Straight-line Depreciation\"","v":"Nominal Forecast Straight-line Depreciation"},null,null,null,{"$f":"SUM(G1032:G1081)","v":-86.222503273237237},-77.495377549908014,-98.285607917650637,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"-(G1084-G822)","v":-0.47754196031038115},{"$f":"H$76*H$7","v":-0.46697361497830459},-0.4795350194288836,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,-0.31664452934646065,{"$f":"H$89*H$7","v":-0.30915974203550467},-0.3150618825652734,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,-1.7959876472956962,{"$f":"H$102*H$7","v":-1.6479295625247725},-1.7008348707224239,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,-0.14430406500604778,{"$f":"H$115*H$7","v":-9.99846975584925E-2},-0.13159519555610766,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,-2.4284694424357447,{"$f":"H$128*H$7","v":-4.2698730537026925},-4.7031971055681154,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,-0.54244287515959033,{"$f":"H$141*H$7","v":-0.50452589189068353},-0.52106695010540105,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,-4.6429923221644529,{"$f":"H$154*H$7","v":-4.8139610483136872},-5.0872835749662535,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,-19.293373910029992,{"$f":"H$167*H$7","v":-19.813618766901705},-20.773309530172224,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,-0.62956375784008967,{"$f":"H$180*H$7","v":-0.63568835091134346},-0.68935510822041279,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,-6.3005904034577966,{"$f":"H$193*H$7","v":-6.3168901622015268},-6.5486021642535119,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,-1.2504864665166935E-2,{"$f":"H$206*H$7","v":-1.2675730434090933E-2},-1.2917721651469033E-2,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,-5.3081692748977657E-2,{"$f":"H$219*H$7","v":-5.5840969517289965E-2},-6.1089768030126251E-2,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,-1.4421739612069038,{"$f":"H$232*H$7","v":-1.5537758775398494},-1.6754336190868577,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,-7.6482368909018517,{"$f":"H$245*H$7","v":-7.7440552117727979},-8.0663739950435787,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,-3.0196072347717178,{"$f":"H$258*H$7","v":-3.1249291364101675},-3.3403302619543425,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,-1.8293137528651522,{"$f":"H$271*H$7","v":-1.9458037520747988},-2.0881099335176949,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,-2.9366863330082751,{"$f":"H$284*H$7","v":-2.980791314993855},-3.1277561219601222,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,-4.1629563284801874,{"$f":"H$297*H$7","v":-4.3410315371285257},-4.5423347613373073,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,-3.3932205489263123,{"$f":"H$310*H$7","v":-3.5273835457398377},-3.7811686052274145,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,-2.9810205693619167,{"$f":"H$323*H$7","v":-3.0490222804621001},-3.18463082272361,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,-1.0692295900470017,{"$f":"H$336*H$7","v":-1.0611681166181051},-1.0969010836600432,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,5.2939559203393771E-22,{"$f":"H$349*H$7","v":1.3337471526092663E-5},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,-0.10026646843553289,{"$f":"H$362*H$7","v":-0.10352726948196385},-0.10759401084747171,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,-8.890779120887965E-2,{"$f":"H$375*H$7","v":-0.11242953370669187},-0.11520833953582624,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,-0.1774849728585087,{"$f":"H$388*H$7","v":-0.18334181702385222},-0.19062278875365415,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,-0.78437786710333379,{"$f":"H$401*H$7","v":-0.80360613600392028},-0.83056616253455895,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,-1.48646809710658,{"$f":"H$414*H$7","v":-1.4794976738428978},-0.52957783363245003,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,-3.2317148343617479,{"$f":"H$427*H$7","v":-3.3614511036001886},-3.5172972115771008,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,-8.3961606448193629E-2,{"$f":"H$440*H$7","v":-0.14360912230338341},-0.1738787810579302,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,0,{"$f":"H$453*H$7","v":0},{"$f":"I$453*I$7","v":0},0,0,0,0,{"$f":"N$453*N$7","v":0},0,0,0]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,0,{"$f":"H$466*H$7","v":0},{"$f":"I$466*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,0,{"$f":"H$479*H$7","v":0},{"$f":"I$479*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,0,{"$f":"H$492*H$7","v":0},{"$f":"I$492*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,0,{"$f":"H$505*H$7","v":0},{"$f":"I$505*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,0,{"$f":"H$518*H$7","v":0},{"$f":"I$518*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,-9.7144514654701197E-17,{"$f":"H$531*H$7","v":0},{"$f":"I$531*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,-1.8372182974651747,{"$f":"H$544*H$7","v":9.1252712083075469},{"$f":"I$544*I$7","v":-2.7123350472400407},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,-7.0043955621215197,{"$f":"H$557*H$7","v":-1.9024095498183766},{"$f":"I$557*I$7","v":-12.137858687307542},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,-1.1413890342936994,{"$f":"H$570*H$7","v":-1.6391991707076763},{"$f":"I$570*I$7","v":-1.7051758536629176},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,-4.4408920985006262E-16,{"$f":"H$583*H$7","v":0},{"$f":"I$583*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,-5.1663760618043524,{"$f":"H$596*H$7","v":-8.616508355488028},{"$f":"I$596*I$7","v":-3.1329851682794945},{"$f":"J$596*J$7","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,0,{"$f":"H$609*H$7","v":0},{"$f":"I$609*I$7","v":-1.2003565070545978},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,-5.2041704279304213E-17,{"$f":"H$622*H$7","v":0},{"$f":"I$622*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,-5.2041704279304213E-17,{"$f":"H$635*H$7","v":0},{"$f":"I$635*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,{"$f":"H$648*H$7","v":0},{"$f":"I$648*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,{"$f":"H$661*H$7","v":0},{"$f":"I$661*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,{"$f":"H$674*H$7","v":0},{"$f":"I$674*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,{"$f":"H$687*H$7","v":0},{"$f":"I$687*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,{"$f":"H$700*H$7","v":0},{"$f":"I$700*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"-(G1133-G871)","v":0},{"$f":"H$713*H$7","v":0},-5.2634304158869234E-3,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Actual Inflation on Opening RAB",null,null,null,{"$f":"SUM(G1084:G1133)","v":33.946833257587436},30.834760966900046,41.301488236943676,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"G718*G$6","v":0.27705170549653557},0.23202726599738366,0.29645322498165882,0,{"$f":"IF(COUNT($H1084:J1084)>='RFM input'!$W$7,0,K718*K$6)","v":0},{"$f":"IF(COUNT($H1084:K1084)>='RFM input'!$W$7,0,L718*L$6)","v":0},{"$f":"IF(COUNT($H1084:L1084)>='RFM input'!$W$7,0,M718*M$6)","v":0},{"$f":"IF(COUNT($H1084:M1084)>='RFM input'!$W$7,0,N718*N$6)","v":0},{"$f":"IF(COUNT($H1084:N1084)>='RFM input'!$W$7,0,O718*O$6)","v":0},{"$f":"IF(COUNT($H1084:O1084)>='RFM input'!$W$7,0,P718*P$6)","v":0},{"$f":"IF(COUNT($H1084:P1084)>='RFM input'!$W$7,0,Q718*Q$6)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,0.22409359559111183,0.18856245494065516,0.2390338503066842,0,{"$f":"IF(COUNT($H1085:J1085)>='RFM input'!$W$7,0,K719*K$6)","v":0},{"$f":"IF(COUNT($H1085:K1085)>='RFM input'!$W$7,0,L719*L$6)","v":0},{"$f":"IF(COUNT($H1085:L1085)>='RFM input'!$W$7,0,M719*M$6)","v":0},{"$f":"IF(COUNT($H1085:M1085)>='RFM input'!$W$7,0,N719*N$6)","v":0},{"$f":"IF(COUNT($H1085:N1085)>='RFM input'!$W$7,0,O719*O$6)","v":0},{"$f":"IF(COUNT($H1085:O1085)>='RFM input'!$W$7,0,P719*P$6)","v":0},{"$f":"IF(COUNT($H1085:P1085)>='RFM input'!$W$7,0,Q719*Q$6)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,1.0715689448745032,0.83825684123237942,1.0768204251580247,0,{"$f":"IF(COUNT($H1086:J1086)>='RFM input'!$W$7,0,K720*K$6)","v":0},{"$f":"IF(COUNT($H1086:K1086)>='RFM input'!$W$7,0,L720*L$6)","v":0},{"$f":"IF(COUNT($H1086:L1086)>='RFM input'!$W$7,0,M720*M$6)","v":0},{"$f":"IF(COUNT($H1086:M1086)>='RFM input'!$W$7,0,N720*N$6)","v":0},{"$f":"IF(COUNT($H1086:N1086)>='RFM input'!$W$7,0,O720*O$6)","v":0},{"$f":"IF(COUNT($H1086:O1086)>='RFM input'!$W$7,0,P720*P$6)","v":0},{"$f":"IF(COUNT($H1086:P1086)>='RFM input'!$W$7,0,Q720*Q$6)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,9.0527123898076378E-2,5.0413437603575292E-2,9.2422164605312218E-2,0,{"$f":"IF(COUNT($H1087:J1087)>='RFM input'!$W$7,0,K721*K$6)","v":0},{"$f":"IF(COUNT($H1087:K1087)>='RFM input'!$W$7,0,L721*L$6)","v":0},{"$f":"IF(COUNT($H1087:L1087)>='RFM input'!$W$7,0,M721*M$6)","v":0},{"$f":"IF(COUNT($H1087:M1087)>='RFM input'!$W$7,0,N721*N$6)","v":0},{"$f":"IF(COUNT($H1087:N1087)>='RFM input'!$W$7,0,O721*O$6)","v":0},{"$f":"IF(COUNT($H1087:O1087)>='RFM input'!$W$7,0,P721*P$6)","v":0},{"$f":"IF(COUNT($H1087:P1087)>='RFM input'!$W$7,0,Q721*Q$6)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,0.48189020269493182,0.74167060034354926,0.95106445799276584,0,{"$f":"IF(COUNT($H1088:J1088)>='RFM input'!$W$7,0,K722*K$6)","v":0},{"$f":"IF(COUNT($H1088:K1088)>='RFM input'!$W$7,0,L722*L$6)","v":0},{"$f":"IF(COUNT($H1088:L1088)>='RFM input'!$W$7,0,M722*M$6)","v":0},{"$f":"IF(COUNT($H1088:M1088)>='RFM input'!$W$7,0,N722*N$6)","v":0},{"$f":"IF(COUNT($H1088:N1088)>='RFM input'!$W$7,0,O722*O$6)","v":0},{"$f":"IF(COUNT($H1088:O1088)>='RFM input'!$W$7,0,P722*P$6)","v":0},{"$f":"IF(COUNT($H1088:P1088)>='RFM input'!$W$7,0,Q722*Q$6)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,0.32023430474268816,0.25605575952538856,0.3292492512286414,0,{"$f":"IF(COUNT($H1089:J1089)>='RFM input'!$W$7,0,K723*K$6)","v":0},{"$f":"IF(COUNT($H1089:K1089)>='RFM input'!$W$7,0,L723*L$6)","v":0},{"$f":"IF(COUNT($H1089:L1089)>='RFM input'!$W$7,0,M723*M$6)","v":0},{"$f":"IF(COUNT($H1089:M1089)>='RFM input'!$W$7,0,N723*N$6)","v":0},{"$f":"IF(COUNT($H1089:N1089)>='RFM input'!$W$7,0,O723*O$6)","v":0},{"$f":"IF(COUNT($H1089:O1089)>='RFM input'!$W$7,0,P723*P$6)","v":0},{"$f":"IF(COUNT($H1089:P1089)>='RFM input'!$W$7,0,Q723*Q$6)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,2.1328881089112142,1.9513690038511242,2.5887915005841564,0,{"$f":"IF(COUNT($H1090:J1090)>='RFM input'!$W$7,0,K724*K$6)","v":0},{"$f":"IF(COUNT($H1090:K1090)>='RFM input'!$W$7,0,L724*L$6)","v":0},{"$f":"IF(COUNT($H1090:L1090)>='RFM input'!$W$7,0,M724*M$6)","v":0},{"$f":"IF(COUNT($H1090:M1090)>='RFM input'!$W$7,0,N724*N$6)","v":0},{"$f":"IF(COUNT($H1090:N1090)>='RFM input'!$W$7,0,O724*O$6)","v":0},{"$f":"IF(COUNT($H1090:O1090)>='RFM input'!$W$7,0,P724*P$6)","v":0},{"$f":"IF(COUNT($H1090:P1090)>='RFM input'!$W$7,0,Q724*Q$6)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,7.3938104054022045,6.6465402425959406,8.7028282040026426,0,{"$f":"IF(COUNT($H1091:J1091)>='RFM input'!$W$7,0,K725*K$6)","v":0},{"$f":"IF(COUNT($H1091:K1091)>='RFM input'!$W$7,0,L725*L$6)","v":0},{"$f":"IF(COUNT($H1091:L1091)>='RFM input'!$W$7,0,M725*M$6)","v":0},{"$f":"IF(COUNT($H1091:M1091)>='RFM input'!$W$7,0,N725*N$6)","v":0},{"$f":"IF(COUNT($H1091:N1091)>='RFM input'!$W$7,0,O725*O$6)","v":0},{"$f":"IF(COUNT($H1091:O1091)>='RFM input'!$W$7,0,P725*P$6)","v":0},{"$f":"IF(COUNT($H1091:P1091)>='RFM input'!$W$7,0,Q725*Q$6)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,0.28233995233953191,0.24789559982858231,0.34909677716579435,0,{"$f":"IF(COUNT($H1092:J1092)>='RFM input'!$W$7,0,K726*K$6)","v":0},{"$f":"IF(COUNT($H1092:K1092)>='RFM input'!$W$7,0,L726*L$6)","v":0},{"$f":"IF(COUNT($H1092:L1092)>='RFM input'!$W$7,0,M726*M$6)","v":0},{"$f":"IF(COUNT($H1092:M1092)>='RFM input'!$W$7,0,N726*N$6)","v":0},{"$f":"IF(COUNT($H1092:N1092)>='RFM input'!$W$7,0,O726*O$6)","v":0},{"$f":"IF(COUNT($H1092:O1092)>='RFM input'!$W$7,0,P726*P$6)","v":0},{"$f":"IF(COUNT($H1092:P1092)>='RFM input'!$W$7,0,Q726*Q$6)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,5.035641028996487,4.4574591134523578,5.837247379447045,0,{"$f":"IF(COUNT($H1093:J1093)>='RFM input'!$W$7,0,K727*K$6)","v":0},{"$f":"IF(COUNT($H1093:K1093)>='RFM input'!$W$7,0,L727*L$6)","v":0},{"$f":"IF(COUNT($H1093:L1093)>='RFM input'!$W$7,0,M727*M$6)","v":0},{"$f":"IF(COUNT($H1093:M1093)>='RFM input'!$W$7,0,N727*N$6)","v":0},{"$f":"IF(COUNT($H1093:N1093)>='RFM input'!$W$7,0,O727*O$6)","v":0},{"$f":"IF(COUNT($H1093:O1093)>='RFM input'!$W$7,0,P727*P$6)","v":0},{"$f":"IF(COUNT($H1093:P1093)>='RFM input'!$W$7,0,Q727*Q$6)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,1.241867304949882E-2,1.1151599149420719E-2,1.4273877691948867E-2,0,{"$f":"IF(COUNT($H1094:J1094)>='RFM input'!$W$7,0,K728*K$6)","v":0},{"$f":"IF(COUNT($H1094:K1094)>='RFM input'!$W$7,0,L728*L$6)","v":0},{"$f":"IF(COUNT($H1094:L1094)>='RFM input'!$W$7,0,M728*M$6)","v":0},{"$f":"IF(COUNT($H1094:M1094)>='RFM input'!$W$7,0,N728*N$6)","v":0},{"$f":"IF(COUNT($H1094:N1094)>='RFM input'!$W$7,0,O728*O$6)","v":0},{"$f":"IF(COUNT($H1094:O1094)>='RFM input'!$W$7,0,P728*P$6)","v":0},{"$f":"IF(COUNT($H1094:P1094)>='RFM input'!$W$7,0,Q728*Q$6)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,3.4647831321919433E-2,3.2490983985296942E-2,4.5200083129702751E-2,0,{"$f":"IF(COUNT($H1095:J1095)>='RFM input'!$W$7,0,K729*K$6)","v":0},{"$f":"IF(COUNT($H1095:K1095)>='RFM input'!$W$7,0,L729*L$6)","v":0},{"$f":"IF(COUNT($H1095:L1095)>='RFM input'!$W$7,0,M729*M$6)","v":0},{"$f":"IF(COUNT($H1095:M1095)>='RFM input'!$W$7,0,N729*N$6)","v":0},{"$f":"IF(COUNT($H1095:N1095)>='RFM input'!$W$7,0,O729*O$6)","v":0},{"$f":"IF(COUNT($H1095:O1095)>='RFM input'!$W$7,0,P729*P$6)","v":0},{"$f":"IF(COUNT($H1095:P1095)>='RFM input'!$W$7,0,Q729*Q$6)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,0.52479305988096736,0.52175470260325885,0.73393441753212185,0,{"$f":"IF(COUNT($H1096:J1096)>='RFM input'!$W$7,0,K730*K$6)","v":0},{"$f":"IF(COUNT($H1096:K1096)>='RFM input'!$W$7,0,L730*L$6)","v":0},{"$f":"IF(COUNT($H1096:L1096)>='RFM input'!$W$7,0,M730*M$6)","v":0},{"$f":"IF(COUNT($H1096:M1096)>='RFM input'!$W$7,0,N730*N$6)","v":0},{"$f":"IF(COUNT($H1096:N1096)>='RFM input'!$W$7,0,O730*O$6)","v":0},{"$f":"IF(COUNT($H1096:O1096)>='RFM input'!$W$7,0,P730*P$6)","v":0},{"$f":"IF(COUNT($H1096:P1096)>='RFM input'!$W$7,0,Q730*Q$6)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,3.2568474532660785,2.8642634313749866,3.7262496579127622,0,{"$f":"IF(COUNT($H1097:J1097)>='RFM input'!$W$7,0,K731*K$6)","v":0},{"$f":"IF(COUNT($H1097:K1097)>='RFM input'!$W$7,0,L731*L$6)","v":0},{"$f":"IF(COUNT($H1097:L1097)>='RFM input'!$W$7,0,M731*M$6)","v":0},{"$f":"IF(COUNT($H1097:M1097)>='RFM input'!$W$7,0,N731*N$6)","v":0},{"$f":"IF(COUNT($H1097:N1097)>='RFM input'!$W$7,0,O731*O$6)","v":0},{"$f":"IF(COUNT($H1097:O1097)>='RFM input'!$W$7,0,P731*P$6)","v":0},{"$f":"IF(COUNT($H1097:P1097)>='RFM input'!$W$7,0,Q731*Q$6)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,1.3826356119779297,1.2710075601839255,1.7374515784434641,0,{"$f":"IF(COUNT($H1098:J1098)>='RFM input'!$W$7,0,K732*K$6)","v":0},{"$f":"IF(COUNT($H1098:K1098)>='RFM input'!$W$7,0,L732*L$6)","v":0},{"$f":"IF(COUNT($H1098:L1098)>='RFM input'!$W$7,0,M732*M$6)","v":0},{"$f":"IF(COUNT($H1098:M1098)>='RFM input'!$W$7,0,N732*N$6)","v":0},{"$f":"IF(COUNT($H1098:N1098)>='RFM input'!$W$7,0,O732*O$6)","v":0},{"$f":"IF(COUNT($H1098:O1098)>='RFM input'!$W$7,0,P732*P$6)","v":0},{"$f":"IF(COUNT($H1098:P1098)>='RFM input'!$W$7,0,Q732*Q$6)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,0.86511246539461994,0.81904054373674862,1.1131489634468725,0,{"$f":"IF(COUNT($H1099:J1099)>='RFM input'!$W$7,0,K733*K$6)","v":0},{"$f":"IF(COUNT($H1099:K1099)>='RFM input'!$W$7,0,L733*L$6)","v":0},{"$f":"IF(COUNT($H1099:L1099)>='RFM input'!$W$7,0,M733*M$6)","v":0},{"$f":"IF(COUNT($H1099:M1099)>='RFM input'!$W$7,0,N733*N$6)","v":0},{"$f":"IF(COUNT($H1099:N1099)>='RFM input'!$W$7,0,O733*O$6)","v":0},{"$f":"IF(COUNT($H1099:O1099)>='RFM input'!$W$7,0,P733*P$6)","v":0},{"$f":"IF(COUNT($H1099:P1099)>='RFM input'!$W$7,0,Q733*Q$6)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,0.960517005568435,0.83740624385597295,1.0989374427944938,0,{"$f":"IF(COUNT($H1100:J1100)>='RFM input'!$W$7,0,K734*K$6)","v":0},{"$f":"IF(COUNT($H1100:K1100)>='RFM input'!$W$7,0,L734*L$6)","v":0},{"$f":"IF(COUNT($H1100:L1100)>='RFM input'!$W$7,0,M734*M$6)","v":0},{"$f":"IF(COUNT($H1100:M1100)>='RFM input'!$W$7,0,N734*N$6)","v":0},{"$f":"IF(COUNT($H1100:N1100)>='RFM input'!$W$7,0,O734*O$6)","v":0},{"$f":"IF(COUNT($H1100:O1100)>='RFM input'!$W$7,0,P734*P$6)","v":0},{"$f":"IF(COUNT($H1100:P1100)>='RFM input'!$W$7,0,Q734*Q$6)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,1.369827136523428,1.2600140226905627,1.6424989207073342,0,{"$f":"IF(COUNT($H1101:J1101)>='RFM input'!$W$7,0,K735*K$6)","v":0},{"$f":"IF(COUNT($H1101:K1101)>='RFM input'!$W$7,0,L735*L$6)","v":0},{"$f":"IF(COUNT($H1101:L1101)>='RFM input'!$W$7,0,M735*M$6)","v":0},{"$f":"IF(COUNT($H1101:M1101)>='RFM input'!$W$7,0,N735*N$6)","v":0},{"$f":"IF(COUNT($H1101:N1101)>='RFM input'!$W$7,0,O735*O$6)","v":0},{"$f":"IF(COUNT($H1101:O1101)>='RFM input'!$W$7,0,P735*P$6)","v":0},{"$f":"IF(COUNT($H1101:P1101)>='RFM input'!$W$7,0,Q735*Q$6)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,1.7037237122675624,1.5651379259167286,2.1194703476261805,0,{"$f":"IF(COUNT($H1102:J1102)>='RFM input'!$W$7,0,K736*K$6)","v":0},{"$f":"IF(COUNT($H1102:K1102)>='RFM input'!$W$7,0,L736*L$6)","v":0},{"$f":"IF(COUNT($H1102:L1102)>='RFM input'!$W$7,0,M736*M$6)","v":0},{"$f":"IF(COUNT($H1102:M1102)>='RFM input'!$W$7,0,N736*N$6)","v":0},{"$f":"IF(COUNT($H1102:N1102)>='RFM input'!$W$7,0,O736*O$6)","v":0},{"$f":"IF(COUNT($H1102:O1102)>='RFM input'!$W$7,0,P736*P$6)","v":0},{"$f":"IF(COUNT($H1102:P1102)>='RFM input'!$W$7,0,Q736*Q$6)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,2.1875420281684628,1.991458701847612,2.6429152657801209,0,{"$f":"IF(COUNT($H1103:J1103)>='RFM input'!$W$7,0,K737*K$6)","v":0},{"$f":"IF(COUNT($H1103:K1103)>='RFM input'!$W$7,0,L737*L$6)","v":0},{"$f":"IF(COUNT($H1103:L1103)>='RFM input'!$W$7,0,M737*M$6)","v":0},{"$f":"IF(COUNT($H1103:M1103)>='RFM input'!$W$7,0,N737*N$6)","v":0},{"$f":"IF(COUNT($H1103:N1103)>='RFM input'!$W$7,0,O737*O$6)","v":0},{"$f":"IF(COUNT($H1103:O1103)>='RFM input'!$W$7,0,P737*P$6)","v":0},{"$f":"IF(COUNT($H1103:P1103)>='RFM input'!$W$7,0,Q737*Q$6)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,0.96531936294210918,0.84621189064889035,1.1033212394671605,0,{"$f":"IF(COUNT($H1104:J1104)>='RFM input'!$W$7,0,K738*K$6)","v":0},{"$f":"IF(COUNT($H1104:K1104)>='RFM input'!$W$7,0,L738*L$6)","v":0},{"$f":"IF(COUNT($H1104:L1104)>='RFM input'!$W$7,0,M738*M$6)","v":0},{"$f":"IF(COUNT($H1104:M1104)>='RFM input'!$W$7,0,N738*N$6)","v":0},{"$f":"IF(COUNT($H1104:N1104)>='RFM input'!$W$7,0,O738*O$6)","v":0},{"$f":"IF(COUNT($H1104:O1104)>='RFM input'!$W$7,0,P738*P$6)","v":0},{"$f":"IF(COUNT($H1104:P1104)>='RFM input'!$W$7,0,Q738*Q$6)","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,-2.7183416915979743E-7,-2.493245808439957E-7,6.9305474213043947E-10,0,{"$f":"IF(COUNT($H1105:J1105)>='RFM input'!$W$7,0,K739*K$6)","v":0},{"$f":"IF(COUNT($H1105:K1105)>='RFM input'!$W$7,0,L739*L$6)","v":0},{"$f":"IF(COUNT($H1105:L1105)>='RFM input'!$W$7,0,M739*M$6)","v":0},{"$f":"IF(COUNT($H1105:M1105)>='RFM input'!$W$7,0,N739*N$6)","v":0},{"$f":"IF(COUNT($H1105:N1105)>='RFM input'!$W$7,0,O739*O$6)","v":0},{"$f":"IF(COUNT($H1105:O1105)>='RFM input'!$W$7,0,P739*P$6)","v":0},{"$f":"IF(COUNT($H1105:P1105)>='RFM input'!$W$7,0,Q739*Q$6)","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,5.3110069490486266E-2,4.8486742577296321E-2,6.2912824625608127E-2,0,{"$f":"IF(COUNT($H1106:J1106)>='RFM input'!$W$7,0,K740*K$6)","v":0},{"$f":"IF(COUNT($H1106:K1106)>='RFM input'!$W$7,0,L740*L$6)","v":0},{"$f":"IF(COUNT($H1106:L1106)>='RFM input'!$W$7,0,M740*M$6)","v":0},{"$f":"IF(COUNT($H1106:M1106)>='RFM input'!$W$7,0,N740*N$6)","v":0},{"$f":"IF(COUNT($H1106:N1106)>='RFM input'!$W$7,0,O740*O$6)","v":0},{"$f":"IF(COUNT($H1106:O1106)>='RFM input'!$W$7,0,P740*P$6)","v":0},{"$f":"IF(COUNT($H1106:P1106)>='RFM input'!$W$7,0,Q740*Q$6)","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,1.3139241452975734E-2,2.5105113638755179E-2,3.0694973764856848E-2,0,{"$f":"IF(COUNT($H1107:J1107)>='RFM input'!$W$7,0,K741*K$6)","v":0},{"$f":"IF(COUNT($H1107:K1107)>='RFM input'!$W$7,0,L741*L$6)","v":0},{"$f":"IF(COUNT($H1107:L1107)>='RFM input'!$W$7,0,M741*M$6)","v":0},{"$f":"IF(COUNT($H1107:M1107)>='RFM input'!$W$7,0,N741*N$6)","v":0},{"$f":"IF(COUNT($H1107:N1107)>='RFM input'!$W$7,0,O741*O$6)","v":0},{"$f":"IF(COUNT($H1107:O1107)>='RFM input'!$W$7,0,P741*P$6)","v":0},{"$f":"IF(COUNT($H1107:P1107)>='RFM input'!$W$7,0,Q741*Q$6)","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,9.0447115635785599E-2,8.2623576954337766E-2,0.10724977015696024,0,{"$f":"IF(COUNT($H1108:J1108)>='RFM input'!$W$7,0,K742*K$6)","v":0},{"$f":"IF(COUNT($H1108:K1108)>='RFM input'!$W$7,0,L742*L$6)","v":0},{"$f":"IF(COUNT($H1108:L1108)>='RFM input'!$W$7,0,M742*M$6)","v":0},{"$f":"IF(COUNT($H1108:M1108)>='RFM input'!$W$7,0,N742*N$6)","v":0},{"$f":"IF(COUNT($H1108:N1108)>='RFM input'!$W$7,0,O742*O$6)","v":0},{"$f":"IF(COUNT($H1108:O1108)>='RFM input'!$W$7,0,P742*P$6)","v":0},{"$f":"IF(COUNT($H1108:P1108)>='RFM input'!$W$7,0,Q742*Q$6)","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,0.17779712597175404,0.15615022276267532,0.19443535337549686,0,{"$f":"IF(COUNT($H1109:J1109)>='RFM input'!$W$7,0,K743*K$6)","v":0},{"$f":"IF(COUNT($H1109:K1109)>='RFM input'!$W$7,0,L743*L$6)","v":0},{"$f":"IF(COUNT($H1109:L1109)>='RFM input'!$W$7,0,M743*M$6)","v":0},{"$f":"IF(COUNT($H1109:M1109)>='RFM input'!$W$7,0,N743*N$6)","v":0},{"$f":"IF(COUNT($H1109:N1109)>='RFM input'!$W$7,0,O743*O$6)","v":0},{"$f":"IF(COUNT($H1109:O1109)>='RFM input'!$W$7,0,P743*P$6)","v":0},{"$f":"IF(COUNT($H1109:P1109)>='RFM input'!$W$7,0,Q743*Q$6)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,9.9998012732103667E-2,6.6283936869620738E-2,6.8345864938192655E-2,0,{"$f":"IF(COUNT($H1110:J1110)>='RFM input'!$W$7,0,K744*K$6)","v":0},{"$f":"IF(COUNT($H1110:K1110)>='RFM input'!$W$7,0,L744*L$6)","v":0},{"$f":"IF(COUNT($H1110:L1110)>='RFM input'!$W$7,0,M744*M$6)","v":0},{"$f":"IF(COUNT($H1110:M1110)>='RFM input'!$W$7,0,N744*N$6)","v":0},{"$f":"IF(COUNT($H1110:N1110)>='RFM input'!$W$7,0,O744*O$6)","v":0},{"$f":"IF(COUNT($H1110:O1110)>='RFM input'!$W$7,0,P744*P$6)","v":0},{"$f":"IF(COUNT($H1110:P1110)>='RFM input'!$W$7,0,Q744*Q$6)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,1.3545510244567249,1.2450037744359592,1.6240570562093104,0,{"$f":"IF(COUNT($H1111:J1111)>='RFM input'!$W$7,0,K745*K$6)","v":0},{"$f":"IF(COUNT($H1111:K1111)>='RFM input'!$W$7,0,L745*L$6)","v":0},{"$f":"IF(COUNT($H1111:L1111)>='RFM input'!$W$7,0,M745*M$6)","v":0},{"$f":"IF(COUNT($H1111:M1111)>='RFM input'!$W$7,0,N745*N$6)","v":0},{"$f":"IF(COUNT($H1111:N1111)>='RFM input'!$W$7,0,O745*O$6)","v":0},{"$f":"IF(COUNT($H1111:O1111)>='RFM input'!$W$7,0,P745*P$6)","v":0},{"$f":"IF(COUNT($H1111:P1111)>='RFM input'!$W$7,0,Q745*Q$6)","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,2.9287489437883858E-2,4.6338656210185389E-2,7.0495582134741927E-2,0,{"$f":"IF(COUNT($H1112:J1112)>='RFM input'!$W$7,0,K746*K$6)","v":0},{"$f":"IF(COUNT($H1112:K1112)>='RFM input'!$W$7,0,L746*L$6)","v":0},{"$f":"IF(COUNT($H1112:L1112)>='RFM input'!$W$7,0,M746*M$6)","v":0},{"$f":"IF(COUNT($H1112:M1112)>='RFM input'!$W$7,0,N746*N$6)","v":0},{"$f":"IF(COUNT($H1112:N1112)>='RFM input'!$W$7,0,O746*O$6)","v":0},{"$f":"IF(COUNT($H1112:O1112)>='RFM input'!$W$7,0,P746*P$6)","v":0},{"$f":"IF(COUNT($H1112:P1112)>='RFM input'!$W$7,0,Q746*Q$6)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"G747*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1113:J1113)>='RFM input'!$W$7,0,K747*K$6)","v":0},{"$f":"IF(COUNT($H1113:K1113)>='RFM input'!$W$7,0,L747*L$6)","v":0},{"$f":"IF(COUNT($H1113:L1113)>='RFM input'!$W$7,0,M747*M$6)","v":0},{"$f":"IF(COUNT($H1113:M1113)>='RFM input'!$W$7,0,N747*N$6)","v":0},{"$f":"IF(COUNT($H1113:N1113)>='RFM input'!$W$7,0,O747*O$6)","v":0},{"$f":"IF(COUNT($H1113:O1113)>='RFM input'!$W$7,0,P747*P$6)","v":0},{"$f":"IF(COUNT($H1113:P1113)>='RFM input'!$W$7,0,Q747*Q$6)","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"G748*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1114:J1114)>='RFM input'!$W$7,0,K748*K$6)","v":0},{"$f":"IF(COUNT($H1114:K1114)>='RFM input'!$W$7,0,L748*L$6)","v":0},{"$f":"IF(COUNT($H1114:L1114)>='RFM input'!$W$7,0,M748*M$6)","v":0},{"$f":"IF(COUNT($H1114:M1114)>='RFM input'!$W$7,0,N748*N$6)","v":0},{"$f":"IF(COUNT($H1114:N1114)>='RFM input'!$W$7,0,O748*O$6)","v":0},{"$f":"IF(COUNT($H1114:O1114)>='RFM input'!$W$7,0,P748*P$6)","v":0},{"$f":"IF(COUNT($H1114:P1114)>='RFM input'!$W$7,0,Q748*Q$6)","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"G749*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1115:J1115)>='RFM input'!$W$7,0,K749*K$6)","v":0},{"$f":"IF(COUNT($H1115:K1115)>='RFM input'!$W$7,0,L749*L$6)","v":0},{"$f":"IF(COUNT($H1115:L1115)>='RFM input'!$W$7,0,M749*M$6)","v":0},{"$f":"IF(COUNT($H1115:M1115)>='RFM input'!$W$7,0,N749*N$6)","v":0},{"$f":"IF(COUNT($H1115:N1115)>='RFM input'!$W$7,0,O749*O$6)","v":0},{"$f":"IF(COUNT($H1115:O1115)>='RFM input'!$W$7,0,P749*P$6)","v":0},{"$f":"IF(COUNT($H1115:P1115)>='RFM input'!$W$7,0,Q749*Q$6)","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"G750*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1116:J1116)>='RFM input'!$W$7,0,K750*K$6)","v":0},{"$f":"IF(COUNT($H1116:K1116)>='RFM input'!$W$7,0,L750*L$6)","v":0},{"$f":"IF(COUNT($H1116:L1116)>='RFM input'!$W$7,0,M750*M$6)","v":0},{"$f":"IF(COUNT($H1116:M1116)>='RFM input'!$W$7,0,N750*N$6)","v":0},{"$f":"IF(COUNT($H1116:N1116)>='RFM input'!$W$7,0,O750*O$6)","v":0},{"$f":"IF(COUNT($H1116:O1116)>='RFM input'!$W$7,0,P750*P$6)","v":0},{"$f":"IF(COUNT($H1116:P1116)>='RFM input'!$W$7,0,Q750*Q$6)","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"G751*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1117:J1117)>='RFM input'!$W$7,0,K751*K$6)","v":0},{"$f":"IF(COUNT($H1117:K1117)>='RFM input'!$W$7,0,L751*L$6)","v":0},{"$f":"IF(COUNT($H1117:L1117)>='RFM input'!$W$7,0,M751*M$6)","v":0},{"$f":"IF(COUNT($H1117:M1117)>='RFM input'!$W$7,0,N751*N$6)","v":0},{"$f":"IF(COUNT($H1117:N1117)>='RFM input'!$W$7,0,O751*O$6)","v":0},{"$f":"IF(COUNT($H1117:O1117)>='RFM input'!$W$7,0,P751*P$6)","v":0},{"$f":"IF(COUNT($H1117:P1117)>='RFM input'!$W$7,0,Q751*Q$6)","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"G752*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1118:J1118)>='RFM input'!$W$7,0,K752*K$6)","v":0},{"$f":"IF(COUNT($H1118:K1118)>='RFM input'!$W$7,0,L752*L$6)","v":0},{"$f":"IF(COUNT($H1118:L1118)>='RFM input'!$W$7,0,M752*M$6)","v":0},{"$f":"IF(COUNT($H1118:M1118)>='RFM input'!$W$7,0,N752*N$6)","v":0},{"$f":"IF(COUNT($H1118:N1118)>='RFM input'!$W$7,0,O752*O$6)","v":0},{"$f":"IF(COUNT($H1118:O1118)>='RFM input'!$W$7,0,P752*P$6)","v":0},{"$f":"IF(COUNT($H1118:P1118)>='RFM input'!$W$7,0,Q752*Q$6)","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"G753*G$6","v":5.2961093693873591E-2},4.8575580204202974E-2,6.3528762977063599E-2,0,{"$f":"IF(COUNT($H1119:J1119)>='RFM input'!$W$7,0,K753*K$6)","v":0},{"$f":"IF(COUNT($H1119:K1119)>='RFM input'!$W$7,0,L753*L$6)","v":0},{"$f":"IF(COUNT($H1119:L1119)>='RFM input'!$W$7,0,M753*M$6)","v":0},{"$f":"IF(COUNT($H1119:M1119)>='RFM input'!$W$7,0,N753*N$6)","v":0},{"$f":"IF(COUNT($H1119:N1119)>='RFM input'!$W$7,0,O753*O$6)","v":0},{"$f":"IF(COUNT($H1119:O1119)>='RFM input'!$W$7,0,P753*P$6)","v":0},{"$f":"IF(COUNT($H1119:P1119)>='RFM input'!$W$7,0,Q753*Q$6)","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"G754*G$6","v":0.15652817126462801},-5.5562592305784766E-2,0.19478423815517143,0,{"$f":"IF(COUNT($H1120:J1120)>='RFM input'!$W$7,0,K754*K$6)","v":0},{"$f":"IF(COUNT($H1120:K1120)>='RFM input'!$W$7,0,L754*L$6)","v":0},{"$f":"IF(COUNT($H1120:L1120)>='RFM input'!$W$7,0,M754*M$6)","v":0},{"$f":"IF(COUNT($H1120:M1120)>='RFM input'!$W$7,0,N754*N$6)","v":0},{"$f":"IF(COUNT($H1120:N1120)>='RFM input'!$W$7,0,O754*O$6)","v":0},{"$f":"IF(COUNT($H1120:O1120)>='RFM input'!$W$7,0,P754*P$6)","v":0},{"$f":"IF(COUNT($H1120:P1120)>='RFM input'!$W$7,0,Q754*Q$6)","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"G755*G$6","v":0.5029614294637933},0.47888918367890798,0.97466426139232398,0,{"$f":"IF(COUNT($H1121:J1121)>='RFM input'!$W$7,0,K755*K$6)","v":0},{"$f":"IF(COUNT($H1121:K1121)>='RFM input'!$W$7,0,L755*L$6)","v":0},{"$f":"IF(COUNT($H1121:L1121)>='RFM input'!$W$7,0,M755*M$6)","v":0},{"$f":"IF(COUNT($H1121:M1121)>='RFM input'!$W$7,0,N755*N$6)","v":0},{"$f":"IF(COUNT($H1121:N1121)>='RFM input'!$W$7,0,O755*O$6)","v":0},{"$f":"IF(COUNT($H1121:O1121)>='RFM input'!$W$7,0,P755*P$6)","v":0},{"$f":"IF(COUNT($H1121:P1121)>='RFM input'!$W$7,0,Q755*Q$6)","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"G756*G$6","v":0.26181870471562468},0.53879320345259396,0.69828408822514665,0,{"$f":"IF(COUNT($H1122:J1122)>='RFM input'!$W$7,0,K756*K$6)","v":0},{"$f":"IF(COUNT($H1122:K1122)>='RFM input'!$W$7,0,L756*L$6)","v":0},{"$f":"IF(COUNT($H1122:L1122)>='RFM input'!$W$7,0,M756*M$6)","v":0},{"$f":"IF(COUNT($H1122:M1122)>='RFM input'!$W$7,0,N756*N$6)","v":0},{"$f":"IF(COUNT($H1122:N1122)>='RFM input'!$W$7,0,O756*O$6)","v":0},{"$f":"IF(COUNT($H1122:O1122)>='RFM input'!$W$7,0,P756*P$6)","v":0},{"$f":"IF(COUNT($H1122:P1122)>='RFM input'!$W$7,0,Q756*Q$6)","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"G757*G$6","v":0.25013363633810848},0.25311114900491644,0.33102719770693056,0,{"$f":"IF(COUNT($H1123:J1123)>='RFM input'!$W$7,0,K757*K$6)","v":0},{"$f":"IF(COUNT($H1123:K1123)>='RFM input'!$W$7,0,L757*L$6)","v":0},{"$f":"IF(COUNT($H1123:L1123)>='RFM input'!$W$7,0,M757*M$6)","v":0},{"$f":"IF(COUNT($H1123:M1123)>='RFM input'!$W$7,0,N757*N$6)","v":0},{"$f":"IF(COUNT($H1123:N1123)>='RFM input'!$W$7,0,O757*O$6)","v":0},{"$f":"IF(COUNT($H1123:O1123)>='RFM input'!$W$7,0,P757*P$6)","v":0},{"$f":"IF(COUNT($H1123:P1123)>='RFM input'!$W$7,0,Q757*Q$6)","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"G758*G$6","v":0.27372281690051004},0.21854250380376788,7.4712716515238378E-2,0,{"$f":"IF(COUNT($H1124:J1124)>='RFM input'!$W$7,0,K758*K$6)","v":0},{"$f":"IF(COUNT($H1124:K1124)>='RFM input'!$W$7,0,L758*L$6)","v":0},{"$f":"IF(COUNT($H1124:L1124)>='RFM input'!$W$7,0,M758*M$6)","v":0},{"$f":"IF(COUNT($H1124:M1124)>='RFM input'!$W$7,0,N758*N$6)","v":0},{"$f":"IF(COUNT($H1124:N1124)>='RFM input'!$W$7,0,O758*O$6)","v":0},{"$f":"IF(COUNT($H1124:O1124)>='RFM input'!$W$7,0,P758*P$6)","v":0},{"$f":"IF(COUNT($H1124:P1124)>='RFM input'!$W$7,0,Q758*Q$6)","v":0}]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,{"$f":"G759*G$6","v":0},0,0.29238744474661932,0,{"$f":"IF(COUNT($H1125:J1125)>='RFM input'!$W$7,0,K759*K$6)","v":0},{"$f":"IF(COUNT($H1125:K1125)>='RFM input'!$W$7,0,L759*L$6)","v":0},{"$f":"IF(COUNT($H1125:L1125)>='RFM input'!$W$7,0,M759*M$6)","v":0},{"$f":"IF(COUNT($H1125:M1125)>='RFM input'!$W$7,0,N759*N$6)","v":0},{"$f":"IF(COUNT($H1125:N1125)>='RFM input'!$W$7,0,O759*O$6)","v":0},{"$f":"IF(COUNT($H1125:O1125)>='RFM input'!$W$7,0,P759*P$6)","v":0},{"$f":"IF(COUNT($H1125:P1125)>='RFM input'!$W$7,0,Q759*Q$6)","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"G760*G$6","v":2.7979200869465381E-2},2.5662346093910805E-2,3.3562071633153091E-2,0,{"$f":"IF(COUNT($H1126:J1126)>='RFM input'!$W$7,0,K760*K$6)","v":0},{"$f":"IF(COUNT($H1126:K1126)>='RFM input'!$W$7,0,L760*L$6)","v":0},{"$f":"IF(COUNT($H1126:L1126)>='RFM input'!$W$7,0,M760*M$6)","v":0},{"$f":"IF(COUNT($H1126:M1126)>='RFM input'!$W$7,0,N760*N$6)","v":0},{"$f":"IF(COUNT($H1126:N1126)>='RFM input'!$W$7,0,O760*O$6)","v":0},{"$f":"IF(COUNT($H1126:O1126)>='RFM input'!$W$7,0,P760*P$6)","v":0},{"$f":"IF(COUNT($H1126:P1126)>='RFM input'!$W$7,0,Q760*Q$6)","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"G761*G$6","v":2.8968683689595171E-2},2.6569893478934986E-2,3.4748992354867218E-2,0,{"$f":"IF(COUNT($H1127:J1127)>='RFM input'!$W$7,0,K761*K$6)","v":0},{"$f":"IF(COUNT($H1127:K1127)>='RFM input'!$W$7,0,L761*L$6)","v":0},{"$f":"IF(COUNT($H1127:L1127)>='RFM input'!$W$7,0,M761*M$6)","v":0},{"$f":"IF(COUNT($H1127:M1127)>='RFM input'!$W$7,0,N761*N$6)","v":0},{"$f":"IF(COUNT($H1127:N1127)>='RFM input'!$W$7,0,O761*O$6)","v":0},{"$f":"IF(COUNT($H1127:O1127)>='RFM input'!$W$7,0,P761*P$6)","v":0},{"$f":"IF(COUNT($H1127:P1127)>='RFM input'!$W$7,0,Q761*Q$6)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"G762*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1128:J1128)>='RFM input'!$W$7,0,K762*K$6)","v":0},{"$f":"IF(COUNT($H1128:K1128)>='RFM input'!$W$7,0,L762*L$6)","v":0},{"$f":"IF(COUNT($H1128:L1128)>='RFM input'!$W$7,0,M762*M$6)","v":0},{"$f":"IF(COUNT($H1128:M1128)>='RFM input'!$W$7,0,N762*N$6)","v":0},{"$f":"IF(COUNT($H1128:N1128)>='RFM input'!$W$7,0,O762*O$6)","v":0},{"$f":"IF(COUNT($H1128:O1128)>='RFM input'!$W$7,0,P762*P$6)","v":0},{"$f":"IF(COUNT($H1128:P1128)>='RFM input'!$W$7,0,Q762*Q$6)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"G763*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1129:J1129)>='RFM input'!$W$7,0,K763*K$6)","v":0},{"$f":"IF(COUNT($H1129:K1129)>='RFM input'!$W$7,0,L763*L$6)","v":0},{"$f":"IF(COUNT($H1129:L1129)>='RFM input'!$W$7,0,M763*M$6)","v":0},{"$f":"IF(COUNT($H1129:M1129)>='RFM input'!$W$7,0,N763*N$6)","v":0},{"$f":"IF(COUNT($H1129:N1129)>='RFM input'!$W$7,0,O763*O$6)","v":0},{"$f":"IF(COUNT($H1129:O1129)>='RFM input'!$W$7,0,P763*P$6)","v":0},{"$f":"IF(COUNT($H1129:P1129)>='RFM input'!$W$7,0,Q763*Q$6)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"G764*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1130:J1130)>='RFM input'!$W$7,0,K764*K$6)","v":0},{"$f":"IF(COUNT($H1130:K1130)>='RFM input'!$W$7,0,L764*L$6)","v":0},{"$f":"IF(COUNT($H1130:L1130)>='RFM input'!$W$7,0,M764*M$6)","v":0},{"$f":"IF(COUNT($H1130:M1130)>='RFM input'!$W$7,0,N764*N$6)","v":0},{"$f":"IF(COUNT($H1130:N1130)>='RFM input'!$W$7,0,O764*O$6)","v":0},{"$f":"IF(COUNT($H1130:O1130)>='RFM input'!$W$7,0,P764*P$6)","v":0},{"$f":"IF(COUNT($H1130:P1130)>='RFM input'!$W$7,0,Q764*Q$6)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"G765*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1131:J1131)>='RFM input'!$W$7,0,K765*K$6)","v":0},{"$f":"IF(COUNT($H1131:K1131)>='RFM input'!$W$7,0,L765*L$6)","v":0},{"$f":"IF(COUNT($H1131:L1131)>='RFM input'!$W$7,0,M765*M$6)","v":0},{"$f":"IF(COUNT($H1131:M1131)>='RFM input'!$W$7,0,N765*N$6)","v":0},{"$f":"IF(COUNT($H1131:N1131)>='RFM input'!$W$7,0,O765*O$6)","v":0},{"$f":"IF(COUNT($H1131:O1131)>='RFM input'!$W$7,0,P765*P$6)","v":0},{"$f":"IF(COUNT($H1131:P1131)>='RFM input'!$W$7,0,Q765*Q$6)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"G766*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1132:J1132)>='RFM input'!$W$7,0,K766*K$6)","v":0},{"$f":"IF(COUNT($H1132:K1132)>='RFM input'!$W$7,0,L766*L$6)","v":0},{"$f":"IF(COUNT($H1132:L1132)>='RFM input'!$W$7,0,M766*M$6)","v":0},{"$f":"IF(COUNT($H1132:M1132)>='RFM input'!$W$7,0,N766*N$6)","v":0},{"$f":"IF(COUNT($H1132:N1132)>='RFM input'!$W$7,0,O766*O$6)","v":0},{"$f":"IF(COUNT($H1132:O1132)>='RFM input'!$W$7,0,P766*P$6)","v":0},{"$f":"IF(COUNT($H1132:P1132)>='RFM input'!$W$7,0,Q766*Q$6)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"G767*G$6","v":0},0,{"$f":"I767*I$6","v":5.1880073340423976E-3},0,{"$f":"IF(COUNT($H1133:J1133)>='RFM input'!$W$7,0,K767*K$6)","v":0},{"$f":"IF(COUNT($H1133:K1133)>='RFM input'!$W$7,0,L767*L$6)","v":0},{"$f":"IF(COUNT($H1133:L1133)>='RFM input'!$W$7,0,M767*M$6)","v":0},{"$f":"IF(COUNT($H1133:M1133)>='RFM input'!$W$7,0,N767*N$6)","v":0},{"$f":"IF(COUNT($H1133:N1133)>='RFM input'!$W$7,0,O767*O$6)","v":0},{"$f":"IF(COUNT($H1133:O1133)>='RFM input'!$W$7,0,P767*P$6)","v":0},{"$f":"IF(COUNT($H1133:P1133)>='RFM input'!$W$7,0,Q767*Q$6)","v":0}]

{"sheet":"Total RAB roll forward","index":7,"n_rows":579,"n_cols":17,"rows_kept":579,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Total Asset Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"TasNetworks - Total Asset Roll Forward - DNSP RFM - version 2"}]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G60","v":"2016-17"},{"$f":"'RFM input'!H60","v":"2017-18"},{"$f":"'RFM input'!I60","v":"2018-19"},{"$f":"'RFM input'!J60","v":"2019-20"},{"$f":"'RFM input'!K60","v":"2020-21"},{"$f":"'RFM input'!L60","v":"2021-22"},{"$f":"'RFM input'!M60","v":"2022-23"},{"$f":"'RFM input'!N60","v":"2023-24"},{"$f":"'RFM input'!O60","v":"2024-25"},{"$f":"'RFM input'!P60","v":"2025-26"},{"$f":"'RFM input'!Q60","v":"2026-27"}]
[null,null,"Asset Values ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G8:G57)","v":1596.9771123786802},1615.1541458852435,1685.7750300793332,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'RAB roll forward'!G718","v":13.033475884663124},{"$f":"G8+G60+G112+G164+G216+G268","v":12.153809171291552},{"$f":"H8+H60+H112","v":12.100131631904441},{"$f":"IF(COUNT($H8:I8)>='RFM input'!$W$7,0, I8+I60+I112)","v":0},{"$f":"IF(COUNT($H8:J8)>='RFM input'!$W$7,0, J8+J60+J112)","v":0},{"$f":"IF(COUNT($H8:K8)>='RFM input'!$W$7,0, K8+K60+K112)","v":0},{"$f":"IF(COUNT($H8:L8)>='RFM input'!$W$7,0, L8+L60+L112)","v":0},{"$f":"IF(COUNT($H8:M8)>='RFM input'!$W$7,0, M8+M60+M112)","v":0},{"$f":"IF(COUNT($H8:N8)>='RFM input'!$W$7,0, N8+N60+N112)","v":0},{"$f":"IF(COUNT($H8:O8)>='RFM input'!$W$7,0, O8+O60+O112)","v":0},{"$f":"IF(COUNT($H8:P8)>='RFM input'!$W$7,0, P8+P60+P112)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'RAB roll forward'!G719","v":10.542142192590578},9.8770809730819593,9.75648368598711,{"$f":"IF(COUNT($H9:I9)>='RFM input'!$W$7,0, I9+I61+I113)","v":0},{"$f":"IF(COUNT($H9:J9)>='RFM input'!$W$7,0, J9+J61+J113)","v":0},{"$f":"IF(COUNT($H9:K9)>='RFM input'!$W$7,0, K9+K61+K113)","v":0},{"$f":"IF(COUNT($H9:L9)>='RFM input'!$W$7,0, L9+L61+L113)","v":0},{"$f":"IF(COUNT($H9:M9)>='RFM input'!$W$7,0, M9+M61+M113)","v":0},{"$f":"IF(COUNT($H9:N9)>='RFM input'!$W$7,0, N9+N61+N113)","v":0},{"$f":"IF(COUNT($H9:O9)>='RFM input'!$W$7,0, O9+O61+O113)","v":0},{"$f":"IF(COUNT($H9:P9)>='RFM input'!$W$7,0, P9+P61+P113)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'RAB roll forward'!G720","v":50.410330363226684},43.908691683600928,43.951854088082634,{"$f":"IF(COUNT($H10:I10)>='RFM input'!$W$7,0, I10+I62+I114)","v":0},{"$f":"IF(COUNT($H10:J10)>='RFM input'!$W$7,0, J10+J62+J114)","v":0},{"$f":"IF(COUNT($H10:K10)>='RFM input'!$W$7,0, K10+K62+K114)","v":0},{"$f":"IF(COUNT($H10:L10)>='RFM input'!$W$7,0, L10+L62+L114)","v":0},{"$f":"IF(COUNT($H10:M10)>='RFM input'!$W$7,0, M10+M62+M114)","v":0},{"$f":"IF(COUNT($H10:N10)>='RFM input'!$W$7,0, N10+N62+N114)","v":0},{"$f":"IF(COUNT($H10:O10)>='RFM input'!$W$7,0, O10+O62+O114)","v":0},{"$f":"IF(COUNT($H10:P10)>='RFM input'!$W$7,0, P10+P62+P114)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'RAB roll forward'!G721","v":4.2587107851182067},2.6407038744729974,3.772333249196417,{"$f":"IF(COUNT($H11:I11)>='RFM input'!$W$7,0, I11+I63+I115)","v":0},{"$f":"IF(COUNT($H11:J11)>='RFM input'!$W$7,0, J11+J63+J115)","v":0},{"$f":"IF(COUNT($H11:K11)>='RFM input'!$W$7,0, K11+K63+K115)","v":0},{"$f":"IF(COUNT($H11:L11)>='RFM input'!$W$7,0, L11+L63+L115)","v":0},{"$f":"IF(COUNT($H11:M11)>='RFM input'!$W$7,0, M11+M63+M115)","v":0},{"$f":"IF(COUNT($H11:N11)>='RFM input'!$W$7,0, N11+N63+N115)","v":0},{"$f":"IF(COUNT($H11:O11)>='RFM input'!$W$7,0, O11+O63+O115)","v":0},{"$f":"IF(COUNT($H11:P11)>='RFM input'!$W$7,0, P11+P63+P115)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'RAB roll forward'!G722","v":22.669791274605082},38.849412398947905,38.818957469092481,{"$f":"IF(COUNT($H12:I12)>='RFM input'!$W$7,0, I12+I64+I116)","v":0},{"$f":"IF(COUNT($H12:J12)>='RFM input'!$W$7,0, J12+J64+J116)","v":0},{"$f":"IF(COUNT($H12:K12)>='RFM input'!$W$7,0, K12+K64+K116)","v":0},{"$f":"IF(COUNT($H12:L12)>='RFM input'!$W$7,0, L12+L64+L116)","v":0},{"$f":"IF(COUNT($H12:M12)>='RFM input'!$W$7,0, M12+M64+M116)","v":0},{"$f":"IF(COUNT($H12:N12)>='RFM input'!$W$7,0, N12+N64+N116)","v":0},{"$f":"IF(COUNT($H12:O12)>='RFM input'!$W$7,0, O12+O64+O116)","v":0},{"$f":"IF(COUNT($H12:P12)>='RFM input'!$W$7,0, P12+P64+P116)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'RAB roll forward'!G723","v":15.064935553547349},13.412444546568004,13.438744948107813,{"$f":"IF(COUNT($H13:I13)>='RFM input'!$W$7,0, I13+I65+I117)","v":0},{"$f":"IF(COUNT($H13:J13)>='RFM input'!$W$7,0, J13+J65+J117)","v":0},{"$f":"IF(COUNT($H13:K13)>='RFM input'!$W$7,0, K13+K65+K117)","v":0},{"$f":"IF(COUNT($H13:L13)>='RFM input'!$W$7,0, L13+L65+L117)","v":0},{"$f":"IF(COUNT($H13:M13)>='RFM input'!$W$7,0, M13+M65+M117)","v":0},{"$f":"IF(COUNT($H13:N13)>='RFM input'!$W$7,0, N13+N65+N117)","v":0},{"$f":"IF(COUNT($H13:O13)>='RFM input'!$W$7,0, O13+O65+O117)","v":0},{"$f":"IF(COUNT($H13:P13)>='RFM input'!$W$7,0, P13+P65+P117)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'RAB roll forward'!G724","v":100.33847538443203},102.21456686839245,105.66495920751659,{"$f":"IF(COUNT($H14:I14)>='RFM input'!$W$7,0, I14+I66+I118)","v":0},{"$f":"IF(COUNT($H14:J14)>='RFM input'!$W$7,0, J14+J66+J118)","v":0},{"$f":"IF(COUNT($H14:K14)>='RFM input'!$W$7,0, K14+K66+K118)","v":0},{"$f":"IF(COUNT($H14:L14)>='RFM input'!$W$7,0, L14+L66+L118)","v":0},{"$f":"IF(COUNT($H14:M14)>='RFM input'!$W$7,0, M14+M66+M118)","v":0},{"$f":"IF(COUNT($H14:N14)>='RFM input'!$W$7,0, N14+N66+N118)","v":0},{"$f":"IF(COUNT($H14:O14)>='RFM input'!$W$7,0, O14+O66+O118)","v":0},{"$f":"IF(COUNT($H14:P14)>='RFM input'!$W$7,0, P14+P66+P118)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'RAB roll forward'!G725","v":347.83055907153022},348.15210794550245,355.21747771439357,{"$f":"IF(COUNT($H15:I15)>='RFM input'!$W$7,0, I15+I67+I119)","v":0},{"$f":"IF(COUNT($H15:J15)>='RFM input'!$W$7,0, J15+J67+J119)","v":0},{"$f":"IF(COUNT($H15:K15)>='RFM input'!$W$7,0, K15+K67+K119)","v":0},{"$f":"IF(COUNT($H15:L15)>='RFM input'!$W$7,0, L15+L67+L119)","v":0},{"$f":"IF(COUNT($H15:M15)>='RFM input'!$W$7,0, M15+M67+M119)","v":0},{"$f":"IF(COUNT($H15:N15)>='RFM input'!$W$7,0, N15+N67+N119)","v":0},{"$f":"IF(COUNT($H15:O15)>='RFM input'!$W$7,0, O15+O67+O119)","v":0},{"$f":"IF(COUNT($H15:P15)>='RFM input'!$W$7,0, P15+P67+P119)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'RAB roll forward'!G726","v":13.282253410059734},12.985007610068626,14.248848047583442,{"$f":"IF(COUNT($H16:I16)>='RFM input'!$W$7,0, I16+I68+I120)","v":0},{"$f":"IF(COUNT($H16:J16)>='RFM input'!$W$7,0, J16+J68+J120)","v":0},{"$f":"IF(COUNT($H16:K16)>='RFM input'!$W$7,0, K16+K68+K120)","v":0},{"$f":"IF(COUNT($H16:L16)>='RFM input'!$W$7,0, L16+L68+L120)","v":0},{"$f":"IF(COUNT($H16:M16)>='RFM input'!$W$7,0, M16+M68+M120)","v":0},{"$f":"IF(COUNT($H16:N16)>='RFM input'!$W$7,0, N16+N68+N120)","v":0},{"$f":"IF(COUNT($H16:O16)>='RFM input'!$W$7,0, O16+O68+O120)","v":0},{"$f":"IF(COUNT($H16:P16)>='RFM input'!$W$7,0, P16+P68+P120)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'RAB roll forward'!G727","v":236.89406927713938},233.48595356179069,238.2549950794712,{"$f":"IF(COUNT($H17:I17)>='RFM input'!$W$7,0, I17+I69+I121)","v":0},{"$f":"IF(COUNT($H17:J17)>='RFM input'!$W$7,0, J17+J69+J121)","v":0},{"$f":"IF(COUNT($H17:K17)>='RFM input'!$W$7,0, K17+K69+K121)","v":0},{"$f":"IF(COUNT($H17:L17)>='RFM input'!$W$7,0, L17+L69+L121)","v":0},{"$f":"IF(COUNT($H17:M17)>='RFM input'!$W$7,0, M17+M69+M121)","v":0},{"$f":"IF(COUNT($H17:N17)>='RFM input'!$W$7,0, N17+N69+N121)","v":0},{"$f":"IF(COUNT($H17:O17)>='RFM input'!$W$7,0, O17+O69+O121)","v":0},{"$f":"IF(COUNT($H17:P17)>='RFM input'!$W$7,0, P17+P69+P121)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'RAB roll forward'!G728","v":0.58421757563294519},0.58413138401727704,0.58260725273260683,{"$f":"IF(COUNT($H18:I18)>='RFM input'!$W$7,0, I18+I70+I122)","v":0},{"$f":"IF(COUNT($H18:J18)>='RFM input'!$W$7,0, J18+J70+J122)","v":0},{"$f":"IF(COUNT($H18:K18)>='RFM input'!$W$7,0, K18+K70+K122)","v":0},{"$f":"IF(COUNT($H18:L18)>='RFM input'!$W$7,0, L18+L70+L122)","v":0},{"$f":"IF(COUNT($H18:M18)>='RFM input'!$W$7,0, M18+M70+M122)","v":0},{"$f":"IF(COUNT($H18:N18)>='RFM input'!$W$7,0, N18+N70+N122)","v":0},{"$f":"IF(COUNT($H18:O18)>='RFM input'!$W$7,0, O18+O70+O122)","v":0},{"$f":"IF(COUNT($H18:P18)>='RFM input'!$W$7,0, P18+P70+P122)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'RAB roll forward'!G729","v":1.6299544995789943},1.7019086849441296,1.8449013522327653,{"$f":"IF(COUNT($H19:I19)>='RFM input'!$W$7,0, I19+I71+I123)","v":0},{"$f":"IF(COUNT($H19:J19)>='RFM input'!$W$7,0, J19+J71+J123)","v":0},{"$f":"IF(COUNT($H19:K19)>='RFM input'!$W$7,0, K19+K71+K123)","v":0},{"$f":"IF(COUNT($H19:L19)>='RFM input'!$W$7,0, L19+L71+L123)","v":0},{"$f":"IF(COUNT($H19:M19)>='RFM input'!$W$7,0, M19+M71+M123)","v":0},{"$f":"IF(COUNT($H19:N19)>='RFM input'!$W$7,0, N19+N71+N123)","v":0},{"$f":"IF(COUNT($H19:O19)>='RFM input'!$W$7,0, O19+O71+O123)","v":0},{"$f":"IF(COUNT($H19:P19)>='RFM input'!$W$7,0, P19+P71+P123)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'RAB roll forward'!G730","v":24.688090903965538},27.330008231599336,29.956506838045787,{"$f":"IF(COUNT($H20:I20)>='RFM input'!$W$7,0, I20+I72+I124)","v":0},{"$f":"IF(COUNT($H20:J20)>='RFM input'!$W$7,0, J20+J72+J124)","v":0},{"$f":"IF(COUNT($H20:K20)>='RFM input'!$W$7,0, K20+K72+K124)","v":0},{"$f":"IF(COUNT($H20:L20)>='RFM input'!$W$7,0, L20+L72+L124)","v":0},{"$f":"IF(COUNT($H20:M20)>='RFM input'!$W$7,0, M20+M72+M124)","v":0},{"$f":"IF(COUNT($H20:N20)>='RFM input'!$W$7,0, N20+N72+N124)","v":0},{"$f":"IF(COUNT($H20:O20)>='RFM input'!$W$7,0, O20+O72+O124)","v":0},{"$f":"IF(COUNT($H20:P20)>='RFM input'!$W$7,0, P20+P72+P124)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'RAB roll forward'!G731","v":153.21343236669136},150.03284640535679,152.09182277194947,{"$f":"IF(COUNT($H21:I21)>='RFM input'!$W$7,0, I21+I73+I125)","v":0},{"$f":"IF(COUNT($H21:J21)>='RFM input'!$W$7,0, J21+J73+J125)","v":0},{"$f":"IF(COUNT($H21:K21)>='RFM input'!$W$7,0, K21+K73+K125)","v":0},{"$f":"IF(COUNT($H21:L21)>='RFM input'!$W$7,0, L21+L73+L125)","v":0},{"$f":"IF(COUNT($H21:M21)>='RFM input'!$W$7,0, M21+M73+M125)","v":0},{"$f":"IF(COUNT($H21:N21)>='RFM input'!$W$7,0, N21+N73+N125)","v":0},{"$f":"IF(COUNT($H21:O21)>='RFM input'!$W$7,0, O21+O73+O125)","v":0},{"$f":"IF(COUNT($H21:P21)>='RFM input'!$W$7,0, P21+P73+P125)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'RAB roll forward'!G732","v":65.043988354787899},66.576586485824819,70.916390956876086,{"$f":"IF(COUNT($H22:I22)>='RFM input'!$W$7,0, I22+I74+I126)","v":0},{"$f":"IF(COUNT($H22:J22)>='RFM input'!$W$7,0, J22+J74+J126)","v":0},{"$f":"IF(COUNT($H22:K22)>='RFM input'!$W$7,0, K22+K74+K126)","v":0},{"$f":"IF(COUNT($H22:L22)>='RFM input'!$W$7,0, L22+L74+L126)","v":0},{"$f":"IF(COUNT($H22:M22)>='RFM input'!$W$7,0, M22+M74+M126)","v":0},{"$f":"IF(COUNT($H22:N22)>='RFM input'!$W$7,0, N22+N74+N126)","v":0},{"$f":"IF(COUNT($H22:O22)>='RFM input'!$W$7,0, O22+O74+O126)","v":0},{"$f":"IF(COUNT($H22:P22)>='RFM input'!$W$7,0, P22+P74+P126)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'RAB roll forward'!G733","v":40.697899458999125},42.902123719544072,45.434651569260097,{"$f":"IF(COUNT($H23:I23)>='RFM input'!$W$7,0, I23+I75+I127)","v":0},{"$f":"IF(COUNT($H23:J23)>='RFM input'!$W$7,0, J23+J75+J127)","v":0},{"$f":"IF(COUNT($H23:K23)>='RFM input'!$W$7,0, K23+K75+K127)","v":0},{"$f":"IF(COUNT($H23:L23)>='RFM input'!$W$7,0, L23+L75+L127)","v":0},{"$f":"IF(COUNT($H23:M23)>='RFM input'!$W$7,0, M23+M75+M127)","v":0},{"$f":"IF(COUNT($H23:N23)>='RFM input'!$W$7,0, N23+N75+N127)","v":0},{"$f":"IF(COUNT($H23:O23)>='RFM input'!$W$7,0, O23+O75+O127)","v":0},{"$f":"IF(COUNT($H23:P23)>='RFM input'!$W$7,0, P23+P75+P127)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'RAB roll forward'!G734","v":45.186060870654259},43.864136582932019,44.854589501816072,{"$f":"IF(COUNT($H24:I24)>='RFM input'!$W$7,0, I24+I76+I128)","v":0},{"$f":"IF(COUNT($H24:J24)>='RFM input'!$W$7,0, J24+J76+J128)","v":0},{"$f":"IF(COUNT($H24:K24)>='RFM input'!$W$7,0, K24+K76+K128)","v":0},{"$f":"IF(COUNT($H24:L24)>='RFM input'!$W$7,0, L24+L76+L128)","v":0},{"$f":"IF(COUNT($H24:M24)>='RFM input'!$W$7,0, M24+M76+M128)","v":0},{"$f":"IF(COUNT($H24:N24)>='RFM input'!$W$7,0, N24+N76+N128)","v":0},{"$f":"IF(COUNT($H24:O24)>='RFM input'!$W$7,0, O24+O76+O128)","v":0},{"$f":"IF(COUNT($H24:P24)>='RFM input'!$W$7,0, P24+P76+P128)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'RAB roll forward'!G735","v":64.441433118189167},66.00073452188677,67.040772273768738,{"$f":"IF(COUNT($H25:I25)>='RFM input'!$W$7,0, I25+I77+I129)","v":0},{"$f":"IF(COUNT($H25:J25)>='RFM input'!$W$7,0, J25+J77+J129)","v":0},{"$f":"IF(COUNT($H25:K25)>='RFM input'!$W$7,0, K25+K77+K129)","v":0},{"$f":"IF(COUNT($H25:L25)>='RFM input'!$W$7,0, L25+L77+L129)","v":0},{"$f":"IF(COUNT($H25:M25)>='RFM input'!$W$7,0, M25+M77+M129)","v":0},{"$f":"IF(COUNT($H25:N25)>='RFM input'!$W$7,0, N25+N77+N129)","v":0},{"$f":"IF(COUNT($H25:O25)>='RFM input'!$W$7,0, O25+O77+O129)","v":0},{"$f":"IF(COUNT($H25:P25)>='RFM input'!$W$7,0, P25+P77+P129)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'RAB roll forward'!G736","v":80.14908942058716},81.983415167066923,86.508993780660418,{"$f":"IF(COUNT($H26:I26)>='RFM input'!$W$7,0, I26+I78+I130)","v":0},{"$f":"IF(COUNT($H26:J26)>='RFM input'!$W$7,0, J26+J78+J130)","v":0},{"$f":"IF(COUNT($H26:K26)>='RFM input'!$W$7,0, K26+K78+K130)","v":0},{"$f":"IF(COUNT($H26:L26)>='RFM input'!$W$7,0, L26+L78+L130)","v":0},{"$f":"IF(COUNT($H26:M26)>='RFM input'!$W$7,0, M26+M78+M130)","v":0},{"$f":"IF(COUNT($H26:N26)>='RFM input'!$W$7,0, N26+N78+N130)","v":0},{"$f":"IF(COUNT($H26:O26)>='RFM input'!$W$7,0, O26+O78+O130)","v":0},{"$f":"IF(COUNT($H26:P26)>='RFM input'!$W$7,0, P26+P78+P130)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'RAB roll forward'!G737","v":102.90958584688171},104.31450343011325,107.87409248082126,{"$f":"IF(COUNT($H27:I27)>='RFM input'!$W$7,0, I27+I79+I131)","v":0},{"$f":"IF(COUNT($H27:J27)>='RFM input'!$W$7,0, J27+J79+J131)","v":0},{"$f":"IF(COUNT($H27:K27)>='RFM input'!$W$7,0, K27+K79+K131)","v":0},{"$f":"IF(COUNT($H27:L27)>='RFM input'!$W$7,0, L27+L79+L131)","v":0},{"$f":"IF(COUNT($H27:M27)>='RFM input'!$W$7,0, M27+M79+M131)","v":0},{"$f":"IF(COUNT($H27:N27)>='RFM input'!$W$7,0, N27+N79+N131)","v":0},{"$f":"IF(COUNT($H27:O27)>='RFM input'!$W$7,0, O27+O79+O131)","v":0},{"$f":"IF(COUNT($H27:P27)>='RFM input'!$W$7,0, P27+P79+P131)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'RAB roll forward'!G738","v":45.411980465363627},44.325384748275312,45.033519978251448,{"$f":"IF(COUNT($H28:I28)>='RFM input'!$W$7,0, I28+I80+I132)","v":0},{"$f":"IF(COUNT($H28:J28)>='RFM input'!$W$7,0, J28+J80+J132)","v":0},{"$f":"IF(COUNT($H28:K28)>='RFM input'!$W$7,0, K28+K80+K132)","v":0},{"$f":"IF(COUNT($H28:L28)>='RFM input'!$W$7,0, L28+L80+L132)","v":0},{"$f":"IF(COUNT($H28:M28)>='RFM input'!$W$7,0, M28+M80+M132)","v":0},{"$f":"IF(COUNT($H28:N28)>='RFM input'!$W$7,0, N28+N80+N132)","v":0},{"$f":"IF(COUNT($H28:O28)>='RFM input'!$W$7,0, O28+O80+O132)","v":0},{"$f":"IF(COUNT($H28:P28)>='RFM input'!$W$7,0, P28+P80+P132)","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'RAB roll forward'!G739","v":-1.2788024827430485E-5},-1.3059858996590282E-5,2.8287948658385281E-8,{"$f":"IF(COUNT($H29:I29)>='RFM input'!$W$7,0, I29+I81+I133)","v":0},{"$f":"IF(COUNT($H29:J29)>='RFM input'!$W$7,0, J29+J81+J133)","v":0},{"$f":"IF(COUNT($H29:K29)>='RFM input'!$W$7,0, K29+K81+K133)","v":0},{"$f":"IF(COUNT($H29:L29)>='RFM input'!$W$7,0, L29+L81+L133)","v":0},{"$f":"IF(COUNT($H29:M29)>='RFM input'!$W$7,0, M29+M81+M133)","v":0},{"$f":"IF(COUNT($H29:N29)>='RFM input'!$W$7,0, N29+N81+N133)","v":0},{"$f":"IF(COUNT($H29:O29)>='RFM input'!$W$7,0, O29+O81+O133)","v":0},{"$f":"IF(COUNT($H29:P29)>='RFM input'!$W$7,0, P29+P81+P133)","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'RAB roll forward'!G740","v":2.4984823995089656},2.5397817540488608,2.5678703928819644,{"$f":"IF(COUNT($H30:I30)>='RFM input'!$W$7,0, I30+I82+I134)","v":0},{"$f":"IF(COUNT($H30:J30)>='RFM input'!$W$7,0, J30+J82+J134)","v":0},{"$f":"IF(COUNT($H30:K30)>='RFM input'!$W$7,0, K30+K82+K134)","v":0},{"$f":"IF(COUNT($H30:L30)>='RFM input'!$W$7,0, L30+L82+L134)","v":0},{"$f":"IF(COUNT($H30:M30)>='RFM input'!$W$7,0, M30+M82+M134)","v":0},{"$f":"IF(COUNT($H30:N30)>='RFM input'!$W$7,0, N30+N82+N134)","v":0},{"$f":"IF(COUNT($H30:O30)>='RFM input'!$W$7,0, O30+O82+O134)","v":0},{"$f":"IF(COUNT($H30:P30)>='RFM input'!$W$7,0, P30+P82+P134)","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'RAB roll forward'!G741","v":0.61811561965738093},1.3150297620300362,1.2528560720349733,{"$f":"IF(COUNT($H31:I31)>='RFM input'!$W$7,0, I31+I83+I135)","v":0},{"$f":"IF(COUNT($H31:J31)>='RFM input'!$W$7,0, J31+J83+J135)","v":0},{"$f":"IF(COUNT($H31:K31)>='RFM input'!$W$7,0, K31+K83+K135)","v":0},{"$f":"IF(COUNT($H31:L31)>='RFM input'!$W$7,0, L31+L83+L135)","v":0},{"$f":"IF(COUNT($H31:M31)>='RFM input'!$W$7,0, M31+M83+M135)","v":0},{"$f":"IF(COUNT($H31:N31)>='RFM input'!$W$7,0, N31+N83+N135)","v":0},{"$f":"IF(COUNT($H31:O31)>='RFM input'!$W$7,0, O31+O83+O135)","v":0},{"$f":"IF(COUNT($H31:P31)>='RFM input'!$W$7,0, P31+P83+P135)","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'RAB roll forward'!G742","v":4.2549469181704405},4.3279016499891307,4.3775416390596016,{"$f":"IF(COUNT($H32:I32)>='RFM input'!$W$7,0, I32+I84+I136)","v":0},{"$f":"IF(COUNT($H32:J32)>='RFM input'!$W$7,0, J32+J84+J136)","v":0},{"$f":"IF(COUNT($H32:K32)>='RFM input'!$W$7,0, K32+K84+K136)","v":0},{"$f":"IF(COUNT($H32:L32)>='RFM input'!$W$7,0, L32+L84+L136)","v":0},{"$f":"IF(COUNT($H32:M32)>='RFM input'!$W$7,0, M32+M84+M136)","v":0},{"$f":"IF(COUNT($H32:N32)>='RFM input'!$W$7,0, N32+N84+N136)","v":0},{"$f":"IF(COUNT($H32:O32)>='RFM input'!$W$7,0, O32+O84+O136)","v":0},{"$f":"IF(COUNT($H32:P32)>='RFM input'!$W$7,0, P32+P84+P136)","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'RAB roll forward'!G743","v":8.3641952304973088},8.1792973828068209,7.9361368724692589,{"$f":"IF(COUNT($H33:I33)>='RFM input'!$W$7,0, I33+I85+I137)","v":0},{"$f":"IF(COUNT($H33:J33)>='RFM input'!$W$7,0, J33+J85+J137)","v":0},{"$f":"IF(COUNT($H33:K33)>='RFM input'!$W$7,0, K33+K85+K137)","v":0},{"$f":"IF(COUNT($H33:L33)>='RFM input'!$W$7,0, L33+L85+L137)","v":0},{"$f":"IF(COUNT($H33:M33)>='RFM input'!$W$7,0, M33+M85+M137)","v":0},{"$f":"IF(COUNT($H33:N33)>='RFM input'!$W$7,0, N33+N85+N137)","v":0},{"$f":"IF(COUNT($H33:O33)>='RFM input'!$W$7,0, O33+O85+O137)","v":0},{"$f":"IF(COUNT($H33:P33)>='RFM input'!$W$7,0, P33+P85+P137)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'RAB roll forward'!G744","v":4.7042543380928823},3.4720157407896659,2.7896271403343942,{"$f":"IF(COUNT($H34:I34)>='RFM input'!$W$7,0, I34+I86+I138)","v":0},{"$f":"IF(COUNT($H34:J34)>='RFM input'!$W$7,0, J34+J86+J138)","v":0},{"$f":"IF(COUNT($H34:K34)>='RFM input'!$W$7,0, K34+K86+K138)","v":0},{"$f":"IF(COUNT($H34:L34)>='RFM input'!$W$7,0, L34+L86+L138)","v":0},{"$f":"IF(COUNT($H34:M34)>='RFM input'!$W$7,0, M34+M86+M138)","v":0},{"$f":"IF(COUNT($H34:N34)>='RFM input'!$W$7,0, N34+N86+N138)","v":0},{"$f":"IF(COUNT($H34:O34)>='RFM input'!$W$7,0, O34+O86+O138)","v":0},{"$f":"IF(COUNT($H34:P34)>='RFM input'!$W$7,0, P34+P86+P138)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'RAB roll forward'!G745","v":63.722791672268613},65.214483422836111,66.288043110584098,{"$f":"IF(COUNT($H35:I35)>='RFM input'!$W$7,0, I35+I87+I139)","v":0},{"$f":"IF(COUNT($H35:J35)>='RFM input'!$W$7,0, J35+J87+J139)","v":0},{"$f":"IF(COUNT($H35:K35)>='RFM input'!$W$7,0, K35+K87+K139)","v":0},{"$f":"IF(COUNT($H35:L35)>='RFM input'!$W$7,0, L35+L87+L139)","v":0},{"$f":"IF(COUNT($H35:M35)>='RFM input'!$W$7,0, M35+M87+M139)","v":0},{"$f":"IF(COUNT($H35:N35)>='RFM input'!$W$7,0, N35+N87+N139)","v":0},{"$f":"IF(COUNT($H35:O35)>='RFM input'!$W$7,0, O35+O87+O139)","v":0},{"$f":"IF(COUNT($H35:P35)>='RFM input'!$W$7,0, P35+P87+P139)","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'RAB roll forward'!G746","v":1.3777853726865379},2.4272629443430498,2.8773706993772215,{"$f":"IF(COUNT($H36:I36)>='RFM input'!$W$7,0, I36+I88+I140)","v":0},{"$f":"IF(COUNT($H36:J36)>='RFM input'!$W$7,0, J36+J88+J140)","v":0},{"$f":"IF(COUNT($H36:K36)>='RFM input'!$W$7,0, K36+K88+K140)","v":0},{"$f":"IF(COUNT($H36:L36)>='RFM input'!$W$7,0, L36+L88+L140)","v":0},{"$f":"IF(COUNT($H36:M36)>='RFM input'!$W$7,0, M36+M88+M140)","v":0},{"$f":"IF(COUNT($H36:N36)>='RFM input'!$W$7,0, N36+N88+N140)","v":0},{"$f":"IF(COUNT($H36:O36)>='RFM input'!$W$7,0, O36+O88+O140)","v":0},{"$f":"IF(COUNT($H36:P36)>='RFM input'!$W$7,0, P36+P88+P140)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'RAB roll forward'!G747","v":0},{"$f":"G37+G89+G141+G193+G245+G297","v":0},{"$f":"H37+H89+H141","v":0},{"$f":"IF(COUNT($H37:I37)>='RFM input'!$W$7,0, I37+I89+I141)","v":0},{"$f":"IF(COUNT($H37:J37)>='RFM input'!$W$7,0, J37+J89+J141)","v":0},{"$f":"IF(COUNT($H37:K37)>='RFM input'!$W$7,0, K37+K89+K141)","v":0},{"$f":"IF(COUNT($H37:L37)>='RFM input'!$W$7,0, L37+L89+L141)","v":0},{"$f":"IF(COUNT($H37:M37)>='RFM input'!$W$7,0, M37+M89+M141)","v":0},{"$f":"IF(COUNT($H37:N37)>='RFM input'!$W$7,0, N37+N89+N141)","v":0},{"$f":"IF(COUNT($H37:O37)>='RFM input'!$W$7,0, O37+O89+O141)","v":0},{"$f":"IF(COUNT($H37:P37)>='RFM input'!$W$7,0, P37+P89+P141)","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'RAB roll forward'!G748","v":0},0,0,{"$f":"IF(COUNT($H38:I38)>='RFM input'!$W$7,0, I38+I90+I142)","v":0},{"$f":"IF(COUNT($H38:J38)>='RFM input'!$W$7,0, J38+J90+J142)","v":0},{"$f":"IF(COUNT($H38:K38)>='RFM input'!$W$7,0, K38+K90+K142)","v":0},{"$f":"IF(COUNT($H38:L38)>='RFM input'!$W$7,0, L38+L90+L142)","v":0},{"$f":"IF(COUNT($H38:M38)>='RFM input'!$W$7,0, M38+M90+M142)","v":0},{"$f":"IF(COUNT($H38:N38)>='RFM input'!$W$7,0, N38+N90+N142)","v":0},{"$f":"IF(COUNT($H38:O38)>='RFM input'!$W$7,0, O38+O90+O142)","v":0},{"$f":"IF(COUNT($H38:P38)>='RFM input'!$W$7,0, P38+P90+P142)","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'RAB roll forward'!G749","v":0},0,0,{"$f":"IF(COUNT($H39:I39)>='RFM input'!$W$7,0, I39+I91+I143)","v":0},{"$f":"IF(COUNT($H39:J39)>='RFM input'!$W$7,0, J39+J91+J143)","v":0},{"$f":"IF(COUNT($H39:K39)>='RFM input'!$W$7,0, K39+K91+K143)","v":0},{"$f":"IF(COUNT($H39:L39)>='RFM input'!$W$7,0, L39+L91+L143)","v":0},{"$f":"IF(COUNT($H39:M39)>='RFM input'!$W$7,0, M39+M91+M143)","v":0},{"$f":"IF(COUNT($H39:N39)>='RFM input'!$W$7,0, N39+N91+N143)","v":0},{"$f":"IF(COUNT($H39:O39)>='RFM input'!$W$7,0, O39+O91+O143)","v":0},{"$f":"IF(COUNT($H39:P39)>='RFM input'!$W$7,0, P39+P91+P143)","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'RAB roll forward'!G750","v":0},0,0,{"$f":"IF(COUNT($H40:I40)>='RFM input'!$W$7,0, I40+I92+I144)","v":0},{"$f":"IF(COUNT($H40:J40)>='RFM input'!$W$7,0, J40+J92+J144)","v":0},{"$f":"IF(COUNT($H40:K40)>='RFM input'!$W$7,0, K40+K92+K144)","v":0},{"$f":"IF(COUNT($H40:L40)>='RFM input'!$W$7,0, L40+L92+L144)","v":0},{"$f":"IF(COUNT($H40:M40)>='RFM input'!$W$7,0, M40+M92+M144)","v":0},{"$f":"IF(COUNT($H40:N40)>='RFM input'!$W$7,0, N40+N92+N144)","v":0},{"$f":"IF(COUNT($H40:O40)>='RFM input'!$W$7,0, O40+O92+O144)","v":0},{"$f":"IF(COUNT($H40:P40)>='RFM input'!$W$7,0, P40+P92+P144)","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'RAB roll forward'!G751","v":0},0,0,{"$f":"IF(COUNT($H41:I41)>='RFM input'!$W$7,0, I41+I93+I145)","v":0},{"$f":"IF(COUNT($H41:J41)>='RFM input'!$W$7,0, J41+J93+J145)","v":0},{"$f":"IF(COUNT($H41:K41)>='RFM input'!$W$7,0, K41+K93+K145)","v":0},{"$f":"IF(COUNT($H41:L41)>='RFM input'!$W$7,0, L41+L93+L145)","v":0},{"$f":"IF(COUNT($H41:M41)>='RFM input'!$W$7,0, M41+M93+M145)","v":0},{"$f":"IF(COUNT($H41:N41)>='RFM input'!$W$7,0, N41+N93+N145)","v":0},{"$f":"IF(COUNT($H41:O41)>='RFM input'!$W$7,0, O41+O93+O145)","v":0},{"$f":"IF(COUNT($H41:P41)>='RFM input'!$W$7,0, P41+P93+P145)","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'RAB roll forward'!G752","v":0},0,0,{"$f":"IF(COUNT($H42:I42)>='RFM input'!$W$7,0, I42+I94+I146)","v":0},{"$f":"IF(COUNT($H42:J42)>='RFM input'!$W$7,0, J42+J94+J146)","v":0},{"$f":"IF(COUNT($H42:K42)>='RFM input'!$W$7,0, K42+K94+K146)","v":0},{"$f":"IF(COUNT($H42:L42)>='RFM input'!$W$7,0, L42+L94+L146)","v":0},{"$f":"IF(COUNT($H42:M42)>='RFM input'!$W$7,0, M42+M94+M146)","v":0},{"$f":"IF(COUNT($H42:N42)>='RFM input'!$W$7,0, N42+N94+N146)","v":0},{"$f":"IF(COUNT($H42:O42)>='RFM input'!$W$7,0, O42+O94+O146)","v":0},{"$f":"IF(COUNT($H42:P42)>='RFM input'!$W$7,0, P42+P94+P146)","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'RAB roll forward'!G753","v":2.4914740598596214},2.5444351535534948,2.5930107337576977,{"$f":"IF(COUNT($H43:I43)>='RFM input'!$W$7,0, I43+I95+I147)","v":0},{"$f":"IF(COUNT($H43:J43)>='RFM input'!$W$7,0, J43+J95+J147)","v":0},{"$f":"IF(COUNT($H43:K43)>='RFM input'!$W$7,0, K43+K95+K147)","v":0},{"$f":"IF(COUNT($H43:L43)>='RFM input'!$W$7,0, L43+L95+L147)","v":0},{"$f":"IF(COUNT($H43:M43)>='RFM input'!$W$7,0, M43+M95+M147)","v":0},{"$f":"IF(COUNT($H43:N43)>='RFM input'!$W$7,0, N43+N95+N147)","v":0},{"$f":"IF(COUNT($H43:O43)>='RFM input'!$W$7,0, O43+O95+O147)","v":0},{"$f":"IF(COUNT($H43:P43)>='RFM input'!$W$7,0, P43+P95+P147)","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G754","v":7.3636296221012048},-2.9104215017315895,7.9503770675580174,{"$f":"IF(COUNT($H44:I44)>='RFM input'!$W$7,0, I44+I96+I148)","v":0},{"$f":"IF(COUNT($H44:J44)>='RFM input'!$W$7,0, J44+J96+J148)","v":0},{"$f":"IF(COUNT($H44:K44)>='RFM input'!$W$7,0, K44+K96+K148)","v":0},{"$f":"IF(COUNT($H44:L44)>='RFM input'!$W$7,0, L44+L96+L148)","v":0},{"$f":"IF(COUNT($H44:M44)>='RFM input'!$W$7,0, M44+M96+M148)","v":0},{"$f":"IF(COUNT($H44:N44)>='RFM input'!$W$7,0, N44+N96+N148)","v":0},{"$f":"IF(COUNT($H44:O44)>='RFM input'!$W$7,0, O44+O96+O148)","v":0},{"$f":"IF(COUNT($H44:P44)>='RFM input'!$W$7,0, P44+P96+P148)","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'RAB roll forward'!G755","v":23.661055073035868},25.084671526038093,39.782214750707098,{"$f":"IF(COUNT($H45:I45)>='RFM input'!$W$7,0, I45+I97+I149)","v":0},{"$f":"IF(COUNT($H45:J45)>='RFM input'!$W$7,0, J45+J97+J149)","v":0},{"$f":"IF(COUNT($H45:K45)>='RFM input'!$W$7,0, K45+K97+K149)","v":0},{"$f":"IF(COUNT($H45:L45)>='RFM input'!$W$7,0, L45+L97+L149)","v":0},{"$f":"IF(COUNT($H45:M45)>='RFM input'!$W$7,0, M45+M97+M149)","v":0},{"$f":"IF(COUNT($H45:N45)>='RFM input'!$W$7,0, N45+N97+N149)","v":0},{"$f":"IF(COUNT($H45:O45)>='RFM input'!$W$7,0, O45+O97+O149)","v":0},{"$f":"IF(COUNT($H45:P45)>='RFM input'!$W$7,0, P45+P97+P149)","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'RAB roll forward'!G756","v":12.316862543578534},28.222501133231177,28.501391356128433,{"$f":"IF(COUNT($H46:I46)>='RFM input'!$W$7,0, I46+I98+I150)","v":0},{"$f":"IF(COUNT($H46:J46)>='RFM input'!$W$7,0, J46+J98+J150)","v":0},{"$f":"IF(COUNT($H46:K46)>='RFM input'!$W$7,0, K46+K98+K150)","v":0},{"$f":"IF(COUNT($H46:L46)>='RFM input'!$W$7,0, L46+L98+L150)","v":0},{"$f":"IF(COUNT($H46:M46)>='RFM input'!$W$7,0, M46+M98+M150)","v":0},{"$f":"IF(COUNT($H46:N46)>='RFM input'!$W$7,0, N46+N98+N150)","v":0},{"$f":"IF(COUNT($H46:O46)>='RFM input'!$W$7,0, O46+O98+O150)","v":0},{"$f":"IF(COUNT($H46:P46)>='RFM input'!$W$7,0, P46+P98+P150)","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'RAB roll forward'!G757","v":11.767156283384075},13.258203043114699,13.511314192119615,{"$f":"IF(COUNT($H47:I47)>='RFM input'!$W$7,0, I47+I99+I151)","v":0},{"$f":"IF(COUNT($H47:J47)>='RFM input'!$W$7,0, J47+J99+J151)","v":0},{"$f":"IF(COUNT($H47:K47)>='RFM input'!$W$7,0, K47+K99+K151)","v":0},{"$f":"IF(COUNT($H47:L47)>='RFM input'!$W$7,0, L47+L99+L151)","v":0},{"$f":"IF(COUNT($H47:M47)>='RFM input'!$W$7,0, M47+M99+M151)","v":0},{"$f":"IF(COUNT($H47:N47)>='RFM input'!$W$7,0, N47+N99+N151)","v":0},{"$f":"IF(COUNT($H47:O47)>='RFM input'!$W$7,0, O47+O99+O151)","v":0},{"$f":"IF(COUNT($H47:P47)>='RFM input'!$W$7,0, P47+P99+P151)","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'RAB roll forward'!G758","v":12.87687338636314},11.447464484959296,3.0494986332750358,{"$f":"IF(COUNT($H48:I48)>='RFM input'!$W$7,0, I48+I100+I152)","v":0},{"$f":"IF(COUNT($H48:J48)>='RFM input'!$W$7,0, J48+J100+J152)","v":0},{"$f":"IF(COUNT($H48:K48)>='RFM input'!$W$7,0, K48+K100+K152)","v":0},{"$f":"IF(COUNT($H48:L48)>='RFM input'!$W$7,0, L48+L100+L152)","v":0},{"$f":"IF(COUNT($H48:M48)>='RFM input'!$W$7,0, M48+M100+M152)","v":0},{"$f":"IF(COUNT($H48:N48)>='RFM input'!$W$7,0, N48+N100+N152)","v":0},{"$f":"IF(COUNT($H48:O48)>='RFM input'!$W$7,0, O48+O100+O152)","v":0},{"$f":"IF(COUNT($H48:P48)>='RFM input'!$W$7,0, P48+P100+P152)","v":0}]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,{"$f":"'RAB roll forward'!G759","v":0},0,11.934181418229359,{"$f":"IF(COUNT($H49:I49)>='RFM input'!$W$7,0, I49+I101+I153)","v":0},{"$f":"IF(COUNT($H49:J49)>='RFM input'!$W$7,0, J49+J101+J153)","v":0},{"$f":"IF(COUNT($H49:K49)>='RFM input'!$W$7,0, K49+K101+K153)","v":0},{"$f":"IF(COUNT($H49:L49)>='RFM input'!$W$7,0, L49+L101+L153)","v":0},{"$f":"IF(COUNT($H49:M49)>='RFM input'!$W$7,0, M49+M101+M153)","v":0},{"$f":"IF(COUNT($H49:N49)>='RFM input'!$W$7,0, N49+N101+N153)","v":0},{"$f":"IF(COUNT($H49:O49)>='RFM input'!$W$7,0, O49+O101+O153)","v":0},{"$f":"IF(COUNT($H49:P49)>='RFM input'!$W$7,0, P49+P101+P153)","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'RAB roll forward'!G760","v":1.316238927859199},1.3442181287286643,1.369880474822575,{"$f":"IF(COUNT($H50:I50)>='RFM input'!$W$7,0, I50+I102+I154)","v":0},{"$f":"IF(COUNT($H50:J50)>='RFM input'!$W$7,0, J50+J102+J154)","v":0},{"$f":"IF(COUNT($H50:K50)>='RFM input'!$W$7,0, K50+K102+K154)","v":0},{"$f":"IF(COUNT($H50:L50)>='RFM input'!$W$7,0, L50+L102+L154)","v":0},{"$f":"IF(COUNT($H50:M50)>='RFM input'!$W$7,0, M50+M102+M154)","v":0},{"$f":"IF(COUNT($H50:N50)>='RFM input'!$W$7,0, N50+N102+N154)","v":0},{"$f":"IF(COUNT($H50:O50)>='RFM input'!$W$7,0, O50+O102+O154)","v":0},{"$f":"IF(COUNT($H50:P50)>='RFM input'!$W$7,0, P50+P102+P154)","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G761","v":1.3627876413974789},1.3917563250870739,1.4183262185660088,{"$f":"IF(COUNT($H51:I51)>='RFM input'!$W$7,0, I51+I103+I155)","v":0},{"$f":"IF(COUNT($H51:J51)>='RFM input'!$W$7,0, J51+J103+J155)","v":0},{"$f":"IF(COUNT($H51:K51)>='RFM input'!$W$7,0, K51+K103+K155)","v":0},{"$f":"IF(COUNT($H51:L51)>='RFM input'!$W$7,0, L51+L103+L155)","v":0},{"$f":"IF(COUNT($H51:M51)>='RFM input'!$W$7,0, M51+M103+M155)","v":0},{"$f":"IF(COUNT($H51:N51)>='RFM input'!$W$7,0, N51+N103+N155)","v":0},{"$f":"IF(COUNT($H51:O51)>='RFM input'!$W$7,0, O51+O103+O155)","v":0},{"$f":"IF(COUNT($H51:P51)>='RFM input'!$W$7,0, P51+P103+P155)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G762","v":0},0,0,{"$f":"IF(COUNT($H52:I52)>='RFM input'!$W$7,0, I52+I104+I156)","v":0},{"$f":"IF(COUNT($H52:J52)>='RFM input'!$W$7,0, J52+J104+J156)","v":0},{"$f":"IF(COUNT($H52:K52)>='RFM input'!$W$7,0, K52+K104+K156)","v":0},{"$f":"IF(COUNT($H52:L52)>='RFM input'!$W$7,0, L52+L104+L156)","v":0},{"$f":"IF(COUNT($H52:M52)>='RFM input'!$W$7,0, M52+M104+M156)","v":0},{"$f":"IF(COUNT($H52:N52)>='RFM input'!$W$7,0, N52+N104+N156)","v":0},{"$f":"IF(COUNT($H52:O52)>='RFM input'!$W$7,0, O52+O104+O156)","v":0},{"$f":"IF(COUNT($H52:P52)>='RFM input'!$W$7,0, P52+P104+P156)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G763","v":0},0,0,{"$f":"IF(COUNT($H53:I53)>='RFM input'!$W$7,0, I53+I105+I157)","v":0},{"$f":"IF(COUNT($H53:J53)>='RFM input'!$W$7,0, J53+J105+J157)","v":0},{"$f":"IF(COUNT($H53:K53)>='RFM input'!$W$7,0, K53+K105+K157)","v":0},{"$f":"IF(COUNT($H53:L53)>='RFM input'!$W$7,0, L53+L105+L157)","v":0},{"$f":"IF(COUNT($H53:M53)>='RFM input'!$W$7,0, M53+M105+M157)","v":0},{"$f":"IF(COUNT($H53:N53)>='RFM input'!$W$7,0, N53+N105+N157)","v":0},{"$f":"IF(COUNT($H53:O53)>='RFM input'!$W$7,0, O53+O105+O157)","v":0},{"$f":"IF(COUNT($H53:P53)>='RFM input'!$W$7,0, P53+P105+P157)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G764","v":0},0,0,{"$f":"IF(COUNT($H54:I54)>='RFM input'!$W$7,0, I54+I106+I158)","v":0},{"$f":"IF(COUNT($H54:J54)>='RFM input'!$W$7,0, J54+J106+J158)","v":0},{"$f":"IF(COUNT($H54:K54)>='RFM input'!$W$7,0, K54+K106+K158)","v":0},{"$f":"IF(COUNT($H54:L54)>='RFM input'!$W$7,0, L54+L106+L158)","v":0},{"$f":"IF(COUNT($H54:M54)>='RFM input'!$W$7,0, M54+M106+M158)","v":0},{"$f":"IF(COUNT($H54:N54)>='RFM input'!$W$7,0, N54+N106+N158)","v":0},{"$f":"IF(COUNT($H54:O54)>='RFM input'!$W$7,0, O54+O106+O158)","v":0},{"$f":"IF(COUNT($H54:P54)>='RFM input'!$W$7,0, P54+P106+P158)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G765","v":0},0,0,{"$f":"IF(COUNT($H55:I55)>='RFM input'!$W$7,0, I55+I107+I159)","v":0},{"$f":"IF(COUNT($H55:J55)>='RFM input'!$W$7,0, J55+J107+J159)","v":0},{"$f":"IF(COUNT($H55:K55)>='RFM input'!$W$7,0, K55+K107+K159)","v":0},{"$f":"IF(COUNT($H55:L55)>='RFM input'!$W$7,0, L55+L107+L159)","v":0},{"$f":"IF(COUNT($H55:M55)>='RFM input'!$W$7,0, M55+M107+M159)","v":0},{"$f":"IF(COUNT($H55:N55)>='RFM input'!$W$7,0, N55+N107+N159)","v":0},{"$f":"IF(COUNT($H55:O55)>='RFM input'!$W$7,0, O55+O107+O159)","v":0},{"$f":"IF(COUNT($H55:P55)>='RFM input'!$W$7,0, P55+P107+P159)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G766","v":0},0,0,{"$f":"IF(COUNT($H56:I56)>='RFM input'!$W$7,0, I56+I108+I160)","v":0},{"$f":"IF(COUNT($H56:J56)>='RFM input'!$W$7,0, J56+J108+J160)","v":0},{"$f":"IF(COUNT($H56:K56)>='RFM input'!$W$7,0, K56+K108+K160)","v":0},{"$f":"IF(COUNT($H56:L56)>='RFM input'!$W$7,0, L56+L108+L160)","v":0},{"$f":"IF(COUNT($H56:M56)>='RFM input'!$W$7,0, M56+M108+M160)","v":0},{"$f":"IF(COUNT($H56:N56)>='RFM input'!$W$7,0, N56+N108+N160)","v":0},{"$f":"IF(COUNT($H56:O56)>='RFM input'!$W$7,0, O56+O108+O160)","v":0},{"$f":"IF(COUNT($H56:P56)>='RFM input'!$W$7,0, P56+P108+P160)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G767","v":0},{"$f":"G57+G109+G161+G213+G265+G317","v":0},{"$f":"H57+H109+H161","v":0.21175540138948559},{"$f":"IF(COUNT($H57:I57)>='RFM input'!$W$7,0, I57+I109+I161)","v":0},{"$f":"IF(COUNT($H57:J57)>='RFM input'!$W$7,0, J57+J109+J161)","v":0},{"$f":"IF(COUNT($H57:K57)>='RFM input'!$W$7,0, K57+K109+K161)","v":0},{"$f":"IF(COUNT($H57:L57)>='RFM input'!$W$7,0, L57+L109+L161)","v":0},{"$f":"IF(COUNT($H57:M57)>='RFM input'!$W$7,0, M57+M109+M161)","v":0},{"$f":"IF(COUNT($H57:N57)>='RFM input'!$W$7,0, N57+N109+N161)","v":0},{"$f":"IF(COUNT($H57:O57)>='RFM input'!$W$7,0, O57+O109+O161)","v":0},{"$f":"IF(COUNT($H57:P57)>='RFM input'!$W$7,0, P57+P109+P161)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G60:G109)","v":125.42064633618676},117.28150077709738,108.89054208157259,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'RAB roll forward'!G770","v":0.2416342399595752},{"$f":"'RAB roll forward'!H770","v":0.18126880959380978},{"$f":"'RAB roll forward'!I770","v":0.19128146178508126},{"$f":"'RAB roll forward'!J770","v":0},{"$f":"'RAB roll forward'!K770","v":0},{"$f":"'RAB roll forward'!L770","v":0},{"$f":"'RAB roll forward'!M770","v":0},{"$f":"'RAB roll forward'!N770","v":0},{"$f":"'RAB roll forward'!O770","v":0},{"$f":"'RAB roll forward'!P770","v":0},{"$f":"'RAB roll forward'!Q770","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'RAB roll forward'!G771","v":0},{"$f":"'RAB roll forward'!H771","v":0},{"$f":"'RAB roll forward'!I771","v":0},{"$f":"'RAB roll forward'!J771","v":0},{"$f":"'RAB roll forward'!K771","v":0},{"$f":"'RAB roll forward'!L771","v":0},{"$f":"'RAB roll forward'!M771","v":0},{"$f":"'RAB roll forward'!N771","v":0},{"$f":"'RAB roll forward'!O771","v":0},{"$f":"'RAB roll forward'!P771","v":0},{"$f":"'RAB roll forward'!Q771","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'RAB roll forward'!G772","v":0.1692395018941677},{"$f":"'RAB roll forward'!H772","v":0.85283512577409648},{"$f":"'RAB roll forward'!I772","v":4.5855427257424841},{"$f":"'RAB roll forward'!J772","v":0},{"$f":"'RAB roll forward'!K772","v":0},{"$f":"'RAB roll forward'!L772","v":0},{"$f":"'RAB roll forward'!M772","v":0},{"$f":"'RAB roll forward'!N772","v":0},{"$f":"'RAB roll forward'!O772","v":0},{"$f":"'RAB roll forward'!P772","v":0},{"$f":"'RAB roll forward'!Q772","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'RAB roll forward'!G773","v":0.15493224310267181},{"$f":"'RAB roll forward'!H773","v":1.1812006346783372},{"$f":"'RAB roll forward'!I773","v":2.2359483855465725},{"$f":"'RAB roll forward'!J773","v":0},{"$f":"'RAB roll forward'!K773","v":0},{"$f":"'RAB roll forward'!L773","v":0},{"$f":"'RAB roll forward'!M773","v":0},{"$f":"'RAB roll forward'!N773","v":0},{"$f":"'RAB roll forward'!O773","v":0},{"$f":"'RAB roll forward'!P773","v":0},{"$f":"'RAB roll forward'!Q773","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'RAB roll forward'!G774","v":18.840049450079633},{"$f":"'RAB roll forward'!H774","v":3.4977475235037176},{"$f":"'RAB roll forward'!I774","v":2.2123817542467425},{"$f":"'RAB roll forward'!J774","v":0},{"$f":"'RAB roll forward'!K774","v":0},{"$f":"'RAB roll forward'!L774","v":0},{"$f":"'RAB roll forward'!M774","v":0},{"$f":"'RAB roll forward'!N774","v":0},{"$f":"'RAB roll forward'!O774","v":0},{"$f":"'RAB roll forward'!P774","v":0},{"$f":"'RAB roll forward'!Q774","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'RAB roll forward'!G775","v":0.45083225883803196},{"$f":"'RAB roll forward'!H775","v":0.27477053390510281},{"$f":"'RAB roll forward'!I775","v":0.22725237167618095},{"$f":"'RAB roll forward'!J775","v":0},{"$f":"'RAB roll forward'!K775","v":0},{"$f":"'RAB roll forward'!L775","v":0},{"$f":"'RAB roll forward'!M775","v":0},{"$f":"'RAB roll forward'!N775","v":0},{"$f":"'RAB roll forward'!O775","v":0},{"$f":"'RAB roll forward'!P775","v":0},{"$f":"'RAB roll forward'!Q775","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'RAB roll forward'!G776","v":7.4461921213381101},{"$f":"'RAB roll forward'!H776","v":6.3129843835866888},{"$f":"'RAB roll forward'!I776","v":6.5502667471506166},{"$f":"'RAB roll forward'!J776","v":0},{"$f":"'RAB roll forward'!K776","v":0},{"$f":"'RAB roll forward'!L776","v":0},{"$f":"'RAB roll forward'!M776","v":0},{"$f":"'RAB roll forward'!N776","v":0},{"$f":"'RAB roll forward'!O776","v":0},{"$f":"'RAB roll forward'!P776","v":0},{"$f":"'RAB roll forward'!Q776","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'RAB roll forward'!G777","v":23.148815063334553},{"$f":"'RAB roll forward'!H777","v":20.23244829319686},{"$f":"'RAB roll forward'!I777","v":20.15481018921993},{"$f":"'RAB roll forward'!J777","v":0},{"$f":"'RAB roll forward'!K777","v":0},{"$f":"'RAB roll forward'!L777","v":0},{"$f":"'RAB roll forward'!M777","v":0},{"$f":"'RAB roll forward'!N777","v":0},{"$f":"'RAB roll forward'!O777","v":0},{"$f":"'RAB roll forward'!P777","v":0},{"$f":"'RAB roll forward'!Q777","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'RAB roll forward'!G778","v":0.81318601610413588},{"$f":"'RAB roll forward'!H778","v":1.651633188597577},{"$f":"'RAB roll forward'!I778","v":0.84839175962959235},{"$f":"'RAB roll forward'!J778","v":0},{"$f":"'RAB roll forward'!K778","v":0},{"$f":"'RAB roll forward'!L778","v":0},{"$f":"'RAB roll forward'!M778","v":0},{"$f":"'RAB roll forward'!N778","v":0},{"$f":"'RAB roll forward'!O778","v":0},{"$f":"'RAB roll forward'!P778","v":0},{"$f":"'RAB roll forward'!Q778","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'RAB roll forward'!G779","v":8.0308169378754339},{"$f":"'RAB roll forward'!H779","v":6.6284725664296786},{"$f":"'RAB roll forward'!I779","v":6.1334294128940057},{"$f":"'RAB roll forward'!J779","v":0},{"$f":"'RAB roll forward'!K779","v":0},{"$f":"'RAB roll forward'!L779","v":0},{"$f":"'RAB roll forward'!M779","v":0},{"$f":"'RAB roll forward'!N779","v":0},{"$f":"'RAB roll forward'!O779","v":0},{"$f":"'RAB roll forward'!P779","v":0},{"$f":"'RAB roll forward'!Q779","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'RAB roll forward'!G780","v":0},{"$f":"'RAB roll forward'!H780","v":0},{"$f":"'RAB roll forward'!I780","v":0},{"$f":"'RAB roll forward'!J780","v":0},{"$f":"'RAB roll forward'!K780","v":0},{"$f":"'RAB roll forward'!L780","v":0},{"$f":"'RAB roll forward'!M780","v":0},{"$f":"'RAB roll forward'!N780","v":0},{"$f":"'RAB roll forward'!O780","v":0},{"$f":"'RAB roll forward'!P780","v":0},{"$f":"'RAB roll forward'!Q780","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'RAB roll forward'!G781","v":0.16609747620662002},{"$f":"'RAB roll forward'!H781","v":0.16634265282062877},{"$f":"'RAB roll forward'!I781","v":0.17256975334443625},{"$f":"'RAB roll forward'!J781","v":0},{"$f":"'RAB roll forward'!K781","v":0},{"$f":"'RAB roll forward'!L781","v":0},{"$f":"'RAB roll forward'!M781","v":0},{"$f":"'RAB roll forward'!N781","v":0},{"$f":"'RAB roll forward'!O781","v":0},{"$f":"'RAB roll forward'!P781","v":0},{"$f":"'RAB roll forward'!Q781","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'RAB roll forward'!G782","v":3.6892142948295832},{"$f":"'RAB roll forward'!H782","v":3.6585197813830401},{"$f":"'RAB roll forward'!I782","v":3.613470440722232},{"$f":"'RAB roll forward'!J782","v":0},{"$f":"'RAB roll forward'!K782","v":0},{"$f":"'RAB roll forward'!L782","v":0},{"$f":"'RAB roll forward'!M782","v":0},{"$f":"'RAB roll forward'!N782","v":0},{"$f":"'RAB roll forward'!O782","v":0},{"$f":"'RAB roll forward'!P782","v":0},{"$f":"'RAB roll forward'!Q782","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'RAB roll forward'!G783","v":6.6228421228466097},{"$f":"'RAB roll forward'!H783","v":6.9387681469904905},{"$f":"'RAB roll forward'!I783","v":7.1975956732020778},{"$f":"'RAB roll forward'!J783","v":0},{"$f":"'RAB roll forward'!K783","v":0},{"$f":"'RAB roll forward'!L783","v":0},{"$f":"'RAB roll forward'!M783","v":0},{"$f":"'RAB roll forward'!N783","v":0},{"$f":"'RAB roll forward'!O783","v":0},{"$f":"'RAB roll forward'!P783","v":0},{"$f":"'RAB roll forward'!Q783","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'RAB roll forward'!G784","v":6.1391495256222779},{"$f":"'RAB roll forward'!H784","v":6.1937260472775097},{"$f":"'RAB roll forward'!I784","v":6.2011070087337741},{"$f":"'RAB roll forward'!J784","v":0},{"$f":"'RAB roll forward'!K784","v":0},{"$f":"'RAB roll forward'!L784","v":0},{"$f":"'RAB roll forward'!M784","v":0},{"$f":"'RAB roll forward'!N784","v":0},{"$f":"'RAB roll forward'!O784","v":0},{"$f":"'RAB roll forward'!P784","v":0},{"$f":"'RAB roll forward'!Q784","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'RAB roll forward'!G785","v":3.4699961093341321},{"$f":"'RAB roll forward'!H785","v":3.6592910580540705},{"$f":"'RAB roll forward'!I785","v":3.7868939612046382},{"$f":"'RAB roll forward'!J785","v":0},{"$f":"'RAB roll forward'!K785","v":0},{"$f":"'RAB roll forward'!L785","v":0},{"$f":"'RAB roll forward'!M785","v":0},{"$f":"'RAB roll forward'!N785","v":0},{"$f":"'RAB roll forward'!O785","v":0},{"$f":"'RAB roll forward'!P785","v":0},{"$f":"'RAB roll forward'!Q785","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'RAB roll forward'!G786","v":2.5952354539302989},{"$f":"'RAB roll forward'!H786","v":3.1338379900219402},{"$f":"'RAB roll forward'!I786","v":3.2145691871112714},{"$f":"'RAB roll forward'!J786","v":0},{"$f":"'RAB roll forward'!K786","v":0},{"$f":"'RAB roll forward'!L786","v":0},{"$f":"'RAB roll forward'!M786","v":0},{"$f":"'RAB roll forward'!N786","v":0},{"$f":"'RAB roll forward'!O786","v":0},{"$f":"'RAB roll forward'!P786","v":0},{"$f":"'RAB roll forward'!Q786","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'RAB roll forward'!G787","v":4.0245759846777824},{"$f":"'RAB roll forward'!H787","v":4.1210552663199271},{"$f":"'RAB roll forward'!I787","v":4.2715223492561716},{"$f":"'RAB roll forward'!J787","v":0},{"$f":"'RAB roll forward'!K787","v":0},{"$f":"'RAB roll forward'!L787","v":0},{"$f":"'RAB roll forward'!M787","v":0},{"$f":"'RAB roll forward'!N787","v":0},{"$f":"'RAB roll forward'!O787","v":0},{"$f":"'RAB roll forward'!P787","v":0},{"$f":"'RAB roll forward'!Q787","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'RAB roll forward'!G788","v":6.377615947100236},{"$f":"'RAB roll forward'!H788","v":6.4878242334166005},{"$f":"'RAB roll forward'!I788","v":6.6857177977460545},{"$f":"'RAB roll forward'!J788","v":0},{"$f":"'RAB roll forward'!K788","v":0},{"$f":"'RAB roll forward'!L788","v":0},{"$f":"'RAB roll forward'!M788","v":0},{"$f":"'RAB roll forward'!N788","v":0},{"$f":"'RAB roll forward'!O788","v":0},{"$f":"'RAB roll forward'!P788","v":0},{"$f":"'RAB roll forward'!Q788","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'RAB roll forward'!G789","v":4.6481833950928024},{"$f":"'RAB roll forward'!H789","v":4.6171526293225025},{"$f":"'RAB roll forward'!I789","v":4.7321888194136275},{"$f":"'RAB roll forward'!J789","v":0},{"$f":"'RAB roll forward'!K789","v":0},{"$f":"'RAB roll forward'!L789","v":0},{"$f":"'RAB roll forward'!M789","v":0},{"$f":"'RAB roll forward'!N789","v":0},{"$f":"'RAB roll forward'!O789","v":0},{"$f":"'RAB roll forward'!P789","v":0},{"$f":"'RAB roll forward'!Q789","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'RAB roll forward'!G790","v":1.0304130705347254},{"$f":"'RAB roll forward'!H790","v":0.9230914559453508},{"$f":"'RAB roll forward'!I790","v":0.95171503101405763},{"$f":"'RAB roll forward'!J790","v":0},{"$f":"'RAB roll forward'!K790","v":0},{"$f":"'RAB roll forward'!L790","v":0},{"$f":"'RAB roll forward'!M790","v":0},{"$f":"'RAB roll forward'!N790","v":0},{"$f":"'RAB roll forward'!O790","v":0},{"$f":"'RAB roll forward'!P790","v":0},{"$f":"'RAB roll forward'!Q790","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'RAB roll forward'!G791","v":0},{"$f":"'RAB roll forward'!H791","v":0},{"$f":"'RAB roll forward'!I791","v":0},{"$f":"'RAB roll forward'!J791","v":0},{"$f":"'RAB roll forward'!K791","v":0},{"$f":"'RAB roll forward'!L791","v":0},{"$f":"'RAB roll forward'!M791","v":0},{"$f":"'RAB roll forward'!N791","v":0},{"$f":"'RAB roll forward'!O791","v":0},{"$f":"'RAB roll forward'!P791","v":0},{"$f":"'RAB roll forward'!Q791","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'RAB roll forward'!G792","v":0.14323106281413747},{"$f":"'RAB roll forward'!H792","v":8.3129165737771266E-2},{"$f":"'RAB roll forward'!I792","v":8.2045268814648756E-2},{"$f":"'RAB roll forward'!J792","v":0},{"$f":"'RAB roll forward'!K792","v":0},{"$f":"'RAB roll forward'!L792","v":0},{"$f":"'RAB roll forward'!M792","v":0},{"$f":"'RAB roll forward'!N792","v":0},{"$f":"'RAB roll forward'!O792","v":0},{"$f":"'RAB roll forward'!P792","v":0},{"$f":"'RAB roll forward'!Q792","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'RAB roll forward'!G793","v":2.4625267132182077E-2},{"$f":"'RAB roll forward'!H793","v":2.5150730072873693E-2},{"$f":"'RAB roll forward'!I793","v":2.5698752645006259E-2},{"$f":"'RAB roll forward'!J793","v":0},{"$f":"'RAB roll forward'!K793","v":0},{"$f":"'RAB roll forward'!L793","v":0},{"$f":"'RAB roll forward'!M793","v":0},{"$f":"'RAB roll forward'!N793","v":0},{"$f":"'RAB roll forward'!O793","v":0},{"$f":"'RAB roll forward'!P793","v":0},{"$f":"'RAB roll forward'!Q793","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'RAB roll forward'!G794","v":0.25906634297890413},{"$f":"'RAB roll forward'!H794","v":0.15035822913998462},{"$f":"'RAB roll forward'!I794","v":0.14839775208617817},{"$f":"'RAB roll forward'!J794","v":0},{"$f":"'RAB roll forward'!K794","v":0},{"$f":"'RAB roll forward'!L794","v":0},{"$f":"'RAB roll forward'!M794","v":0},{"$f":"'RAB roll forward'!N794","v":0},{"$f":"'RAB roll forward'!O794","v":0},{"$f":"'RAB roll forward'!P794","v":0},{"$f":"'RAB roll forward'!Q794","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'RAB roll forward'!G795","v":0.68878551076674421},{"$f":"'RAB roll forward'!H795","v":0.40429540290368277},{"$f":"'RAB roll forward'!I795","v":0.39938342611911265},{"$f":"'RAB roll forward'!J795","v":0},{"$f":"'RAB roll forward'!K795","v":0},{"$f":"'RAB roll forward'!L795","v":0},{"$f":"'RAB roll forward'!M795","v":0},{"$f":"'RAB roll forward'!N795","v":0},{"$f":"'RAB roll forward'!O795","v":0},{"$f":"'RAB roll forward'!P795","v":0},{"$f":"'RAB roll forward'!Q795","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'RAB roll forward'!G796","v":0.71563003421808147},{"$f":"'RAB roll forward'!H796","v":0.7308251365180054},{"$f":"'RAB roll forward'!I796","v":0.74724113621295873},{"$f":"'RAB roll forward'!J796","v":0},{"$f":"'RAB roll forward'!K796","v":0},{"$f":"'RAB roll forward'!L796","v":0},{"$f":"'RAB roll forward'!M796","v":0},{"$f":"'RAB roll forward'!N796","v":0},{"$f":"'RAB roll forward'!O796","v":0},{"$f":"'RAB roll forward'!P796","v":0},{"$f":"'RAB roll forward'!Q796","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'RAB roll forward'!G797","v":5.4729240367053587},{"$f":"'RAB roll forward'!H797","v":3.1900070169122134},{"$f":"'RAB roll forward'!I797","v":3.1494919855458616},{"$f":"'RAB roll forward'!J797","v":0},{"$f":"'RAB roll forward'!K797","v":0},{"$f":"'RAB roll forward'!L797","v":0},{"$f":"'RAB roll forward'!M797","v":0},{"$f":"'RAB roll forward'!N797","v":0},{"$f":"'RAB roll forward'!O797","v":0},{"$f":"'RAB roll forward'!P797","v":0},{"$f":"'RAB roll forward'!Q797","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'RAB roll forward'!G798","v":0.53625922643912283},{"$f":"'RAB roll forward'!H798","v":0.54737822112737011},{"$f":"'RAB roll forward'!I798","v":0.56142097963814597},{"$f":"'RAB roll forward'!J798","v":0},{"$f":"'RAB roll forward'!K798","v":0},{"$f":"'RAB roll forward'!L798","v":0},{"$f":"'RAB roll forward'!M798","v":0},{"$f":"'RAB roll forward'!N798","v":0},{"$f":"'RAB roll forward'!O798","v":0},{"$f":"'RAB roll forward'!P798","v":0},{"$f":"'RAB roll forward'!Q798","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'RAB roll forward'!G799","v":0},{"$f":"'RAB roll forward'!H799","v":0},{"$f":"'RAB roll forward'!I799","v":0},{"$f":"'RAB roll forward'!J799","v":0},{"$f":"'RAB roll forward'!K799","v":0},{"$f":"'RAB roll forward'!L799","v":0},{"$f":"'RAB roll forward'!M799","v":0},{"$f":"'RAB roll forward'!N799","v":0},{"$f":"'RAB roll forward'!O799","v":0},{"$f":"'RAB roll forward'!P799","v":0},{"$f":"'RAB roll forward'!Q799","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'RAB roll forward'!G800","v":0},{"$f":"'RAB roll forward'!H800","v":0},{"$f":"'RAB roll forward'!I800","v":0},{"$f":"'RAB roll forward'!J800","v":0},{"$f":"'RAB roll forward'!K800","v":0},{"$f":"'RAB roll forward'!L800","v":0},{"$f":"'RAB roll forward'!M800","v":0},{"$f":"'RAB roll forward'!N800","v":0},{"$f":"'RAB roll forward'!O800","v":0},{"$f":"'RAB roll forward'!P800","v":0},{"$f":"'RAB roll forward'!Q800","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'RAB roll forward'!G801","v":0},{"$f":"'RAB roll forward'!H801","v":0},{"$f":"'RAB roll forward'!I801","v":0},{"$f":"'RAB roll forward'!J801","v":0},{"$f":"'RAB roll forward'!K801","v":0},{"$f":"'RAB roll forward'!L801","v":0},{"$f":"'RAB roll forward'!M801","v":0},{"$f":"'RAB roll forward'!N801","v":0},{"$f":"'RAB roll forward'!O801","v":0},{"$f":"'RAB roll forward'!P801","v":0},{"$f":"'RAB roll forward'!Q801","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'RAB roll forward'!G802","v":0},{"$f":"'RAB roll forward'!H802","v":0},{"$f":"'RAB roll forward'!I802","v":0},{"$f":"'RAB roll forward'!J802","v":0},{"$f":"'RAB roll forward'!K802","v":0},{"$f":"'RAB roll forward'!L802","v":0},{"$f":"'RAB roll forward'!M802","v":0},{"$f":"'RAB roll forward'!N802","v":0},{"$f":"'RAB roll forward'!O802","v":0},{"$f":"'RAB roll forward'!P802","v":0},{"$f":"'RAB roll forward'!Q802","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'RAB roll forward'!G803","v":0},{"$f":"'RAB roll forward'!H803","v":0},{"$f":"'RAB roll forward'!I803","v":0},{"$f":"'RAB roll forward'!J803","v":0},{"$f":"'RAB roll forward'!K803","v":0},{"$f":"'RAB roll forward'!L803","v":0},{"$f":"'RAB roll forward'!M803","v":0},{"$f":"'RAB roll forward'!N803","v":0},{"$f":"'RAB roll forward'!O803","v":0},{"$f":"'RAB roll forward'!P803","v":0},{"$f":"'RAB roll forward'!Q803","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'RAB roll forward'!G804","v":0},{"$f":"'RAB roll forward'!H804","v":0},{"$f":"'RAB roll forward'!I804","v":0},{"$f":"'RAB roll forward'!J804","v":0},{"$f":"'RAB roll forward'!K804","v":0},{"$f":"'RAB roll forward'!L804","v":0},{"$f":"'RAB roll forward'!M804","v":0},{"$f":"'RAB roll forward'!N804","v":0},{"$f":"'RAB roll forward'!O804","v":0},{"$f":"'RAB roll forward'!P804","v":0},{"$f":"'RAB roll forward'!Q804","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'RAB roll forward'!G805","v":0},{"$f":"'RAB roll forward'!H805","v":0},{"$f":"'RAB roll forward'!I805","v":0},{"$f":"'RAB roll forward'!J805","v":0},{"$f":"'RAB roll forward'!K805","v":0},{"$f":"'RAB roll forward'!L805","v":0},{"$f":"'RAB roll forward'!M805","v":0},{"$f":"'RAB roll forward'!N805","v":0},{"$f":"'RAB roll forward'!O805","v":0},{"$f":"'RAB roll forward'!P805","v":0},{"$f":"'RAB roll forward'!Q805","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G806","v":1.7141743100328843},{"$f":"'RAB roll forward'!H806","v":1.7910899532878455},{"$f":"'RAB roll forward'!I806","v":1.8449285780063025},{"$f":"'RAB roll forward'!J806","v":0},{"$f":"'RAB roll forward'!K806","v":0},{"$f":"'RAB roll forward'!L806","v":0},{"$f":"'RAB roll forward'!M806","v":0},{"$f":"'RAB roll forward'!N806","v":0},{"$f":"'RAB roll forward'!O806","v":0},{"$f":"'RAB roll forward'!P806","v":0},{"$f":"'RAB roll forward'!Q806","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'RAB roll forward'!G807","v":16.309811753914147},{"$f":"'RAB roll forward'!H807","v":16.121063590808472},{"$f":"'RAB roll forward'!I807","v":15.699196638024972},{"$f":"'RAB roll forward'!J807","v":0},{"$f":"'RAB roll forward'!K807","v":0},{"$f":"'RAB roll forward'!L807","v":0},{"$f":"'RAB roll forward'!M807","v":0},{"$f":"'RAB roll forward'!N807","v":0},{"$f":"'RAB roll forward'!O807","v":0},{"$f":"'RAB roll forward'!P807","v":0},{"$f":"'RAB roll forward'!Q807","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'RAB roll forward'!G808","v":1.4971175784838078},{"$f":"'RAB roll forward'!H808","v":1.3792961901523393},{"$f":"'RAB roll forward'!I808","v":1.3199055692043529},{"$f":"'RAB roll forward'!J808","v":0},{"$f":"'RAB roll forward'!K808","v":0},{"$f":"'RAB roll forward'!L808","v":0},{"$f":"'RAB roll forward'!M808","v":0},{"$f":"'RAB roll forward'!N808","v":0},{"$f":"'RAB roll forward'!O808","v":0},{"$f":"'RAB roll forward'!P808","v":0},{"$f":"'RAB roll forward'!Q808","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'RAB roll forward'!G809","v":0},{"$f":"'RAB roll forward'!H809","v":0},{"$f":"'RAB roll forward'!I809","v":0},{"$f":"'RAB roll forward'!J809","v":0},{"$f":"'RAB roll forward'!K809","v":0},{"$f":"'RAB roll forward'!L809","v":0},{"$f":"'RAB roll forward'!M809","v":0},{"$f":"'RAB roll forward'!N809","v":0},{"$f":"'RAB roll forward'!O809","v":0},{"$f":"'RAB roll forward'!P809","v":0},{"$f":"'RAB roll forward'!Q809","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'RAB roll forward'!G810","v":0},{"$f":"'RAB roll forward'!H810","v":0},{"$f":"'RAB roll forward'!I810","v":0},{"$f":"'RAB roll forward'!J810","v":0},{"$f":"'RAB roll forward'!K810","v":0},{"$f":"'RAB roll forward'!L810","v":0},{"$f":"'RAB roll forward'!M810","v":0},{"$f":"'RAB roll forward'!N810","v":0},{"$f":"'RAB roll forward'!O810","v":0},{"$f":"'RAB roll forward'!P810","v":0},{"$f":"'RAB roll forward'!Q810","v":0}]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,{"$f":"'RAB roll forward'!G811","v":0},{"$f":"'RAB roll forward'!H811","v":11.934181418229359},{"$f":"'RAB roll forward'!I811","v":0},{"$f":"'RAB roll forward'!J811","v":0},{"$f":"'RAB roll forward'!K811","v":0},{"$f":"'RAB roll forward'!L811","v":0},{"$f":"'RAB roll forward'!M811","v":0},{"$f":"'RAB roll forward'!N811","v":0},{"$f":"'RAB roll forward'!O811","v":0},{"$f":"'RAB roll forward'!P811","v":0},{"$f":"'RAB roll forward'!Q811","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'RAB roll forward'!G812","v":0},{"$f":"'RAB roll forward'!H812","v":0},{"$f":"'RAB roll forward'!I812","v":0.94617716563549337},{"$f":"'RAB roll forward'!J812","v":0},{"$f":"'RAB roll forward'!K812","v":0},{"$f":"'RAB roll forward'!L812","v":0},{"$f":"'RAB roll forward'!M812","v":0},{"$f":"'RAB roll forward'!N812","v":0},{"$f":"'RAB roll forward'!O812","v":0},{"$f":"'RAB roll forward'!P812","v":0},{"$f":"'RAB roll forward'!Q812","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G813","v":0},{"$f":"'RAB roll forward'!H813","v":0},{"$f":"'RAB roll forward'!I813","v":0},{"$f":"'RAB roll forward'!J813","v":0},{"$f":"'RAB roll forward'!K813","v":0},{"$f":"'RAB roll forward'!L813","v":0},{"$f":"'RAB roll forward'!M813","v":0},{"$f":"'RAB roll forward'!N813","v":0},{"$f":"'RAB roll forward'!O813","v":0},{"$f":"'RAB roll forward'!P813","v":0},{"$f":"'RAB roll forward'!Q813","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G814","v":0},{"$f":"'RAB roll forward'!H814","v":0},{"$f":"'RAB roll forward'!I814","v":0},{"$f":"'RAB roll forward'!J814","v":0},{"$f":"'RAB roll forward'!K814","v":0},{"$f":"'RAB roll forward'!L814","v":0},{"$f":"'RAB roll forward'!M814","v":0},{"$f":"'RAB roll forward'!N814","v":0},{"$f":"'RAB roll forward'!O814","v":0},{"$f":"'RAB roll forward'!P814","v":0},{"$f":"'RAB roll forward'!Q814","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G815","v":0},{"$f":"'RAB roll forward'!H815","v":0},{"$f":"'RAB roll forward'!I815","v":0},{"$f":"'RAB roll forward'!J815","v":0},{"$f":"'RAB roll forward'!K815","v":0},{"$f":"'RAB roll forward'!L815","v":0},{"$f":"'RAB roll forward'!M815","v":0},{"$f":"'RAB roll forward'!N815","v":0},{"$f":"'RAB roll forward'!O815","v":0},{"$f":"'RAB roll forward'!P815","v":0},{"$f":"'RAB roll forward'!Q815","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G816","v":0},{"$f":"'RAB roll forward'!H816","v":0},{"$f":"'RAB roll forward'!I816","v":0},{"$f":"'RAB roll forward'!J816","v":0},{"$f":"'RAB roll forward'!K816","v":0},{"$f":"'RAB roll forward'!L816","v":0},{"$f":"'RAB roll forward'!M816","v":0},{"$f":"'RAB roll forward'!N816","v":0},{"$f":"'RAB roll forward'!O816","v":0},{"$f":"'RAB roll forward'!P816","v":0},{"$f":"'RAB roll forward'!Q816","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G817","v":0},{"$f":"'RAB roll forward'!H817","v":0},{"$f":"'RAB roll forward'!I817","v":0},{"$f":"'RAB roll forward'!J817","v":0},{"$f":"'RAB roll forward'!K817","v":0},{"$f":"'RAB roll forward'!L817","v":0},{"$f":"'RAB roll forward'!M817","v":0},{"$f":"'RAB roll forward'!N817","v":0},{"$f":"'RAB roll forward'!O817","v":0},{"$f":"'RAB roll forward'!P817","v":0},{"$f":"'RAB roll forward'!Q817","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G818","v":0},{"$f":"'RAB roll forward'!H818","v":0},{"$f":"'RAB roll forward'!I818","v":0},{"$f":"'RAB roll forward'!J818","v":0},{"$f":"'RAB roll forward'!K818","v":0},{"$f":"'RAB roll forward'!L818","v":0},{"$f":"'RAB roll forward'!M818","v":0},{"$f":"'RAB roll forward'!N818","v":0},{"$f":"'RAB roll forward'!O818","v":0},{"$f":"'RAB roll forward'!P818","v":0},{"$f":"'RAB roll forward'!Q818","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G819","v":0},{"$f":"'RAB roll forward'!H819","v":0.21175540138948559},{"$f":"'RAB roll forward'!I819","v":0},{"$f":"'RAB roll forward'!J819","v":0},{"$f":"'RAB roll forward'!K819","v":0},{"$f":"'RAB roll forward'!L819","v":0},{"$f":"'RAB roll forward'!M819","v":0},{"$f":"'RAB roll forward'!N819","v":0},{"$f":"'RAB roll forward'!O819","v":0},{"$f":"'RAB roll forward'!P819","v":0},{"$f":"'RAB roll forward'!Q819","v":0}]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$H$294& \" Regulatory Depreciation\"","v":"Nominal Forecast Regulatory Depreciation"},null,null,null,{"$f":"SUM(G112:G161)","v":-52.275670015649787},-46.660616583008014,-56.984119680706961,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'RAB roll forward'!G822","v":-0.20049025481384558},{"$f":"'RAB roll forward'!H822","v":-0.23494634898092093},{"$f":"'RAB roll forward'!I822","v":-0.18308179444722478},{"$f":"'RAB roll forward'!J822","v":0},{"$f":"'RAB roll forward'!K822","v":0},{"$f":"'RAB roll forward'!L822","v":0},{"$f":"'RAB roll forward'!M822","v":0},{"$f":"'RAB roll forward'!N822","v":0},{"$f":"'RAB roll forward'!O822","v":0},{"$f":"'RAB roll forward'!P822","v":0},{"$f":"'RAB roll forward'!Q822","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'RAB roll forward'!G823","v":-9.2550933755348813E-2},{"$f":"'RAB roll forward'!H823","v":-0.12059728709484951},{"$f":"'RAB roll forward'!I823","v":-7.6028032258589201E-2},{"$f":"'RAB roll forward'!J823","v":0},{"$f":"'RAB roll forward'!K823","v":0},{"$f":"'RAB roll forward'!L823","v":0},{"$f":"'RAB roll forward'!M823","v":0},{"$f":"'RAB roll forward'!N823","v":0},{"$f":"'RAB roll forward'!O823","v":0},{"$f":"'RAB roll forward'!P823","v":0},{"$f":"'RAB roll forward'!Q823","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'RAB roll forward'!G824","v":-0.72441870242119299},{"$f":"'RAB roll forward'!H824","v":-0.80967272129239309},{"$f":"'RAB roll forward'!I824","v":-0.62401444556439922},{"$f":"'RAB roll forward'!J824","v":0},{"$f":"'RAB roll forward'!K824","v":0},{"$f":"'RAB roll forward'!L824","v":0},{"$f":"'RAB roll forward'!M824","v":0},{"$f":"'RAB roll forward'!N824","v":0},{"$f":"'RAB roll forward'!O824","v":0},{"$f":"'RAB roll forward'!P824","v":0},{"$f":"'RAB roll forward'!Q824","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'RAB roll forward'!G825","v":-5.3776941107971404E-2},{"$f":"'RAB roll forward'!H825","v":-4.9571259954917207E-2},{"$f":"'RAB roll forward'!I825","v":-3.917303095079544E-2},{"$f":"'RAB roll forward'!J825","v":0},{"$f":"'RAB roll forward'!K825","v":0},{"$f":"'RAB roll forward'!L825","v":0},{"$f":"'RAB roll forward'!M825","v":0},{"$f":"'RAB roll forward'!N825","v":0},{"$f":"'RAB roll forward'!O825","v":0},{"$f":"'RAB roll forward'!P825","v":0},{"$f":"'RAB roll forward'!Q825","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'RAB roll forward'!G826","v":-1.9465792397408128},{"$f":"'RAB roll forward'!H826","v":-3.5282024533591434},{"$f":"'RAB roll forward'!I826","v":-3.7521326475753494},{"$f":"'RAB roll forward'!J826","v":0},{"$f":"'RAB roll forward'!K826","v":0},{"$f":"'RAB roll forward'!L826","v":0},{"$f":"'RAB roll forward'!M826","v":0},{"$f":"'RAB roll forward'!N826","v":0},{"$f":"'RAB roll forward'!O826","v":0},{"$f":"'RAB roll forward'!P826","v":0},{"$f":"'RAB roll forward'!Q826","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'RAB roll forward'!G827","v":-0.22220857041690217},{"$f":"'RAB roll forward'!H827","v":-0.24847013236529497},{"$f":"'RAB roll forward'!I827","v":-0.19181769887675965},{"$f":"'RAB roll forward'!J827","v":0},{"$f":"'RAB roll forward'!K827","v":0},{"$f":"'RAB roll forward'!L827","v":0},{"$f":"'RAB roll forward'!M827","v":0},{"$f":"'RAB roll forward'!N827","v":0},{"$f":"'RAB roll forward'!O827","v":0},{"$f":"'RAB roll forward'!P827","v":0},{"$f":"'RAB roll forward'!Q827","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'RAB roll forward'!G828","v":-2.5101042132532387},{"$f":"'RAB roll forward'!H828","v":-2.8625920444625628},{"$f":"'RAB roll forward'!I828","v":-2.4984920743820971},{"$f":"'RAB roll forward'!J828","v":0},{"$f":"'RAB roll forward'!K828","v":0},{"$f":"'RAB roll forward'!L828","v":0},{"$f":"'RAB roll forward'!M828","v":0},{"$f":"'RAB roll forward'!N828","v":0},{"$f":"'RAB roll forward'!O828","v":0},{"$f":"'RAB roll forward'!P828","v":0},{"$f":"'RAB roll forward'!Q828","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'RAB roll forward'!G829","v":-11.899563504627785},{"$f":"'RAB roll forward'!H829","v":-13.167078524305765},{"$f":"'RAB roll forward'!I829","v":-12.070481326169581},{"$f":"'RAB roll forward'!J829","v":0},{"$f":"'RAB roll forward'!K829","v":0},{"$f":"'RAB roll forward'!L829","v":0},{"$f":"'RAB roll forward'!M829","v":0},{"$f":"'RAB roll forward'!N829","v":0},{"$f":"'RAB roll forward'!O829","v":0},{"$f":"'RAB roll forward'!P829","v":0},{"$f":"'RAB roll forward'!Q829","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'RAB roll forward'!G830","v":-0.34722380550055781},{"$f":"'RAB roll forward'!H830","v":-0.38779275108276112},{"$f":"'RAB roll forward'!I830","v":-0.34025833105461845},{"$f":"'RAB roll forward'!J830","v":0},{"$f":"'RAB roll forward'!K830","v":0},{"$f":"'RAB roll forward'!L830","v":0},{"$f":"'RAB roll forward'!M830","v":0},{"$f":"'RAB roll forward'!N830","v":0},{"$f":"'RAB roll forward'!O830","v":0},{"$f":"'RAB roll forward'!P830","v":0},{"$f":"'RAB roll forward'!Q830","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'RAB roll forward'!G831","v":-1.2649493744613096},{"$f":"'RAB roll forward'!H831","v":-1.859431048749169},{"$f":"'RAB roll forward'!I831","v":-0.71135478480646697},{"$f":"'RAB roll forward'!J831","v":0},{"$f":"'RAB roll forward'!K831","v":0},{"$f":"'RAB roll forward'!L831","v":0},{"$f":"'RAB roll forward'!M831","v":0},{"$f":"'RAB roll forward'!N831","v":0},{"$f":"'RAB roll forward'!O831","v":0},{"$f":"'RAB roll forward'!P831","v":0},{"$f":"'RAB roll forward'!Q831","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'RAB roll forward'!G832","v":-8.6191615668114799E-5},{"$f":"'RAB roll forward'!H832","v":-1.5241312846702142E-3},{"$f":"'RAB roll forward'!I832","v":1.3561560404798337E-3},{"$f":"'RAB roll forward'!J832","v":0},{"$f":"'RAB roll forward'!K832","v":0},{"$f":"'RAB roll forward'!L832","v":0},{"$f":"'RAB roll forward'!M832","v":0},{"$f":"'RAB roll forward'!N832","v":0},{"$f":"'RAB roll forward'!O832","v":0},{"$f":"'RAB roll forward'!P832","v":0},{"$f":"'RAB roll forward'!Q832","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'RAB roll forward'!G833","v":-1.8433861427058225E-2},{"$f":"'RAB roll forward'!H833","v":-2.3349985531993023E-2},{"$f":"'RAB roll forward'!I833","v":-1.5889684900423501E-2},{"$f":"'RAB roll forward'!J833","v":0},{"$f":"'RAB roll forward'!K833","v":0},{"$f":"'RAB roll forward'!L833","v":0},{"$f":"'RAB roll forward'!M833","v":0},{"$f":"'RAB roll forward'!N833","v":0},{"$f":"'RAB roll forward'!O833","v":0},{"$f":"'RAB roll forward'!P833","v":0},{"$f":"'RAB roll forward'!Q833","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'RAB roll forward'!G834","v":-0.9173809013259363},{"$f":"'RAB roll forward'!H834","v":-1.0320211749365904},{"$f":"'RAB roll forward'!I834","v":-0.94149920155473588},{"$f":"'RAB roll forward'!J834","v":0},{"$f":"'RAB roll forward'!K834","v":0},{"$f":"'RAB roll forward'!L834","v":0},{"$f":"'RAB roll forward'!M834","v":0},{"$f":"'RAB roll forward'!N834","v":0},{"$f":"'RAB roll forward'!O834","v":0},{"$f":"'RAB roll forward'!P834","v":0},{"$f":"'RAB roll forward'!Q834","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'RAB roll forward'!G835","v":-4.3913894376357732},{"$f":"'RAB roll forward'!H835","v":-4.8797917803978113},{"$f":"'RAB roll forward'!I835","v":-4.3401243371308169},{"$f":"'RAB roll forward'!J835","v":0},{"$f":"'RAB roll forward'!K835","v":0},{"$f":"'RAB roll forward'!L835","v":0},{"$f":"'RAB roll forward'!M835","v":0},{"$f":"'RAB roll forward'!N835","v":0},{"$f":"'RAB roll forward'!O835","v":0},{"$f":"'RAB roll forward'!P835","v":0},{"$f":"'RAB roll forward'!Q835","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'RAB roll forward'!G836","v":-1.6369716227937881},{"$f":"'RAB roll forward'!H836","v":-1.853921576226242},{"$f":"'RAB roll forward'!I836","v":-1.6028786835108784},{"$f":"'RAB roll forward'!J836","v":0},{"$f":"'RAB roll forward'!K836","v":0},{"$f":"'RAB roll forward'!L836","v":0},{"$f":"'RAB roll forward'!M836","v":0},{"$f":"'RAB roll forward'!N836","v":0},{"$f":"'RAB roll forward'!O836","v":0},{"$f":"'RAB roll forward'!P836","v":0},{"$f":"'RAB roll forward'!Q836","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'RAB roll forward'!G837","v":-0.96420128747053224},{"$f":"'RAB roll forward'!H837","v":-1.1267632083380503},{"$f":"'RAB roll forward'!I837","v":-0.97496097007082239},{"$f":"'RAB roll forward'!J837","v":0},{"$f":"'RAB roll forward'!K837","v":0},{"$f":"'RAB roll forward'!L837","v":0},{"$f":"'RAB roll forward'!M837","v":0},{"$f":"'RAB roll forward'!N837","v":0},{"$f":"'RAB roll forward'!O837","v":0},{"$f":"'RAB roll forward'!P837","v":0},{"$f":"'RAB roll forward'!Q837","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'RAB roll forward'!G838","v":-1.97616932743984},{"$f":"'RAB roll forward'!H838","v":-2.1433850711378821},{"$f":"'RAB roll forward'!I838","v":-2.0288186791656284},{"$f":"'RAB roll forward'!J838","v":0},{"$f":"'RAB roll forward'!K838","v":0},{"$f":"'RAB roll forward'!L838","v":0},{"$f":"'RAB roll forward'!M838","v":0},{"$f":"'RAB roll forward'!N838","v":0},{"$f":"'RAB roll forward'!O838","v":0},{"$f":"'RAB roll forward'!P838","v":0},{"$f":"'RAB roll forward'!Q838","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'RAB roll forward'!G839","v":-2.7931291919567593},{"$f":"'RAB roll forward'!H839","v":-3.081017514437963},{"$f":"'RAB roll forward'!I839","v":-2.8998358406299731},{"$f":"'RAB roll forward'!J839","v":0},{"$f":"'RAB roll forward'!K839","v":0},{"$f":"'RAB roll forward'!L839","v":0},{"$f":"'RAB roll forward'!M839","v":0},{"$f":"'RAB roll forward'!N839","v":0},{"$f":"'RAB roll forward'!O839","v":0},{"$f":"'RAB roll forward'!P839","v":0},{"$f":"'RAB roll forward'!Q839","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'RAB roll forward'!G840","v":-1.6894968366587499},{"$f":"'RAB roll forward'!H840","v":-1.9622456198231091},{"$f":"'RAB roll forward'!I840","v":-1.661698257601234},{"$f":"'RAB roll forward'!J840","v":0},{"$f":"'RAB roll forward'!K840","v":0},{"$f":"'RAB roll forward'!L840","v":0},{"$f":"'RAB roll forward'!M840","v":0},{"$f":"'RAB roll forward'!N840","v":0},{"$f":"'RAB roll forward'!O840","v":0},{"$f":"'RAB roll forward'!P840","v":0},{"$f":"'RAB roll forward'!Q840","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'RAB roll forward'!G841","v":-0.79347854119345396},{"$f":"'RAB roll forward'!H841","v":-1.0575635786144881},{"$f":"'RAB roll forward'!I841","v":-0.54171555694348905},{"$f":"'RAB roll forward'!J841","v":0},{"$f":"'RAB roll forward'!K841","v":0},{"$f":"'RAB roll forward'!L841","v":0},{"$f":"'RAB roll forward'!M841","v":0},{"$f":"'RAB roll forward'!N841","v":0},{"$f":"'RAB roll forward'!O841","v":0},{"$f":"'RAB roll forward'!P841","v":0},{"$f":"'RAB roll forward'!Q841","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'RAB roll forward'!G842","v":-0.10391022710489251},{"$f":"'RAB roll forward'!H842","v":-0.21495622596921471},{"$f":"'RAB roll forward'!I842","v":6.4201558071173004E-3},{"$f":"'RAB roll forward'!J842","v":0},{"$f":"'RAB roll forward'!K842","v":0},{"$f":"'RAB roll forward'!L842","v":0},{"$f":"'RAB roll forward'!M842","v":0},{"$f":"'RAB roll forward'!N842","v":0},{"$f":"'RAB roll forward'!O842","v":0},{"$f":"'RAB roll forward'!P842","v":0},{"$f":"'RAB roll forward'!Q842","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'RAB roll forward'!G843","v":-2.718341691597969E-7},{"$f":"'RAB roll forward'!H843","v":1.3088146945248667E-5},{"$f":"'RAB roll forward'!I843","v":6.9305474213043947E-10},{"$f":"'RAB roll forward'!J843","v":0},{"$f":"'RAB roll forward'!K843","v":0},{"$f":"'RAB roll forward'!L843","v":0},{"$f":"'RAB roll forward'!M843","v":0},{"$f":"'RAB roll forward'!N843","v":0},{"$f":"'RAB roll forward'!O843","v":0},{"$f":"'RAB roll forward'!P843","v":0},{"$f":"'RAB roll forward'!Q843","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'RAB roll forward'!G844","v":-4.7156398945046619E-2},{"$f":"'RAB roll forward'!H844","v":-5.5040526904667528E-2},{"$f":"'RAB roll forward'!I844","v":-4.4681186221863581E-2},{"$f":"'RAB roll forward'!J844","v":0},{"$f":"'RAB roll forward'!K844","v":0},{"$f":"'RAB roll forward'!L844","v":0},{"$f":"'RAB roll forward'!M844","v":0},{"$f":"'RAB roll forward'!N844","v":0},{"$f":"'RAB roll forward'!O844","v":0},{"$f":"'RAB roll forward'!P844","v":0},{"$f":"'RAB roll forward'!Q844","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'RAB roll forward'!G845","v":-7.5768549755903913E-2},{"$f":"'RAB roll forward'!H845","v":-8.7324420067936698E-2},{"$f":"'RAB roll forward'!I845","v":-8.4513365770969393E-2},{"$f":"'RAB roll forward'!J845","v":0},{"$f":"'RAB roll forward'!K845","v":0},{"$f":"'RAB roll forward'!L845","v":0},{"$f":"'RAB roll forward'!M845","v":0},{"$f":"'RAB roll forward'!N845","v":0},{"$f":"'RAB roll forward'!O845","v":0},{"$f":"'RAB roll forward'!P845","v":0},{"$f":"'RAB roll forward'!Q845","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'RAB roll forward'!G846","v":-8.70378572227231E-2},{"$f":"'RAB roll forward'!H846","v":-0.10071824006951445},{"$f":"'RAB roll forward'!I846","v":-8.337301859669391E-2},{"$f":"'RAB roll forward'!J846","v":0},{"$f":"'RAB roll forward'!K846","v":0},{"$f":"'RAB roll forward'!L846","v":0},{"$f":"'RAB roll forward'!M846","v":0},{"$f":"'RAB roll forward'!N846","v":0},{"$f":"'RAB roll forward'!O846","v":0},{"$f":"'RAB roll forward'!P846","v":0},{"$f":"'RAB roll forward'!Q846","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'RAB roll forward'!G847","v":-0.60658074113157978},{"$f":"'RAB roll forward'!H847","v":-0.64745591324124496},{"$f":"'RAB roll forward'!I847","v":-0.63613080915906206},{"$f":"'RAB roll forward'!J847","v":0},{"$f":"'RAB roll forward'!K847","v":0},{"$f":"'RAB roll forward'!L847","v":0},{"$f":"'RAB roll forward'!M847","v":0},{"$f":"'RAB roll forward'!N847","v":0},{"$f":"'RAB roll forward'!O847","v":0},{"$f":"'RAB roll forward'!P847","v":0},{"$f":"'RAB roll forward'!Q847","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'RAB roll forward'!G848","v":-1.3864700843744764},{"$f":"'RAB roll forward'!H848","v":-1.4132137369732771},{"$f":"'RAB roll forward'!I848","v":-0.46123196869425737},{"$f":"'RAB roll forward'!J848","v":0},{"$f":"'RAB roll forward'!K848","v":0},{"$f":"'RAB roll forward'!L848","v":0},{"$f":"'RAB roll forward'!M848","v":0},{"$f":"'RAB roll forward'!N848","v":0},{"$f":"'RAB roll forward'!O848","v":0},{"$f":"'RAB roll forward'!P848","v":0},{"$f":"'RAB roll forward'!Q848","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'RAB roll forward'!G849","v":-1.8771638099050232},{"$f":"'RAB roll forward'!H849","v":-2.1164473291642292},{"$f":"'RAB roll forward'!I849","v":-1.8932401553677904},{"$f":"'RAB roll forward'!J849","v":0},{"$f":"'RAB roll forward'!K849","v":0},{"$f":"'RAB roll forward'!L849","v":0},{"$f":"'RAB roll forward'!M849","v":0},{"$f":"'RAB roll forward'!N849","v":0},{"$f":"'RAB roll forward'!O849","v":0},{"$f":"'RAB roll forward'!P849","v":0},{"$f":"'RAB roll forward'!Q849","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'RAB roll forward'!G850","v":-5.4674117010309768E-2},{"$f":"'RAB roll forward'!H850","v":-9.7270466093198019E-2},{"$f":"'RAB roll forward'!I850","v":-0.10338319892318827},{"$f":"'RAB roll forward'!J850","v":0},{"$f":"'RAB roll forward'!K850","v":0},{"$f":"'RAB roll forward'!L850","v":0},{"$f":"'RAB roll forward'!M850","v":0},{"$f":"'RAB roll forward'!N850","v":0},{"$f":"'RAB roll forward'!O850","v":0},{"$f":"'RAB roll forward'!P850","v":0},{"$f":"'RAB roll forward'!Q850","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'RAB roll forward'!G851","v":0},{"$f":"'RAB roll forward'!H851","v":0},{"$f":"'RAB roll forward'!I851","v":0},{"$f":"'RAB roll forward'!J851","v":0},{"$f":"'RAB roll forward'!K851","v":0},{"$f":"'RAB roll forward'!L851","v":0},{"$f":"'RAB roll forward'!M851","v":0},{"$f":"'RAB roll forward'!N851","v":0},{"$f":"'RAB roll forward'!O851","v":0},{"$f":"'RAB roll forward'!P851","v":0},{"$f":"'RAB roll forward'!Q851","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'RAB roll forward'!G852","v":0},{"$f":"'RAB roll forward'!H852","v":0},{"$f":"'RAB roll forward'!I852","v":0},{"$f":"'RAB roll forward'!J852","v":0},{"$f":"'RAB roll forward'!K852","v":0},{"$f":"'RAB roll forward'!L852","v":0},{"$f":"'RAB roll forward'!M852","v":0},{"$f":"'RAB roll forward'!N852","v":0},{"$f":"'RAB roll forward'!O852","v":0},{"$f":"'RAB roll forward'!P852","v":0},{"$f":"'RAB roll forward'!Q852","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'RAB roll forward'!G853","v":0},{"$f":"'RAB roll forward'!H853","v":0},{"$f":"'RAB roll forward'!I853","v":0},{"$f":"'RAB roll forward'!J853","v":0},{"$f":"'RAB roll forward'!K853","v":0},{"$f":"'RAB roll forward'!L853","v":0},{"$f":"'RAB roll forward'!M853","v":0},{"$f":"'RAB roll forward'!N853","v":0},{"$f":"'RAB roll forward'!O853","v":0},{"$f":"'RAB roll forward'!P853","v":0},{"$f":"'RAB roll forward'!Q853","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'RAB roll forward'!G854","v":0},{"$f":"'RAB roll forward'!H854","v":0},{"$f":"'RAB roll forward'!I854","v":0},{"$f":"'RAB roll forward'!J854","v":0},{"$f":"'RAB roll forward'!K854","v":0},{"$f":"'RAB roll forward'!L854","v":0},{"$f":"'RAB roll forward'!M854","v":0},{"$f":"'RAB roll forward'!N854","v":0},{"$f":"'RAB roll forward'!O854","v":0},{"$f":"'RAB roll forward'!P854","v":0},{"$f":"'RAB roll forward'!Q854","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'RAB roll forward'!G855","v":0},{"$f":"'RAB roll forward'!H855","v":0},{"$f":"'RAB roll forward'!I855","v":0},{"$f":"'RAB roll forward'!J855","v":0},{"$f":"'RAB roll forward'!K855","v":0},{"$f":"'RAB roll forward'!L855","v":0},{"$f":"'RAB roll forward'!M855","v":0},{"$f":"'RAB roll forward'!N855","v":0},{"$f":"'RAB roll forward'!O855","v":0},{"$f":"'RAB roll forward'!P855","v":0},{"$f":"'RAB roll forward'!Q855","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'RAB roll forward'!G856","v":0},{"$f":"'RAB roll forward'!H856","v":0},{"$f":"'RAB roll forward'!I856","v":0},{"$f":"'RAB roll forward'!J856","v":0},{"$f":"'RAB roll forward'!K856","v":0},{"$f":"'RAB roll forward'!L856","v":0},{"$f":"'RAB roll forward'!M856","v":0},{"$f":"'RAB roll forward'!N856","v":0},{"$f":"'RAB roll forward'!O856","v":0},{"$f":"'RAB roll forward'!P856","v":0},{"$f":"'RAB roll forward'!Q856","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'RAB roll forward'!G857","v":5.2961093693873494E-2},{"$f":"'RAB roll forward'!H857","v":4.8575580204202974E-2},{"$f":"'RAB roll forward'!I857","v":6.3528762977063599E-2},{"$f":"'RAB roll forward'!J857","v":0},{"$f":"'RAB roll forward'!K857","v":0},{"$f":"'RAB roll forward'!L857","v":0},{"$f":"'RAB roll forward'!M857","v":0},{"$f":"'RAB roll forward'!N857","v":0},{"$f":"'RAB roll forward'!O857","v":0},{"$f":"'RAB roll forward'!P857","v":0},{"$f":"'RAB roll forward'!Q857","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G858","v":-1.6806901262005467},{"$f":"'RAB roll forward'!H858","v":9.0697086160017619},{"$f":"'RAB roll forward'!I858","v":-2.5175508090848693},{"$f":"'RAB roll forward'!J858","v":0},{"$f":"'RAB roll forward'!K858","v":0},{"$f":"'RAB roll forward'!L858","v":0},{"$f":"'RAB roll forward'!M858","v":0},{"$f":"'RAB roll forward'!N858","v":0},{"$f":"'RAB roll forward'!O858","v":0},{"$f":"'RAB roll forward'!P858","v":0},{"$f":"'RAB roll forward'!Q858","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'RAB roll forward'!G859","v":-6.5014341326577263},{"$f":"'RAB roll forward'!H859","v":-1.4235203661394686},{"$f":"'RAB roll forward'!I859","v":-11.163194425915218},{"$f":"'RAB roll forward'!J859","v":0},{"$f":"'RAB roll forward'!K859","v":0},{"$f":"'RAB roll forward'!L859","v":0},{"$f":"'RAB roll forward'!M859","v":0},{"$f":"'RAB roll forward'!N859","v":0},{"$f":"'RAB roll forward'!O859","v":0},{"$f":"'RAB roll forward'!P859","v":0},{"$f":"'RAB roll forward'!Q859","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'RAB roll forward'!G860","v":-0.87957032957807479},{"$f":"'RAB roll forward'!H860","v":-1.1004059672550823},{"$f":"'RAB roll forward'!I860","v":-1.0068917654377709},{"$f":"'RAB roll forward'!J860","v":0},{"$f":"'RAB roll forward'!K860","v":0},{"$f":"'RAB roll forward'!L860","v":0},{"$f":"'RAB roll forward'!M860","v":0},{"$f":"'RAB roll forward'!N860","v":0},{"$f":"'RAB roll forward'!O860","v":0},{"$f":"'RAB roll forward'!P860","v":0},{"$f":"'RAB roll forward'!Q860","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'RAB roll forward'!G861","v":0.25013363633810803},{"$f":"'RAB roll forward'!H861","v":0.25311114900491644},{"$f":"'RAB roll forward'!I861","v":0.33102719770693056},{"$f":"'RAB roll forward'!J861","v":0},{"$f":"'RAB roll forward'!K861","v":0},{"$f":"'RAB roll forward'!L861","v":0},{"$f":"'RAB roll forward'!M861","v":0},{"$f":"'RAB roll forward'!N861","v":0},{"$f":"'RAB roll forward'!O861","v":0},{"$f":"'RAB roll forward'!P861","v":0},{"$f":"'RAB roll forward'!Q861","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'RAB roll forward'!G862","v":-4.8926532449038422},{"$f":"'RAB roll forward'!H862","v":-8.3979658516842601},{"$f":"'RAB roll forward'!I862","v":-3.0582724517642559},{"$f":"'RAB roll forward'!J862","v":0},{"$f":"'RAB roll forward'!K862","v":0},{"$f":"'RAB roll forward'!L862","v":0},{"$f":"'RAB roll forward'!M862","v":0},{"$f":"'RAB roll forward'!N862","v":0},{"$f":"'RAB roll forward'!O862","v":0},{"$f":"'RAB roll forward'!P862","v":0},{"$f":"'RAB roll forward'!Q862","v":0}]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,{"$f":"'RAB roll forward'!G863","v":0},{"$f":"'RAB roll forward'!H863","v":0},{"$f":"'RAB roll forward'!I863","v":-0.90796906230797858},{"$f":"'RAB roll forward'!J863","v":0},{"$f":"'RAB roll forward'!K863","v":0},{"$f":"'RAB roll forward'!L863","v":0},{"$f":"'RAB roll forward'!M863","v":0},{"$f":"'RAB roll forward'!N863","v":0},{"$f":"'RAB roll forward'!O863","v":0},{"$f":"'RAB roll forward'!P863","v":0},{"$f":"'RAB roll forward'!Q863","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'RAB roll forward'!G864","v":2.7979200869465329E-2},{"$f":"'RAB roll forward'!H864","v":2.5662346093910805E-2},{"$f":"'RAB roll forward'!I864","v":3.3562071633153091E-2},{"$f":"'RAB roll forward'!J864","v":0},{"$f":"'RAB roll forward'!K864","v":0},{"$f":"'RAB roll forward'!L864","v":0},{"$f":"'RAB roll forward'!M864","v":0},{"$f":"'RAB roll forward'!N864","v":0},{"$f":"'RAB roll forward'!O864","v":0},{"$f":"'RAB roll forward'!P864","v":0},{"$f":"'RAB roll forward'!Q864","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G865","v":2.8968683689595119E-2},{"$f":"'RAB roll forward'!H865","v":2.6569893478934986E-2},{"$f":"'RAB roll forward'!I865","v":3.4748992354867218E-2},{"$f":"'RAB roll forward'!J865","v":0},{"$f":"'RAB roll forward'!K865","v":0},{"$f":"'RAB roll forward'!L865","v":0},{"$f":"'RAB roll forward'!M865","v":0},{"$f":"'RAB roll forward'!N865","v":0},{"$f":"'RAB roll forward'!O865","v":0},{"$f":"'RAB roll forward'!P865","v":0},{"$f":"'RAB roll forward'!Q865","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G866","v":0},{"$f":"'RAB roll forward'!H866","v":0},{"$f":"'RAB roll forward'!I866","v":0},{"$f":"'RAB roll forward'!J866","v":0},{"$f":"'RAB roll forward'!K866","v":0},{"$f":"'RAB roll forward'!L866","v":0},{"$f":"'RAB roll forward'!M866","v":0},{"$f":"'RAB roll forward'!N866","v":0},{"$f":"'RAB roll forward'!O866","v":0},{"$f":"'RAB roll forward'!P866","v":0},{"$f":"'RAB roll forward'!Q866","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G867","v":0},{"$f":"'RAB roll forward'!H867","v":0},{"$f":"'RAB roll forward'!I867","v":0},{"$f":"'RAB roll forward'!J867","v":0},{"$f":"'RAB roll forward'!K867","v":0},{"$f":"'RAB roll forward'!L867","v":0},{"$f":"'RAB roll forward'!M867","v":0},{"$f":"'RAB roll forward'!N867","v":0},{"$f":"'RAB roll forward'!O867","v":0},{"$f":"'RAB roll forward'!P867","v":0},{"$f":"'RAB roll forward'!Q867","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G868","v":0},{"$f":"'RAB roll forward'!H868","v":0},{"$f":"'RAB roll forward'!I868","v":0},{"$f":"'RAB roll forward'!J868","v":0},{"$f":"'RAB roll forward'!K868","v":0},{"$f":"'RAB roll forward'!L868","v":0},{"$f":"'RAB roll forward'!M868","v":0},{"$f":"'RAB roll forward'!N868","v":0},{"$f":"'RAB roll forward'!O868","v":0},{"$f":"'RAB roll forward'!P868","v":0},{"$f":"'RAB roll forward'!Q868","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G869","v":0},{"$f":"'RAB roll forward'!H869","v":0},{"$f":"'RAB roll forward'!I869","v":0},{"$f":"'RAB roll forward'!J869","v":0},{"$f":"'RAB roll forward'!K869","v":0},{"$f":"'RAB roll forward'!L869","v":0},{"$f":"'RAB roll forward'!M869","v":0},{"$f":"'RAB roll forward'!N869","v":0},{"$f":"'RAB roll forward'!O869","v":0},{"$f":"'RAB roll forward'!P869","v":0},{"$f":"'RAB roll forward'!Q869","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G870","v":0},{"$f":"'RAB roll forward'!H870","v":0},{"$f":"'RAB roll forward'!I870","v":0},{"$f":"'RAB roll forward'!J870","v":0},{"$f":"'RAB roll forward'!K870","v":0},{"$f":"'RAB roll forward'!L870","v":0},{"$f":"'RAB roll forward'!M870","v":0},{"$f":"'RAB roll forward'!N870","v":0},{"$f":"'RAB roll forward'!O870","v":0},{"$f":"'RAB roll forward'!P870","v":0},{"$f":"'RAB roll forward'!Q870","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G871","v":0},{"$f":"'RAB roll forward'!H871","v":0},{"$f":"'RAB roll forward'!I871","v":-7.5423081844525758E-5},{"$f":"'RAB roll forward'!J871","v":0},{"$f":"'RAB roll forward'!K871","v":0},{"$f":"'RAB roll forward'!L871","v":0},{"$f":"'RAB roll forward'!M871","v":0},{"$f":"'RAB roll forward'!N871","v":0},{"$f":"'RAB roll forward'!O871","v":0},{"$f":"'RAB roll forward'!P871","v":0},{"$f":"'RAB roll forward'!Q871","v":0}]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G164:G213)","v":-37.965443778896883}]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'RAB roll forward'!G874","v":-0.6359886329360378}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'RAB roll forward'!G875","v":-0.39542333137998342}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'RAB roll forward'!G876","v":-4.107120650326026}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'RAB roll forward'!G877","v":-1.1873967441654396}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'RAB roll forward'!G878","v":-0.49304368971415158}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'RAB roll forward'!G879","v":-1.2992546301319479}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'RAB roll forward'!G880","v":-2.1134886309441656}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'RAB roll forward'!G881","v":-7.5475824757320602}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'RAB roll forward'!G882","v":-0.52713507791072534}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'RAB roll forward'!G883","v":-7.0270010192033858}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'RAB roll forward'!G884","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'RAB roll forward'!G885","v":-5.2291243565241584E-2}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'RAB roll forward'!G886","v":-8.9730865705660467E-2}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'RAB roll forward'!G887","v":-3.7380050707010009}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'RAB roll forward'!G888","v":-2.0510393531453239}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'RAB roll forward'!G889","v":-0.20828977045514119}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'RAB roll forward'!G890","v":-1.340609793158146}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'RAB roll forward'!G891","v":0.22644372635169807}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'RAB roll forward'!G892","v":-1.9710676072187825}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'RAB roll forward'!G893","v":-1.6920273187147883}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'RAB roll forward'!G894","v":-1.3904136903828408}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'RAB roll forward'!G895","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'RAB roll forward'!G896","v":-3.7832395035177088E-2}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'RAB roll forward'!G897","v":0.51667082044894197}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'RAB roll forward'!G898","v":-6.842859387711786E-2}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'RAB roll forward'!G899","v":-0.18448333487014368}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'RAB roll forward'!G900","v":-0.38774863835433104}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'RAB roll forward'!G901","v":-1.4532450979966365}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'RAB roll forward'!G902","v":0.39223387748256888}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'RAB roll forward'!G903","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'RAB roll forward'!G904","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'RAB roll forward'!G905","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'RAB roll forward'!G906","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'RAB roll forward'!G907","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'RAB roll forward'!G908","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'RAB roll forward'!G909","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G910","v":-7.1192431840958905}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'RAB roll forward'!G911","v":-5.7912150689384614}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'RAB roll forward'!G912","v":10.559230390849105}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'RAB roll forward'!G913","v":0.85707805329540843}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'RAB roll forward'!G914","v":2.3920052613340044}]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,{"$f":"'RAB roll forward'!G915","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'RAB roll forward'!G916","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G917","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G918","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G919","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G920","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G921","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G922","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G923","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G216:G265)","v":-17.002499035076841}]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'RAB roll forward'!G926","v":-0.2848220655812656}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'RAB roll forward'!G927","v":-0.1770869543732852}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'RAB roll forward'!G928","v":-1.8393388287727113}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'RAB roll forward'!G929","v":-0.53176546847447026}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'RAB roll forward'!G930","v":-0.22080539628184903}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'RAB roll forward'!G931","v":-0.58186006526852763}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'RAB roll forward'!G932","v":-0.94650779318028966}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'RAB roll forward'!G933","v":-3.3801202090024898}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'RAB roll forward'!G934","v":-0.23607293268396184}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'RAB roll forward'!G935","v":-3.146982259559433}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'RAB roll forward'!G936","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'RAB roll forward'!G937","v":-2.3418185849184904E-2}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'RAB roll forward'!G938","v":-4.0185200164185475E-2}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'RAB roll forward'!G939","v":-1.6740335758443954}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'RAB roll forward'!G940","v":-0.91854041864623381}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'RAB roll forward'!G941","v":-9.3280790863517565E-2}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'RAB roll forward'!G942","v":-0.60038062105455592}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'RAB roll forward'!G943","v":0.10141088462487659}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'RAB roll forward'!G944","v":-0.88272575674294707}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'RAB roll forward'!G945","v":-0.75775995195301615}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'RAB roll forward'!G946","v":-0.6226848701353116}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'RAB roll forward'!G947","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'RAB roll forward'!G948","v":-1.6942914294018938E-2}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'RAB roll forward'!G949","v":0.23138660454743515}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'RAB roll forward'!G950","v":-3.0645160060372312E-2}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'RAB roll forward'!G951","v":-8.2619282455507592E-2}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'RAB roll forward'!G952","v":-0.17364990879249054}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'RAB roll forward'!G953","v":-0.65082337823619374}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'RAB roll forward'!G954","v":0.17565858474512994}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'RAB roll forward'!G955","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'RAB roll forward'!G956","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'RAB roll forward'!G957","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'RAB roll forward'!G958","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'RAB roll forward'!G959","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'RAB roll forward'!G960","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'RAB roll forward'!G961","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G962","v":-3.1882921235692403}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'RAB roll forward'!G963","v":-2.5935460993157298}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'RAB roll forward'!G964","v":4.7288609498978031}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'RAB roll forward'!G965","v":0.38383507009710849}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'RAB roll forward'!G966","v":1.0712390821659936}]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,{"$f":"'RAB roll forward'!G967","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'RAB roll forward'!G968","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G969","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G970","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G971","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G972","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G973","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G974","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G975","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G268:G317)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'RAB roll forward'!G978","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'RAB roll forward'!G979","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'RAB roll forward'!G980","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'RAB roll forward'!G981","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'RAB roll forward'!G982","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'RAB roll forward'!G983","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'RAB roll forward'!G984","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'RAB roll forward'!G985","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'RAB roll forward'!G986","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'RAB roll forward'!G987","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'RAB roll forward'!G988","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'RAB roll forward'!G989","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'RAB roll forward'!G990","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'RAB roll forward'!G991","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'RAB roll forward'!G992","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'RAB roll forward'!G993","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'RAB roll forward'!G994","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'RAB roll forward'!G995","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'RAB roll forward'!G996","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'RAB roll forward'!G997","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'RAB roll forward'!G998","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'RAB roll forward'!G999","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'RAB roll forward'!G1000","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'RAB roll forward'!G1001","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'RAB roll forward'!G1002","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'RAB roll forward'!G1003","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'RAB roll forward'!G1004","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'RAB roll forward'!G1005","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'RAB roll forward'!G1006","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'RAB roll forward'!G1007","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'RAB roll forward'!G1008","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'RAB roll forward'!G1009","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'RAB roll forward'!G1010","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'RAB roll forward'!G1011","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'RAB roll forward'!G1012","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'RAB roll forward'!G1013","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'RAB roll forward'!G1014","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'RAB roll forward'!G1015","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'RAB roll forward'!G1016","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'RAB roll forward'!G1017","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'RAB roll forward'!G1018","v":0}]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,{"$f":"'RAB roll forward'!G1019","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'RAB roll forward'!G1020","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1021","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1022","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1023","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1024","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1025","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1026","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1027","v":0}]
[]
[null,null,"Interim Closing Regulatory Asset Base"]
[]
[null,null,"Interim Closing Regulatory Asset Base",null,null,null,{"$f":"SUM(G322:G371)","v":1615.1541458852435},1685.7750300793332,1737.6814524801985,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"G8+G60+G112+G164+G216+G268","v":12.153809171291552},{"$f":"H8+H60+H112","v":12.100131631904441},12.108331299242298,{"$f":"IF(COUNT($H322:I322)>='RFM input'!$W$7,0, J8+J60+J112)","v":0},{"$f":"IF(COUNT($H322:J322)>='RFM input'!$W$7,0, K8+K60+K112)","v":0},{"$f":"IF(COUNT($H322:K322)>='RFM input'!$W$7,0, L8+L60+L112)","v":0},{"$f":"IF(COUNT($H322:L322)>='RFM input'!$W$7,0, M8+M60+M112)","v":0},{"$f":"IF(COUNT($H322:M322)>='RFM input'!$W$7,0, N8+N60+N112)","v":0},{"$f":"IF(COUNT($H322:N322)>='RFM input'!$W$7,0, O8+O60+O112)","v":0},{"$f":"IF(COUNT($H322:O322)>='RFM input'!$W$7,0, P8+P60+P112)","v":0},{"$f":"IF(COUNT($H322:P322)>='RFM input'!$W$7,0, Q8+Q60+Q112)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"G9+G61+G113+G165+G217+G269","v":9.8770809730819593},9.75648368598711,9.6804556537285205,{"$f":"IF(COUNT($H323:I323)>='RFM input'!$W$7,0, J9+J61+J113)","v":0},{"$f":"IF(COUNT($H323:J323)>='RFM input'!$W$7,0, K9+K61+K113)","v":0},{"$f":"IF(COUNT($H323:K323)>='RFM input'!$W$7,0, L9+L61+L113)","v":0},{"$f":"IF(COUNT($H323:L323)>='RFM input'!$W$7,0, M9+M61+M113)","v":0},{"$f":"IF(COUNT($H323:M323)>='RFM input'!$W$7,0, N9+N61+N113)","v":0},{"$f":"IF(COUNT($H323:N323)>='RFM input'!$W$7,0, O9+O61+O113)","v":0},{"$f":"IF(COUNT($H323:O323)>='RFM input'!$W$7,0, P9+P61+P113)","v":0},{"$f":"IF(COUNT($H323:P323)>='RFM input'!$W$7,0, Q9+Q61+Q113)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,43.908691683600928,43.951854088082634,47.91338236826072,{"$f":"IF(COUNT($H324:I324)>='RFM input'!$W$7,0, J10+J62+J114)","v":0},{"$f":"IF(COUNT($H324:J324)>='RFM input'!$W$7,0, K10+K62+K114)","v":0},{"$f":"IF(COUNT($H324:K324)>='RFM input'!$W$7,0, L10+L62+L114)","v":0},{"$f":"IF(COUNT($H324:L324)>='RFM input'!$W$7,0, M10+M62+M114)","v":0},{"$f":"IF(COUNT($H324:M324)>='RFM input'!$W$7,0, N10+N62+N114)","v":0},{"$f":"IF(COUNT($H324:N324)>='RFM input'!$W$7,0, O10+O62+O114)","v":0},{"$f":"IF(COUNT($H324:O324)>='RFM input'!$W$7,0, P10+P62+P114)","v":0},{"$f":"IF(COUNT($H324:P324)>='RFM input'!$W$7,0, Q10+Q62+Q114)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,2.6407038744729974,3.772333249196417,5.9691086037921934,{"$f":"IF(COUNT($H325:I325)>='RFM input'!$W$7,0, J11+J63+J115)","v":0},{"$f":"IF(COUNT($H325:J325)>='RFM input'!$W$7,0, K11+K63+K115)","v":0},{"$f":"IF(COUNT($H325:K325)>='RFM input'!$W$7,0, L11+L63+L115)","v":0},{"$f":"IF(COUNT($H325:L325)>='RFM input'!$W$7,0, M11+M63+M115)","v":0},{"$f":"IF(COUNT($H325:M325)>='RFM input'!$W$7,0, N11+N63+N115)","v":0},{"$f":"IF(COUNT($H325:N325)>='RFM input'!$W$7,0, O11+O63+O115)","v":0},{"$f":"IF(COUNT($H325:O325)>='RFM input'!$W$7,0, P11+P63+P115)","v":0},{"$f":"IF(COUNT($H325:P325)>='RFM input'!$W$7,0, Q11+Q63+Q115)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,38.849412398947905,38.818957469092481,37.279206575763872,{"$f":"IF(COUNT($H326:I326)>='RFM input'!$W$7,0, J12+J64+J116)","v":0},{"$f":"IF(COUNT($H326:J326)>='RFM input'!$W$7,0, K12+K64+K116)","v":0},{"$f":"IF(COUNT($H326:K326)>='RFM input'!$W$7,0, L12+L64+L116)","v":0},{"$f":"IF(COUNT($H326:L326)>='RFM input'!$W$7,0, M12+M64+M116)","v":0},{"$f":"IF(COUNT($H326:M326)>='RFM input'!$W$7,0, N12+N64+N116)","v":0},{"$f":"IF(COUNT($H326:N326)>='RFM input'!$W$7,0, O12+O64+O116)","v":0},{"$f":"IF(COUNT($H326:O326)>='RFM input'!$W$7,0, P12+P64+P116)","v":0},{"$f":"IF(COUNT($H326:P326)>='RFM input'!$W$7,0, Q12+Q64+Q116)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,13.412444546568004,13.438744948107813,13.474179620907234,{"$f":"IF(COUNT($H327:I327)>='RFM input'!$W$7,0, J13+J65+J117)","v":0},{"$f":"IF(COUNT($H327:J327)>='RFM input'!$W$7,0, K13+K65+K117)","v":0},{"$f":"IF(COUNT($H327:K327)>='RFM input'!$W$7,0, L13+L65+L117)","v":0},{"$f":"IF(COUNT($H327:L327)>='RFM input'!$W$7,0, M13+M65+M117)","v":0},{"$f":"IF(COUNT($H327:M327)>='RFM input'!$W$7,0, N13+N65+N117)","v":0},{"$f":"IF(COUNT($H327:N327)>='RFM input'!$W$7,0, O13+O65+O117)","v":0},{"$f":"IF(COUNT($H327:O327)>='RFM input'!$W$7,0, P13+P65+P117)","v":0},{"$f":"IF(COUNT($H327:P327)>='RFM input'!$W$7,0, Q13+Q65+Q117)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,102.21456686839245,105.66495920751659,109.7167338802851,{"$f":"IF(COUNT($H328:I328)>='RFM input'!$W$7,0, J14+J66+J118)","v":0},{"$f":"IF(COUNT($H328:J328)>='RFM input'!$W$7,0, K14+K66+K118)","v":0},{"$f":"IF(COUNT($H328:K328)>='RFM input'!$W$7,0, L14+L66+L118)","v":0},{"$f":"IF(COUNT($H328:L328)>='RFM input'!$W$7,0, M14+M66+M118)","v":0},{"$f":"IF(COUNT($H328:M328)>='RFM input'!$W$7,0, N14+N66+N118)","v":0},{"$f":"IF(COUNT($H328:N328)>='RFM input'!$W$7,0, O14+O66+O118)","v":0},{"$f":"IF(COUNT($H328:O328)>='RFM input'!$W$7,0, P14+P66+P118)","v":0},{"$f":"IF(COUNT($H328:P328)>='RFM input'!$W$7,0, Q14+Q66+Q118)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,348.15210794550245,355.21747771439357,363.30180657744393,{"$f":"IF(COUNT($H329:I329)>='RFM input'!$W$7,0, J15+J67+J119)","v":0},{"$f":"IF(COUNT($H329:J329)>='RFM input'!$W$7,0, K15+K67+K119)","v":0},{"$f":"IF(COUNT($H329:K329)>='RFM input'!$W$7,0, L15+L67+L119)","v":0},{"$f":"IF(COUNT($H329:L329)>='RFM input'!$W$7,0, M15+M67+M119)","v":0},{"$f":"IF(COUNT($H329:M329)>='RFM input'!$W$7,0, N15+N67+N119)","v":0},{"$f":"IF(COUNT($H329:N329)>='RFM input'!$W$7,0, O15+O67+O119)","v":0},{"$f":"IF(COUNT($H329:O329)>='RFM input'!$W$7,0, P15+P67+P119)","v":0},{"$f":"IF(COUNT($H329:P329)>='RFM input'!$W$7,0, Q15+Q67+Q119)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,12.985007610068626,14.248848047583442,14.756981476158415,{"$f":"IF(COUNT($H330:I330)>='RFM input'!$W$7,0, J16+J68+J120)","v":0},{"$f":"IF(COUNT($H330:J330)>='RFM input'!$W$7,0, K16+K68+K120)","v":0},{"$f":"IF(COUNT($H330:K330)>='RFM input'!$W$7,0, L16+L68+L120)","v":0},{"$f":"IF(COUNT($H330:L330)>='RFM input'!$W$7,0, M16+M68+M120)","v":0},{"$f":"IF(COUNT($H330:M330)>='RFM input'!$W$7,0, N16+N68+N120)","v":0},{"$f":"IF(COUNT($H330:N330)>='RFM input'!$W$7,0, O16+O68+O120)","v":0},{"$f":"IF(COUNT($H330:O330)>='RFM input'!$W$7,0, P16+P68+P120)","v":0},{"$f":"IF(COUNT($H330:P330)>='RFM input'!$W$7,0, Q16+Q68+Q120)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,233.48595356179069,238.2549950794712,243.67706970755873,{"$f":"IF(COUNT($H331:I331)>='RFM input'!$W$7,0, J17+J69+J121)","v":0},{"$f":"IF(COUNT($H331:J331)>='RFM input'!$W$7,0, K17+K69+K121)","v":0},{"$f":"IF(COUNT($H331:K331)>='RFM input'!$W$7,0, L17+L69+L121)","v":0},{"$f":"IF(COUNT($H331:L331)>='RFM input'!$W$7,0, M17+M69+M121)","v":0},{"$f":"IF(COUNT($H331:M331)>='RFM input'!$W$7,0, N17+N69+N121)","v":0},{"$f":"IF(COUNT($H331:N331)>='RFM input'!$W$7,0, O17+O69+O121)","v":0},{"$f":"IF(COUNT($H331:O331)>='RFM input'!$W$7,0, P17+P69+P121)","v":0},{"$f":"IF(COUNT($H331:P331)>='RFM input'!$W$7,0, Q17+Q69+Q121)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,0.58413138401727704,0.58260725273260683,0.58396340877308661,{"$f":"IF(COUNT($H332:I332)>='RFM input'!$W$7,0, J18+J70+J122)","v":0},{"$f":"IF(COUNT($H332:J332)>='RFM input'!$W$7,0, K18+K70+K122)","v":0},{"$f":"IF(COUNT($H332:K332)>='RFM input'!$W$7,0, L18+L70+L122)","v":0},{"$f":"IF(COUNT($H332:L332)>='RFM input'!$W$7,0, M18+M70+M122)","v":0},{"$f":"IF(COUNT($H332:M332)>='RFM input'!$W$7,0, N18+N70+N122)","v":0},{"$f":"IF(COUNT($H332:N332)>='RFM input'!$W$7,0, O18+O70+O122)","v":0},{"$f":"IF(COUNT($H332:O332)>='RFM input'!$W$7,0, P18+P70+P122)","v":0},{"$f":"IF(COUNT($H332:P332)>='RFM input'!$W$7,0, Q18+Q70+Q122)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,1.7019086849441296,1.8449013522327653,2.0015814206767781,{"$f":"IF(COUNT($H333:I333)>='RFM input'!$W$7,0, J19+J71+J123)","v":0},{"$f":"IF(COUNT($H333:J333)>='RFM input'!$W$7,0, K19+K71+K123)","v":0},{"$f":"IF(COUNT($H333:K333)>='RFM input'!$W$7,0, L19+L71+L123)","v":0},{"$f":"IF(COUNT($H333:L333)>='RFM input'!$W$7,0, M19+M71+M123)","v":0},{"$f":"IF(COUNT($H333:M333)>='RFM input'!$W$7,0, N19+N71+N123)","v":0},{"$f":"IF(COUNT($H333:N333)>='RFM input'!$W$7,0, O19+O71+O123)","v":0},{"$f":"IF(COUNT($H333:O333)>='RFM input'!$W$7,0, P19+P71+P123)","v":0},{"$f":"IF(COUNT($H333:P333)>='RFM input'!$W$7,0, Q19+Q71+Q123)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,27.330008231599336,29.956506838045787,32.628478077213288,{"$f":"IF(COUNT($H334:I334)>='RFM input'!$W$7,0, J20+J72+J124)","v":0},{"$f":"IF(COUNT($H334:J334)>='RFM input'!$W$7,0, K20+K72+K124)","v":0},{"$f":"IF(COUNT($H334:K334)>='RFM input'!$W$7,0, L20+L72+L124)","v":0},{"$f":"IF(COUNT($H334:L334)>='RFM input'!$W$7,0, M20+M72+M124)","v":0},{"$f":"IF(COUNT($H334:M334)>='RFM input'!$W$7,0, N20+N72+N124)","v":0},{"$f":"IF(COUNT($H334:N334)>='RFM input'!$W$7,0, O20+O72+O124)","v":0},{"$f":"IF(COUNT($H334:O334)>='RFM input'!$W$7,0, P20+P72+P124)","v":0},{"$f":"IF(COUNT($H334:P334)>='RFM input'!$W$7,0, Q20+Q72+Q124)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,150.03284640535679,152.09182277194947,154.94929410802072,{"$f":"IF(COUNT($H335:I335)>='RFM input'!$W$7,0, J21+J73+J125)","v":0},{"$f":"IF(COUNT($H335:J335)>='RFM input'!$W$7,0, K21+K73+K125)","v":0},{"$f":"IF(COUNT($H335:K335)>='RFM input'!$W$7,0, L21+L73+L125)","v":0},{"$f":"IF(COUNT($H335:L335)>='RFM input'!$W$7,0, M21+M73+M125)","v":0},{"$f":"IF(COUNT($H335:M335)>='RFM input'!$W$7,0, N21+N73+N125)","v":0},{"$f":"IF(COUNT($H335:N335)>='RFM input'!$W$7,0, O21+O73+O125)","v":0},{"$f":"IF(COUNT($H335:O335)>='RFM input'!$W$7,0, P21+P73+P125)","v":0},{"$f":"IF(COUNT($H335:P335)>='RFM input'!$W$7,0, Q21+Q73+Q125)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,66.576586485824819,70.916390956876086,75.514619282098977,{"$f":"IF(COUNT($H336:I336)>='RFM input'!$W$7,0, J22+J74+J126)","v":0},{"$f":"IF(COUNT($H336:J336)>='RFM input'!$W$7,0, K22+K74+K126)","v":0},{"$f":"IF(COUNT($H336:K336)>='RFM input'!$W$7,0, L22+L74+L126)","v":0},{"$f":"IF(COUNT($H336:L336)>='RFM input'!$W$7,0, M22+M74+M126)","v":0},{"$f":"IF(COUNT($H336:M336)>='RFM input'!$W$7,0, N22+N74+N126)","v":0},{"$f":"IF(COUNT($H336:N336)>='RFM input'!$W$7,0, O22+O74+O126)","v":0},{"$f":"IF(COUNT($H336:O336)>='RFM input'!$W$7,0, P22+P74+P126)","v":0},{"$f":"IF(COUNT($H336:P336)>='RFM input'!$W$7,0, Q22+Q74+Q126)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,42.902123719544072,45.434651569260097,48.246584560393913,{"$f":"IF(COUNT($H337:I337)>='RFM input'!$W$7,0, J23+J75+J127)","v":0},{"$f":"IF(COUNT($H337:J337)>='RFM input'!$W$7,0, K23+K75+K127)","v":0},{"$f":"IF(COUNT($H337:K337)>='RFM input'!$W$7,0, L23+L75+L127)","v":0},{"$f":"IF(COUNT($H337:L337)>='RFM input'!$W$7,0, M23+M75+M127)","v":0},{"$f":"IF(COUNT($H337:M337)>='RFM input'!$W$7,0, N23+N75+N127)","v":0},{"$f":"IF(COUNT($H337:N337)>='RFM input'!$W$7,0, O23+O75+O127)","v":0},{"$f":"IF(COUNT($H337:O337)>='RFM input'!$W$7,0, P23+P75+P127)","v":0},{"$f":"IF(COUNT($H337:P337)>='RFM input'!$W$7,0, Q23+Q75+Q127)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,43.864136582932019,44.854589501816072,46.040340009761714,{"$f":"IF(COUNT($H338:I338)>='RFM input'!$W$7,0, J24+J76+J128)","v":0},{"$f":"IF(COUNT($H338:J338)>='RFM input'!$W$7,0, K24+K76+K128)","v":0},{"$f":"IF(COUNT($H338:K338)>='RFM input'!$W$7,0, L24+L76+L128)","v":0},{"$f":"IF(COUNT($H338:L338)>='RFM input'!$W$7,0, M24+M76+M128)","v":0},{"$f":"IF(COUNT($H338:M338)>='RFM input'!$W$7,0, N24+N76+N128)","v":0},{"$f":"IF(COUNT($H338:N338)>='RFM input'!$W$7,0, O24+O76+O128)","v":0},{"$f":"IF(COUNT($H338:O338)>='RFM input'!$W$7,0, P24+P76+P128)","v":0},{"$f":"IF(COUNT($H338:P338)>='RFM input'!$W$7,0, Q24+Q76+Q128)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,66.00073452188677,67.040772273768738,68.412458782394935,{"$f":"IF(COUNT($H339:I339)>='RFM input'!$W$7,0, J25+J77+J129)","v":0},{"$f":"IF(COUNT($H339:J339)>='RFM input'!$W$7,0, K25+K77+K129)","v":0},{"$f":"IF(COUNT($H339:K339)>='RFM input'!$W$7,0, L25+L77+L129)","v":0},{"$f":"IF(COUNT($H339:L339)>='RFM input'!$W$7,0, M25+M77+M129)","v":0},{"$f":"IF(COUNT($H339:M339)>='RFM input'!$W$7,0, N25+N77+N129)","v":0},{"$f":"IF(COUNT($H339:N339)>='RFM input'!$W$7,0, O25+O77+O129)","v":0},{"$f":"IF(COUNT($H339:O339)>='RFM input'!$W$7,0, P25+P77+P129)","v":0},{"$f":"IF(COUNT($H339:P339)>='RFM input'!$W$7,0, Q25+Q77+Q129)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,81.983415167066923,86.508993780660418,91.533013320805239,{"$f":"IF(COUNT($H340:I340)>='RFM input'!$W$7,0, J26+J78+J130)","v":0},{"$f":"IF(COUNT($H340:J340)>='RFM input'!$W$7,0, K26+K78+K130)","v":0},{"$f":"IF(COUNT($H340:K340)>='RFM input'!$W$7,0, L26+L78+L130)","v":0},{"$f":"IF(COUNT($H340:L340)>='RFM input'!$W$7,0, M26+M78+M130)","v":0},{"$f":"IF(COUNT($H340:M340)>='RFM input'!$W$7,0, N26+N78+N130)","v":0},{"$f":"IF(COUNT($H340:N340)>='RFM input'!$W$7,0, O26+O78+O130)","v":0},{"$f":"IF(COUNT($H340:O340)>='RFM input'!$W$7,0, P26+P78+P130)","v":0},{"$f":"IF(COUNT($H340:P340)>='RFM input'!$W$7,0, Q26+Q78+Q130)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,104.31450343011325,107.87409248082126,112.0645657432914,{"$f":"IF(COUNT($H341:I341)>='RFM input'!$W$7,0, J27+J79+J131)","v":0},{"$f":"IF(COUNT($H341:J341)>='RFM input'!$W$7,0, K27+K79+K131)","v":0},{"$f":"IF(COUNT($H341:K341)>='RFM input'!$W$7,0, L27+L79+L131)","v":0},{"$f":"IF(COUNT($H341:L341)>='RFM input'!$W$7,0, M27+M79+M131)","v":0},{"$f":"IF(COUNT($H341:M341)>='RFM input'!$W$7,0, N27+N79+N131)","v":0},{"$f":"IF(COUNT($H341:N341)>='RFM input'!$W$7,0, O27+O79+O131)","v":0},{"$f":"IF(COUNT($H341:O341)>='RFM input'!$W$7,0, P27+P79+P131)","v":0},{"$f":"IF(COUNT($H341:P341)>='RFM input'!$W$7,0, Q27+Q79+Q131)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,44.325384748275312,45.033519978251448,45.991655165072629,{"$f":"IF(COUNT($H342:I342)>='RFM input'!$W$7,0, J28+J80+J132)","v":0},{"$f":"IF(COUNT($H342:J342)>='RFM input'!$W$7,0, K28+K80+K132)","v":0},{"$f":"IF(COUNT($H342:K342)>='RFM input'!$W$7,0, L28+L80+L132)","v":0},{"$f":"IF(COUNT($H342:L342)>='RFM input'!$W$7,0, M28+M80+M132)","v":0},{"$f":"IF(COUNT($H342:M342)>='RFM input'!$W$7,0, N28+N80+N132)","v":0},{"$f":"IF(COUNT($H342:N342)>='RFM input'!$W$7,0, O28+O80+O132)","v":0},{"$f":"IF(COUNT($H342:O342)>='RFM input'!$W$7,0, P28+P80+P132)","v":0},{"$f":"IF(COUNT($H342:P342)>='RFM input'!$W$7,0, Q28+Q80+Q132)","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,-1.3059858996590282E-5,2.8287948658385281E-8,2.8981003400515722E-8,{"$f":"IF(COUNT($H343:I343)>='RFM input'!$W$7,0, J29+J81+J133)","v":0},{"$f":"IF(COUNT($H343:J343)>='RFM input'!$W$7,0, K29+K81+K133)","v":0},{"$f":"IF(COUNT($H343:K343)>='RFM input'!$W$7,0, L29+L81+L133)","v":0},{"$f":"IF(COUNT($H343:L343)>='RFM input'!$W$7,0, M29+M81+M133)","v":0},{"$f":"IF(COUNT($H343:M343)>='RFM input'!$W$7,0, N29+N81+N133)","v":0},{"$f":"IF(COUNT($H343:N343)>='RFM input'!$W$7,0, O29+O81+O133)","v":0},{"$f":"IF(COUNT($H343:O343)>='RFM input'!$W$7,0, P29+P81+P133)","v":0},{"$f":"IF(COUNT($H343:P343)>='RFM input'!$W$7,0, Q29+Q81+Q133)","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,2.5397817540488608,2.5678703928819644,2.6052344754747496,{"$f":"IF(COUNT($H344:I344)>='RFM input'!$W$7,0, J30+J82+J134)","v":0},{"$f":"IF(COUNT($H344:J344)>='RFM input'!$W$7,0, K30+K82+K134)","v":0},{"$f":"IF(COUNT($H344:K344)>='RFM input'!$W$7,0, L30+L82+L134)","v":0},{"$f":"IF(COUNT($H344:L344)>='RFM input'!$W$7,0, M30+M82+M134)","v":0},{"$f":"IF(COUNT($H344:M344)>='RFM input'!$W$7,0, N30+N82+N134)","v":0},{"$f":"IF(COUNT($H344:N344)>='RFM input'!$W$7,0, O30+O82+O134)","v":0},{"$f":"IF(COUNT($H344:O344)>='RFM input'!$W$7,0, P30+P82+P134)","v":0},{"$f":"IF(COUNT($H344:P344)>='RFM input'!$W$7,0, Q30+Q82+Q134)","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,1.3150297620300362,1.2528560720349733,1.1940414589090103,{"$f":"IF(COUNT($H345:I345)>='RFM input'!$W$7,0, J31+J83+J135)","v":0},{"$f":"IF(COUNT($H345:J345)>='RFM input'!$W$7,0, K31+K83+K135)","v":0},{"$f":"IF(COUNT($H345:K345)>='RFM input'!$W$7,0, L31+L83+L135)","v":0},{"$f":"IF(COUNT($H345:L345)>='RFM input'!$W$7,0, M31+M83+M135)","v":0},{"$f":"IF(COUNT($H345:M345)>='RFM input'!$W$7,0, N31+N83+N135)","v":0},{"$f":"IF(COUNT($H345:N345)>='RFM input'!$W$7,0, O31+O83+O135)","v":0},{"$f":"IF(COUNT($H345:O345)>='RFM input'!$W$7,0, P31+P83+P135)","v":0},{"$f":"IF(COUNT($H345:P345)>='RFM input'!$W$7,0, Q31+Q83+Q135)","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,4.3279016499891307,4.3775416390596016,4.442566372549086,{"$f":"IF(COUNT($H346:I346)>='RFM input'!$W$7,0, J32+J84+J136)","v":0},{"$f":"IF(COUNT($H346:J346)>='RFM input'!$W$7,0, K32+K84+K136)","v":0},{"$f":"IF(COUNT($H346:K346)>='RFM input'!$W$7,0, L32+L84+L136)","v":0},{"$f":"IF(COUNT($H346:L346)>='RFM input'!$W$7,0, M32+M84+M136)","v":0},{"$f":"IF(COUNT($H346:M346)>='RFM input'!$W$7,0, N32+N84+N136)","v":0},{"$f":"IF(COUNT($H346:N346)>='RFM input'!$W$7,0, O32+O84+O136)","v":0},{"$f":"IF(COUNT($H346:O346)>='RFM input'!$W$7,0, P32+P84+P136)","v":0},{"$f":"IF(COUNT($H346:P346)>='RFM input'!$W$7,0, Q32+Q84+Q136)","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,8.1792973828068209,7.9361368724692589,7.6993894894293087,{"$f":"IF(COUNT($H347:I347)>='RFM input'!$W$7,0, J33+J85+J137)","v":0},{"$f":"IF(COUNT($H347:J347)>='RFM input'!$W$7,0, K33+K85+K137)","v":0},{"$f":"IF(COUNT($H347:K347)>='RFM input'!$W$7,0, L33+L85+L137)","v":0},{"$f":"IF(COUNT($H347:L347)>='RFM input'!$W$7,0, M33+M85+M137)","v":0},{"$f":"IF(COUNT($H347:M347)>='RFM input'!$W$7,0, N33+N85+N137)","v":0},{"$f":"IF(COUNT($H347:N347)>='RFM input'!$W$7,0, O33+O85+O137)","v":0},{"$f":"IF(COUNT($H347:O347)>='RFM input'!$W$7,0, P33+P85+P137)","v":0},{"$f":"IF(COUNT($H347:P347)>='RFM input'!$W$7,0, Q33+Q85+Q137)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,3.4720157407896659,2.7896271403343942,3.0756363078530957,{"$f":"IF(COUNT($H348:I348)>='RFM input'!$W$7,0, J34+J86+J138)","v":0},{"$f":"IF(COUNT($H348:J348)>='RFM input'!$W$7,0, K34+K86+K138)","v":0},{"$f":"IF(COUNT($H348:K348)>='RFM input'!$W$7,0, L34+L86+L138)","v":0},{"$f":"IF(COUNT($H348:L348)>='RFM input'!$W$7,0, M34+M86+M138)","v":0},{"$f":"IF(COUNT($H348:M348)>='RFM input'!$W$7,0, N34+N86+N138)","v":0},{"$f":"IF(COUNT($H348:N348)>='RFM input'!$W$7,0, O34+O86+O138)","v":0},{"$f":"IF(COUNT($H348:O348)>='RFM input'!$W$7,0, P34+P86+P138)","v":0},{"$f":"IF(COUNT($H348:P348)>='RFM input'!$W$7,0, Q34+Q86+Q138)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,65.214483422836111,66.288043110584098,67.544294940762171,{"$f":"IF(COUNT($H349:I349)>='RFM input'!$W$7,0, J35+J87+J139)","v":0},{"$f":"IF(COUNT($H349:J349)>='RFM input'!$W$7,0, K35+K87+K139)","v":0},{"$f":"IF(COUNT($H349:K349)>='RFM input'!$W$7,0, L35+L87+L139)","v":0},{"$f":"IF(COUNT($H349:L349)>='RFM input'!$W$7,0, M35+M87+M139)","v":0},{"$f":"IF(COUNT($H349:M349)>='RFM input'!$W$7,0, N35+N87+N139)","v":0},{"$f":"IF(COUNT($H349:N349)>='RFM input'!$W$7,0, O35+O87+O139)","v":0},{"$f":"IF(COUNT($H349:O349)>='RFM input'!$W$7,0, P35+P87+P139)","v":0},{"$f":"IF(COUNT($H349:P349)>='RFM input'!$W$7,0, Q35+Q87+Q139)","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,2.4272629443430498,2.8773706993772215,3.3354084800921795,{"$f":"IF(COUNT($H350:I350)>='RFM input'!$W$7,0, J36+J88+J140)","v":0},{"$f":"IF(COUNT($H350:J350)>='RFM input'!$W$7,0, K36+K88+K140)","v":0},{"$f":"IF(COUNT($H350:K350)>='RFM input'!$W$7,0, L36+L88+L140)","v":0},{"$f":"IF(COUNT($H350:L350)>='RFM input'!$W$7,0, M36+M88+M140)","v":0},{"$f":"IF(COUNT($H350:M350)>='RFM input'!$W$7,0, N36+N88+N140)","v":0},{"$f":"IF(COUNT($H350:N350)>='RFM input'!$W$7,0, O36+O88+O140)","v":0},{"$f":"IF(COUNT($H350:O350)>='RFM input'!$W$7,0, P36+P88+P140)","v":0},{"$f":"IF(COUNT($H350:P350)>='RFM input'!$W$7,0, Q36+Q88+Q140)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,0,{"$f":"H37+H89+H141","v":0},0,{"$f":"IF(COUNT($H351:I351)>='RFM input'!$W$7,0, J37+J89+J141)","v":0},{"$f":"IF(COUNT($H351:J351)>='RFM input'!$W$7,0, K37+K89+K141)","v":0},{"$f":"IF(COUNT($H351:K351)>='RFM input'!$W$7,0, L37+L89+L141)","v":0},{"$f":"IF(COUNT($H351:L351)>='RFM input'!$W$7,0, M37+M89+M141)","v":0},{"$f":"IF(COUNT($H351:M351)>='RFM input'!$W$7,0, N37+N89+N141)","v":0},{"$f":"IF(COUNT($H351:N351)>='RFM input'!$W$7,0, O37+O89+O141)","v":0},{"$f":"IF(COUNT($H351:O351)>='RFM input'!$W$7,0, P37+P89+P141)","v":0},{"$f":"IF(COUNT($H351:P351)>='RFM input'!$W$7,0, Q37+Q89+Q141)","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,0,{"$f":"H38+H90+H142","v":0},0,{"$f":"IF(COUNT($H352:I352)>='RFM input'!$W$7,0, J38+J90+J142)","v":0},{"$f":"IF(COUNT($H352:J352)>='RFM input'!$W$7,0, K38+K90+K142)","v":0},{"$f":"IF(COUNT($H352:K352)>='RFM input'!$W$7,0, L38+L90+L142)","v":0},{"$f":"IF(COUNT($H352:L352)>='RFM input'!$W$7,0, M38+M90+M142)","v":0},{"$f":"IF(COUNT($H352:M352)>='RFM input'!$W$7,0, N38+N90+N142)","v":0},{"$f":"IF(COUNT($H352:N352)>='RFM input'!$W$7,0, O38+O90+O142)","v":0},{"$f":"IF(COUNT($H352:O352)>='RFM input'!$W$7,0, P38+P90+P142)","v":0},{"$f":"IF(COUNT($H352:P352)>='RFM input'!$W$7,0, Q38+Q90+Q142)","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,0,{"$f":"H39+H91+H143","v":0},0,{"$f":"IF(COUNT($H353:I353)>='RFM input'!$W$7,0, J39+J91+J143)","v":0},{"$f":"IF(COUNT($H353:J353)>='RFM input'!$W$7,0, K39+K91+K143)","v":0},{"$f":"IF(COUNT($H353:K353)>='RFM input'!$W$7,0, L39+L91+L143)","v":0},{"$f":"IF(COUNT($H353:L353)>='RFM input'!$W$7,0, M39+M91+M143)","v":0},{"$f":"IF(COUNT($H353:M353)>='RFM input'!$W$7,0, N39+N91+N143)","v":0},{"$f":"IF(COUNT($H353:N353)>='RFM input'!$W$7,0, O39+O91+O143)","v":0},{"$f":"IF(COUNT($H353:O353)>='RFM input'!$W$7,0, P39+P91+P143)","v":0},{"$f":"IF(COUNT($H353:P353)>='RFM input'!$W$7,0, Q39+Q91+Q143)","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,0,{"$f":"H40+H92+H144","v":0},0,{"$f":"IF(COUNT($H354:I354)>='RFM input'!$W$7,0, J40+J92+J144)","v":0},{"$f":"IF(COUNT($H354:J354)>='RFM input'!$W$7,0, K40+K92+K144)","v":0},{"$f":"IF(COUNT($H354:K354)>='RFM input'!$W$7,0, L40+L92+L144)","v":0},{"$f":"IF(COUNT($H354:L354)>='RFM input'!$W$7,0, M40+M92+M144)","v":0},{"$f":"IF(COUNT($H354:M354)>='RFM input'!$W$7,0, N40+N92+N144)","v":0},{"$f":"IF(COUNT($H354:N354)>='RFM input'!$W$7,0, O40+O92+O144)","v":0},{"$f":"IF(COUNT($H354:O354)>='RFM input'!$W$7,0, P40+P92+P144)","v":0},{"$f":"IF(COUNT($H354:P354)>='RFM input'!$W$7,0, Q40+Q92+Q144)","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,0,{"$f":"H41+H93+H145","v":0},0,{"$f":"IF(COUNT($H355:I355)>='RFM input'!$W$7,0, J41+J93+J145)","v":0},{"$f":"IF(COUNT($H355:J355)>='RFM input'!$W$7,0, K41+K93+K145)","v":0},{"$f":"IF(COUNT($H355:K355)>='RFM input'!$W$7,0, L41+L93+L145)","v":0},{"$f":"IF(COUNT($H355:L355)>='RFM input'!$W$7,0, M41+M93+M145)","v":0},{"$f":"IF(COUNT($H355:M355)>='RFM input'!$W$7,0, N41+N93+N145)","v":0},{"$f":"IF(COUNT($H355:N355)>='RFM input'!$W$7,0, O41+O93+O145)","v":0},{"$f":"IF(COUNT($H355:O355)>='RFM input'!$W$7,0, P41+P93+P145)","v":0},{"$f":"IF(COUNT($H355:P355)>='RFM input'!$W$7,0, Q41+Q93+Q145)","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,0,{"$f":"H42+H94+H146","v":0},0,{"$f":"IF(COUNT($H356:I356)>='RFM input'!$W$7,0, J42+J94+J146)","v":0},{"$f":"IF(COUNT($H356:J356)>='RFM input'!$W$7,0, K42+K94+K146)","v":0},{"$f":"IF(COUNT($H356:K356)>='RFM input'!$W$7,0, L42+L94+L146)","v":0},{"$f":"IF(COUNT($H356:L356)>='RFM input'!$W$7,0, M42+M94+M146)","v":0},{"$f":"IF(COUNT($H356:M356)>='RFM input'!$W$7,0, N42+N94+N146)","v":0},{"$f":"IF(COUNT($H356:N356)>='RFM input'!$W$7,0, O42+O94+O146)","v":0},{"$f":"IF(COUNT($H356:O356)>='RFM input'!$W$7,0, P42+P94+P146)","v":0},{"$f":"IF(COUNT($H356:P356)>='RFM input'!$W$7,0, Q42+Q94+Q146)","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,2.5444351535534948,{"$f":"H43+H95+H147","v":2.5930107337576977},2.6565394967347613,{"$f":"IF(COUNT($H357:I357)>='RFM input'!$W$7,0, J43+J95+J147)","v":0},{"$f":"IF(COUNT($H357:J357)>='RFM input'!$W$7,0, K43+K95+K147)","v":0},{"$f":"IF(COUNT($H357:K357)>='RFM input'!$W$7,0, L43+L95+L147)","v":0},{"$f":"IF(COUNT($H357:L357)>='RFM input'!$W$7,0, M43+M95+M147)","v":0},{"$f":"IF(COUNT($H357:M357)>='RFM input'!$W$7,0, N43+N95+N147)","v":0},{"$f":"IF(COUNT($H357:N357)>='RFM input'!$W$7,0, O43+O95+O147)","v":0},{"$f":"IF(COUNT($H357:O357)>='RFM input'!$W$7,0, P43+P95+P147)","v":0},{"$f":"IF(COUNT($H357:P357)>='RFM input'!$W$7,0, Q43+Q95+Q147)","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,-2.9104215017315895,{"$f":"H44+H96+H148","v":7.9503770675580174},7.27775483647945,{"$f":"IF(COUNT($H358:I358)>='RFM input'!$W$7,0, J44+J96+J148)","v":0},{"$f":"IF(COUNT($H358:J358)>='RFM input'!$W$7,0, K44+K96+K148)","v":0},{"$f":"IF(COUNT($H358:K358)>='RFM input'!$W$7,0, L44+L96+L148)","v":0},{"$f":"IF(COUNT($H358:L358)>='RFM input'!$W$7,0, M44+M96+M148)","v":0},{"$f":"IF(COUNT($H358:M358)>='RFM input'!$W$7,0, N44+N96+N148)","v":0},{"$f":"IF(COUNT($H358:N358)>='RFM input'!$W$7,0, O44+O96+O148)","v":0},{"$f":"IF(COUNT($H358:O358)>='RFM input'!$W$7,0, P44+P96+P148)","v":0},{"$f":"IF(COUNT($H358:P358)>='RFM input'!$W$7,0, Q44+Q96+Q148)","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,25.084671526038093,{"$f":"H45+H97+H149","v":39.782214750707098},44.318216962816848,{"$f":"IF(COUNT($H359:I359)>='RFM input'!$W$7,0, J45+J97+J149)","v":0},{"$f":"IF(COUNT($H359:J359)>='RFM input'!$W$7,0, K45+K97+K149)","v":0},{"$f":"IF(COUNT($H359:K359)>='RFM input'!$W$7,0, L45+L97+L149)","v":0},{"$f":"IF(COUNT($H359:L359)>='RFM input'!$W$7,0, M45+M97+M149)","v":0},{"$f":"IF(COUNT($H359:M359)>='RFM input'!$W$7,0, N45+N97+N149)","v":0},{"$f":"IF(COUNT($H359:N359)>='RFM input'!$W$7,0, O45+O97+O149)","v":0},{"$f":"IF(COUNT($H359:O359)>='RFM input'!$W$7,0, P45+P97+P149)","v":0},{"$f":"IF(COUNT($H359:P359)>='RFM input'!$W$7,0, Q45+Q97+Q149)","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,28.222501133231177,{"$f":"H46+H98+H150","v":28.501391356128433},28.814405159895013,{"$f":"IF(COUNT($H360:I360)>='RFM input'!$W$7,0, J46+J98+J150)","v":0},{"$f":"IF(COUNT($H360:J360)>='RFM input'!$W$7,0, K46+K98+K150)","v":0},{"$f":"IF(COUNT($H360:K360)>='RFM input'!$W$7,0, L46+L98+L150)","v":0},{"$f":"IF(COUNT($H360:L360)>='RFM input'!$W$7,0, M46+M98+M150)","v":0},{"$f":"IF(COUNT($H360:M360)>='RFM input'!$W$7,0, N46+N98+N150)","v":0},{"$f":"IF(COUNT($H360:N360)>='RFM input'!$W$7,0, O46+O98+O150)","v":0},{"$f":"IF(COUNT($H360:O360)>='RFM input'!$W$7,0, P46+P98+P150)","v":0},{"$f":"IF(COUNT($H360:P360)>='RFM input'!$W$7,0, Q46+Q98+Q150)","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,13.258203043114699,{"$f":"H47+H99+H151","v":13.511314192119615},13.842341389826545,{"$f":"IF(COUNT($H361:I361)>='RFM input'!$W$7,0, J47+J99+J151)","v":0},{"$f":"IF(COUNT($H361:J361)>='RFM input'!$W$7,0, K47+K99+K151)","v":0},{"$f":"IF(COUNT($H361:K361)>='RFM input'!$W$7,0, L47+L99+L151)","v":0},{"$f":"IF(COUNT($H361:L361)>='RFM input'!$W$7,0, M47+M99+M151)","v":0},{"$f":"IF(COUNT($H361:M361)>='RFM input'!$W$7,0, N47+N99+N151)","v":0},{"$f":"IF(COUNT($H361:N361)>='RFM input'!$W$7,0, O47+O99+O151)","v":0},{"$f":"IF(COUNT($H361:O361)>='RFM input'!$W$7,0, P47+P99+P151)","v":0},{"$f":"IF(COUNT($H361:P361)>='RFM input'!$W$7,0, Q47+Q99+Q151)","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,11.447464484959296,{"$f":"H48+H100+H152","v":3.0494986332750358},-8.7738184892200977E-3,{"$f":"IF(COUNT($H362:I362)>='RFM input'!$W$7,0, J48+J100+J152)","v":0},{"$f":"IF(COUNT($H362:J362)>='RFM input'!$W$7,0, K48+K100+K152)","v":0},{"$f":"IF(COUNT($H362:K362)>='RFM input'!$W$7,0, L48+L100+L152)","v":0},{"$f":"IF(COUNT($H362:L362)>='RFM input'!$W$7,0, M48+M100+M152)","v":0},{"$f":"IF(COUNT($H362:M362)>='RFM input'!$W$7,0, N48+N100+N152)","v":0},{"$f":"IF(COUNT($H362:N362)>='RFM input'!$W$7,0, O48+O100+O152)","v":0},{"$f":"IF(COUNT($H362:O362)>='RFM input'!$W$7,0, P48+P100+P152)","v":0},{"$f":"IF(COUNT($H362:P362)>='RFM input'!$W$7,0, Q48+Q100+Q152)","v":0}]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,0,{"$f":"H49+H101+H153","v":11.934181418229359},11.02621235592138,{"$f":"IF(COUNT($H363:I363)>='RFM input'!$W$7,0, J49+J101+J153)","v":0},{"$f":"IF(COUNT($H363:J363)>='RFM input'!$W$7,0, K49+K101+K153)","v":0},{"$f":"IF(COUNT($H363:K363)>='RFM input'!$W$7,0, L49+L101+L153)","v":0},{"$f":"IF(COUNT($H363:L363)>='RFM input'!$W$7,0, M49+M101+M153)","v":0},{"$f":"IF(COUNT($H363:M363)>='RFM input'!$W$7,0, N49+N101+N153)","v":0},{"$f":"IF(COUNT($H363:N363)>='RFM input'!$W$7,0, O49+O101+O153)","v":0},{"$f":"IF(COUNT($H363:O363)>='RFM input'!$W$7,0, P49+P101+P153)","v":0},{"$f":"IF(COUNT($H363:P363)>='RFM input'!$W$7,0, Q49+Q101+Q153)","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,1.3442181287286643,{"$f":"H50+H102+H154","v":1.369880474822575},2.3496197120912217,{"$f":"IF(COUNT($H364:I364)>='RFM input'!$W$7,0, J50+J102+J154)","v":0},{"$f":"IF(COUNT($H364:J364)>='RFM input'!$W$7,0, K50+K102+K154)","v":0},{"$f":"IF(COUNT($H364:K364)>='RFM input'!$W$7,0, L50+L102+L154)","v":0},{"$f":"IF(COUNT($H364:L364)>='RFM input'!$W$7,0, M50+M102+M154)","v":0},{"$f":"IF(COUNT($H364:M364)>='RFM input'!$W$7,0, N50+N102+N154)","v":0},{"$f":"IF(COUNT($H364:N364)>='RFM input'!$W$7,0, O50+O102+O154)","v":0},{"$f":"IF(COUNT($H364:O364)>='RFM input'!$W$7,0, P50+P102+P154)","v":0},{"$f":"IF(COUNT($H364:P364)>='RFM input'!$W$7,0, Q50+Q102+Q154)","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,1.3917563250870739,{"$f":"H51+H103+H155","v":1.4183262185660088},1.453075210920876,{"$f":"IF(COUNT($H365:I365)>='RFM input'!$W$7,0, J51+J103+J155)","v":0},{"$f":"IF(COUNT($H365:J365)>='RFM input'!$W$7,0, K51+K103+K155)","v":0},{"$f":"IF(COUNT($H365:K365)>='RFM input'!$W$7,0, L51+L103+L155)","v":0},{"$f":"IF(COUNT($H365:L365)>='RFM input'!$W$7,0, M51+M103+M155)","v":0},{"$f":"IF(COUNT($H365:M365)>='RFM input'!$W$7,0, N51+N103+N155)","v":0},{"$f":"IF(COUNT($H365:N365)>='RFM input'!$W$7,0, O51+O103+O155)","v":0},{"$f":"IF(COUNT($H365:O365)>='RFM input'!$W$7,0, P51+P103+P155)","v":0},{"$f":"IF(COUNT($H365:P365)>='RFM input'!$W$7,0, Q51+Q103+Q155)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,{"$f":"H52+H104+H156","v":0},0,{"$f":"IF(COUNT($H366:I366)>='RFM input'!$W$7,0, J52+J104+J156)","v":0},{"$f":"IF(COUNT($H366:J366)>='RFM input'!$W$7,0, K52+K104+K156)","v":0},{"$f":"IF(COUNT($H366:K366)>='RFM input'!$W$7,0, L52+L104+L156)","v":0},{"$f":"IF(COUNT($H366:L366)>='RFM input'!$W$7,0, M52+M104+M156)","v":0},{"$f":"IF(COUNT($H366:M366)>='RFM input'!$W$7,0, N52+N104+N156)","v":0},{"$f":"IF(COUNT($H366:N366)>='RFM input'!$W$7,0, O52+O104+O156)","v":0},{"$f":"IF(COUNT($H366:O366)>='RFM input'!$W$7,0, P52+P104+P156)","v":0},{"$f":"IF(COUNT($H366:P366)>='RFM input'!$W$7,0, Q52+Q104+Q156)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,{"$f":"H53+H105+H157","v":0},0,{"$f":"IF(COUNT($H367:I367)>='RFM input'!$W$7,0, J53+J105+J157)","v":0},{"$f":"IF(COUNT($H367:J367)>='RFM input'!$W$7,0, K53+K105+K157)","v":0},{"$f":"IF(COUNT($H367:K367)>='RFM input'!$W$7,0, L53+L105+L157)","v":0},{"$f":"IF(COUNT($H367:L367)>='RFM input'!$W$7,0, M53+M105+M157)","v":0},{"$f":"IF(COUNT($H367:M367)>='RFM input'!$W$7,0, N53+N105+N157)","v":0},{"$f":"IF(COUNT($H367:N367)>='RFM input'!$W$7,0, O53+O105+O157)","v":0},{"$f":"IF(COUNT($H367:O367)>='RFM input'!$W$7,0, P53+P105+P157)","v":0},{"$f":"IF(COUNT($H367:P367)>='RFM input'!$W$7,0, Q53+Q105+Q157)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,{"$f":"H54+H106+H158","v":0},0,{"$f":"IF(COUNT($H368:I368)>='RFM input'!$W$7,0, J54+J106+J158)","v":0},{"$f":"IF(COUNT($H368:J368)>='RFM input'!$W$7,0, K54+K106+K158)","v":0},{"$f":"IF(COUNT($H368:K368)>='RFM input'!$W$7,0, L54+L106+L158)","v":0},{"$f":"IF(COUNT($H368:L368)>='RFM input'!$W$7,0, M54+M106+M158)","v":0},{"$f":"IF(COUNT($H368:M368)>='RFM input'!$W$7,0, N54+N106+N158)","v":0},{"$f":"IF(COUNT($H368:N368)>='RFM input'!$W$7,0, O54+O106+O158)","v":0},{"$f":"IF(COUNT($H368:O368)>='RFM input'!$W$7,0, P54+P106+P158)","v":0},{"$f":"IF(COUNT($H368:P368)>='RFM input'!$W$7,0, Q54+Q106+Q158)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,{"$f":"H55+H107+H159","v":0},0,{"$f":"IF(COUNT($H369:I369)>='RFM input'!$W$7,0, J55+J107+J159)","v":0},{"$f":"IF(COUNT($H369:J369)>='RFM input'!$W$7,0, K55+K107+K159)","v":0},{"$f":"IF(COUNT($H369:K369)>='RFM input'!$W$7,0, L55+L107+L159)","v":0},{"$f":"IF(COUNT($H369:L369)>='RFM input'!$W$7,0, M55+M107+M159)","v":0},{"$f":"IF(COUNT($H369:M369)>='RFM input'!$W$7,0, N55+N107+N159)","v":0},{"$f":"IF(COUNT($H369:N369)>='RFM input'!$W$7,0, O55+O107+O159)","v":0},{"$f":"IF(COUNT($H369:O369)>='RFM input'!$W$7,0, P55+P107+P159)","v":0},{"$f":"IF(COUNT($H369:P369)>='RFM input'!$W$7,0, Q55+Q107+Q159)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,{"$f":"H56+H108+H160","v":0},0,{"$f":"IF(COUNT($H370:I370)>='RFM input'!$W$7,0, J56+J108+J160)","v":0},{"$f":"IF(COUNT($H370:J370)>='RFM input'!$W$7,0, K56+K108+K160)","v":0},{"$f":"IF(COUNT($H370:K370)>='RFM input'!$W$7,0, L56+L108+L160)","v":0},{"$f":"IF(COUNT($H370:L370)>='RFM input'!$W$7,0, M56+M108+M160)","v":0},{"$f":"IF(COUNT($H370:M370)>='RFM input'!$W$7,0, N56+N108+N160)","v":0},{"$f":"IF(COUNT($H370:N370)>='RFM input'!$W$7,0, O56+O108+O160)","v":0},{"$f":"IF(COUNT($H370:O370)>='RFM input'!$W$7,0, P56+P108+P160)","v":0},{"$f":"IF(COUNT($H370:P370)>='RFM input'!$W$7,0, Q56+Q108+Q160)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,{"$f":"H57+H109+H161","v":0.21175540138948559},{"$f":"I57+I109+I161","v":0.21167997830764107},{"$f":"IF(COUNT($H371:I371)>='RFM input'!$W$7,0, J57+J109+J161)","v":0},{"$f":"IF(COUNT($H371:J371)>='RFM input'!$W$7,0, K57+K109+K161)","v":0},{"$f":"IF(COUNT($H371:K371)>='RFM input'!$W$7,0, L57+L109+L161)","v":0},{"$f":"IF(COUNT($H371:L371)>='RFM input'!$W$7,0, M57+M109+M161)","v":0},{"$f":"IF(COUNT($H371:M371)>='RFM input'!$W$7,0, N57+N109+N161)","v":0},{"$f":"IF(COUNT($H371:N371)>='RFM input'!$W$7,0, O57+O109+O161)","v":0},{"$f":"IF(COUNT($H371:O371)>='RFM input'!$W$7,0, P57+P109+P161)","v":0},{"$f":"IF(COUNT($H371:P371)>='RFM input'!$W$7,0, Q57+Q109+Q161)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Net Capex",null,null,null,null,null,{"$f":"SUM(I374:I423)","v":8.3385845886568184},{"$f":"SUM(J374:J423)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G115, 0), 0)","v":2.6649171396390947E-3},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G115, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G115, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G115, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G115, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G115, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G115, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G115, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G115, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G116, 0), 0)","v":7.9654315159162648E-3},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G116, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G116, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G116, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G116, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G116, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G116, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G116, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G116, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G117, 0), 0)","v":1.3582206000740313},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G117, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G117, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G117, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G117, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G117, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G117, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G117, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G117, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0.27056416057158872},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":-3.5461104191672952},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":-0.17323624164948814},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":3.1157827848988804},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":8.4759304555319162},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":-0.10601651952515656},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":-2.4149847967080724},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":-7.3255034582576942E-2},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":1.0909022713366823},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0.44426391982028868},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":-4.7151237663215841},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":1.8062977479293254},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":2.2374023289460241},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":2.1898089967808927},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":3.7461969984084087},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":-0.26279048075203804},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0.39036004799606294},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":-5.2540730029866381E-2},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":-1.9522073269197481E-2},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":-9.5032002966718543E-2},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":-0.25918481592273462},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":-0.49632076694033989},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":-2.0271684641002543},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":-0.11958554927062393},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":-0.21737785880347049},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":-1.4819816924445934},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":-1.4971175784838078},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0.75957271864497833},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0}]
[]
[null,null,"Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(I426:I475)","v":0.98144099221445458},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I168, 0)","v":3.136574191805373E-4},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J168, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K168, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L168, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M168, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N168, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O168, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P168, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q168, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I170, 0)","v":9.3752134157535825E-4},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J170, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K170, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L170, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M170, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N170, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O170, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P170, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q170, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I172, 0)","v":0.15986086837760216},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J172, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K172, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L172, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M172, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N172, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O172, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P172, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q172, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I174, 0)","v":3.184506379779075E-2},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J174, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K174, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L174, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M174, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N174, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O174, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P174, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q174, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I176, 0)","v":-0.41737276767857001},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J176, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K176, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L176, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M176, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N176, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O176, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P176, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q176, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I178, 0)","v":-2.0389689291304983E-2},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J178, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K178, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L178, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M178, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N178, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O178, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P178, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q178, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I180, 0)","v":0.36672374255166618},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J180, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K180, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L180, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M180, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N180, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O180, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P180, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q180, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I182, 0)","v":0.99760642921749465},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J182, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K182, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L182, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M182, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N182, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O182, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P182, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q182, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I184, 0)","v":-1.2478011946467884E-2},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J184, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K184, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L184, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M184, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N184, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O184, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P184, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q184, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I186, 0)","v":-0.28424069455242895},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J186, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K186, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L186, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M186, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N186, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O186, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P186, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q186, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I188, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J188, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K188, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L188, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M188, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N188, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O188, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P188, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q188, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I190, 0)","v":-8.6220260838068032E-3},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J190, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K190, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L190, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M190, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N190, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O190, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P190, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q190, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I192, 0)","v":0.12839783493305515},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J192, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K192, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L192, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M192, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N192, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O192, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P192, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q192, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I194, 0)","v":5.2289308531646275E-2},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J194, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K194, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L194, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M194, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N194, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O194, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P194, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q194, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I196, 0)","v":-0.55496417868419445},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J196, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K196, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L196, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M196, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N196, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O196, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P196, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q196, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I198, 0)","v":0.21259898908671399},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J198, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K198, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L198, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M198, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N198, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O198, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P198, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q198, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I200, 0)","v":0.2633394598755795},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J200, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K200, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L200, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M200, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N200, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O200, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P200, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q200, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I202, 0)","v":0.25773778411798398},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J202, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K202, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L202, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M202, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N202, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O202, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P202, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q202, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I204, 0)","v":0.44092270817162749},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J204, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K204, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L204, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M204, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N204, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O204, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P204, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q204, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I206, 0)","v":-3.0930111391403243E-2},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J206, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K206, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L206, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M206, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N206, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O206, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P206, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q206, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I208, 0)","v":4.5944890137266152E-2},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J208, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K208, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L208, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M208, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N208, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O208, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P208, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q208, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I210, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J210, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K210, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L210, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M210, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N210, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O210, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P210, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q210, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I212, 0)","v":-6.1839783075811035E-3},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J212, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K212, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L212, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M212, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N212, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O212, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P212, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q212, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I214, 0)","v":-2.2977236431070041E-3},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J214, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K214, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L214, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M214, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N214, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O214, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P214, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q214, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I216, 0)","v":-1.1185148065855017E-2},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J216, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K216, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L216, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M216, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N216, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O216, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P216, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q216, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I218, 0)","v":-3.0505729144027813E-2},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J218, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K218, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L218, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M218, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N218, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O218, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P218, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q218, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I220, 0)","v":-5.8416334425052591E-2},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J220, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K220, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L220, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M220, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N220, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O220, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P220, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q220, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I222, 0)","v":-0.23859519653957037},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J222, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K222, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L222, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M222, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N222, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O222, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P222, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q222, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I224, 0)","v":-1.4075069801453809E-2},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J224, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K224, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L224, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M224, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N224, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O224, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P224, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q224, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I226, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J226, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K226, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L226, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M226, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N226, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O226, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P226, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q226, 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I228, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J228, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K228, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L228, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M228, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N228, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O228, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P228, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q228, 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I230, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J230, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K230, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L230, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M230, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N230, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O230, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P230, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q230, 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I232, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J232, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K232, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L232, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M232, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N232, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O232, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P232, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q232, 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I234, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J234, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K234, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L234, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M234, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N234, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O234, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P234, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q234, 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I236, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J236, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K236, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L236, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M236, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N236, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O236, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P236, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q236, 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I238, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J238, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K238, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L238, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M238, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N238, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O238, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P238, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q238, 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I240, 0)","v":-2.5585102502857403E-2},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J240, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K240, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L240, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M240, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N240, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O240, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P240, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q240, 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I242, 0)","v":-0.17442739438717697},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J242, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K242, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L242, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M242, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N242, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O242, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P242, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q242, 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I244, 0)","v":-0.17620886927112539},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J244, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K244, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L244, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M244, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N244, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O244, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P244, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q244, 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I246, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J246, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K246, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L246, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M246, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N246, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O246, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P246, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q246, 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I248, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J248, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K248, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L248, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M248, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N248, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O248, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P248, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q248, 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I250, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J250, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K250, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L250, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M250, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N250, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O250, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P250, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q250, 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I252, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J252, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K252, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L252, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M252, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N252, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O252, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P252, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q252, 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I254, 0)","v":8.940076037125623E-2},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J254, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K254, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L254, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M254, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N254, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O254, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P254, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q254, 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I256, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J256, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K256, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L256, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M256, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N256, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O256, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P256, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q256, 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I258, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J258, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K258, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L258, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M258, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N258, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O258, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P258, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q258, 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I260, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J260, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K260, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L260, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M260, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N260, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O260, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P260, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q260, 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I262, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J262, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K262, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L262, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M262, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N262, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O262, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P262, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q262, 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I264, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J264, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K264, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L264, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M264, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N264, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O264, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P264, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q264, 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I266, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J266, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K266, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L266, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M266, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N266, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O266, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P266, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q266, 0)","v":0}]
[]
[null,null,"Final Year Asset Adjustments",null,null,null,null,null,{"$f":"SUM(I478:I527)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G352, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G352, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G352, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G352, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G352, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G352, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G352, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G352, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G352, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G353, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G353, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G353, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G353, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G353, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G353, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G353, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G353, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G353, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G354, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G354, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G354, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G354, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G354, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G354, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G354, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G354, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G354, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G355, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G355, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G355, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G355, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G355, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G355, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G355, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G355, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G355, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G356, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G356, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G356, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G356, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G356, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G356, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G356, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G356, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G356, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G357, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G357, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G357, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G357, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G357, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G357, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G357, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G357, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G357, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G358, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G358, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G358, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G358, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G358, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G358, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G358, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G358, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G358, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G359, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G359, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G359, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G359, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G359, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G359, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G359, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G359, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G359, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G360, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G360, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G360, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G360, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G360, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G360, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G360, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G360, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G360, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G361, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G361, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G361, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G361, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G361, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G361, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G361, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G361, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G361, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G362, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G362, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G362, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G362, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G362, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G362, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G362, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G362, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G362, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G363, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G363, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G363, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G363, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G363, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G363, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G363, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G363, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G363, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G364, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G364, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G364, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G364, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G364, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G364, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G364, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G364, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G364, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G365, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G365, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G365, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G365, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G365, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G365, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G365, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G365, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G365, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G366, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G366, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G366, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G366, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G366, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G366, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G366, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G366, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G366, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G367, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G367, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G367, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G367, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G367, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G367, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G367, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G367, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G367, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G368, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G368, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G368, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G368, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G368, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G368, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G368, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G368, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G368, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G369, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G369, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G369, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G369, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G369, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G369, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G369, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G369, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G369, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G370, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G370, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G370, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G370, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G370, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G370, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G370, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G370, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G370, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G371, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G371, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G371, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G371, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G371, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G371, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G371, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G371, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G371, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G372, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G372, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G372, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G372, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G372, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G372, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G372, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G372, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G372, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G373, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G373, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G373, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G373, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G373, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G373, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G373, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G373, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G373, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G374, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G374, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G374, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G374, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G374, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G374, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G374, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G374, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G374, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G375, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G375, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G375, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G375, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G375, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G375, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G375, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G375, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G375, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G376, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G376, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G376, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G376, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G376, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G376, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G376, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G376, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G376, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G377, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G377, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G377, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G377, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G377, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G377, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G377, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G377, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G377, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G378, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G378, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G378, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G378, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G378, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G378, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G378, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G378, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G378, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G379, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G379, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G379, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G379, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G379, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G379, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G379, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G379, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G379, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G380, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G380, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G380, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G380, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G380, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G380, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G380, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G380, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G380, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G381, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G381, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G381, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G381, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G381, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G381, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G381, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G381, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G381, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G382, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G382, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G382, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G382, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G382, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G382, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G382, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G382, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G382, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G383, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G383, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G383, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G383, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G383, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G383, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G383, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G383, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G383, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G384, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G384, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G384, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G384, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G384, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G384, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G384, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G384, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G384, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G385, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G385, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G385, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G385, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G385, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G385, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G385, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G385, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G385, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G386, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G386, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G386, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G386, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G386, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G386, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G386, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G386, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G386, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G387, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G387, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G387, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G387, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G387, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G387, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G387, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G387, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G387, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G388, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G388, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G388, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G388, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G388, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G388, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G388, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G388, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G388, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G389, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G389, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G389, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G389, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G389, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G389, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G389, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G389, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G389, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G390, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G390, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G390, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G390, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G390, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G390, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G390, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G390, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G390, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G391, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G391, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G391, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G391, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G391, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G391, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G391, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G391, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G391, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G392, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G392, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G392, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G392, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G392, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G392, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G392, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G392, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G392, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G393, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G393, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G393, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G393, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G393, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G393, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G393, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G393, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G393, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G394, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G394, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G394, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G394, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G394, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G394, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G394, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G394, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G394, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G395, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G395, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G395, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G395, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G395, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G395, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G395, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G395, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G395, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G396, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G396, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G396, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G396, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G396, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G396, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G396, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G396, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G396, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G397, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G397, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G397, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G397, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G397, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G397, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G397, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G397, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G397, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G398, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G398, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G398, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G398, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G398, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G398, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G398, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G398, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G398, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G399, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G399, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G399, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G399, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G399, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G399, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G399, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G399, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G399, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G400, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G400, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G400, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G400, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G400, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G400, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G400, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G400, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G400, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G401, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G401, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G401, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G401, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G401, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G401, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G401, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G401, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G401, 0), 0)","v":0}]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,"Closing Regulatory Asset Base",null,null,null,null,null,{"$f":"SUM(I530:I579)","v":1747.0014780610695},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,null,{"$f":"IF(J$321=0, I322+I374+I426+I478, 0)","v":12.111309873801117},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,null,{"$f":"IF(J$321=0, I323+I375+I427+I479, 0)","v":9.689358606586012},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,null,{"$f":"IF(J$321=0, I324+I376+I428+I480, 0)","v":49.431463836712354},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,null,{"$f":"IF(J$321=0, I325+I377+I429+I481, 0)","v":6.2715178281615724},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,null,{"$f":"IF(J$321=0, I326+I378+I430+I482, 0)","v":33.315723388918002},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,null,{"$f":"IF(J$321=0, I327+I379+I431+I483, 0)","v":13.280553689966441},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,null,{"$f":"IF(J$321=0, I328+I380+I432+I484, 0)","v":113.19924040773566},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,null,{"$f":"IF(J$321=0, I329+I381+I433+I485, 0)","v":372.77534346219335},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,null,{"$f":"IF(J$321=0, I330+I382+I434+I486, 0)","v":14.638486944686791},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,null,{"$f":"IF(J$321=0, I331+I383+I435+I487, 0)","v":240.97784421629822},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,null,{"$f":"IF(J$321=0, I332+I384+I436+I488, 0)","v":0.58396340877308661},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,null,{"$f":"IF(J$321=0, I333+I385+I437+I489, 0)","v":1.9197043600103945},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,null,{"$f":"IF(J$321=0, I334+I386+I438+I490, 0)","v":33.847778183483022},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,null,{"$f":"IF(J$321=0, I335+I387+I439+I491, 0)","v":155.44584733637265},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,null,{"$f":"IF(J$321=0, I336+I388+I440+I492, 0)","v":70.244531337093207},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,null,{"$f":"IF(J$321=0, I337+I389+I441+I493, 0)","v":50.265481297409956},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,null,{"$f":"IF(J$321=0, I338+I390+I442+I494, 0)","v":48.541081798583321},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,null,{"$f":"IF(J$321=0, I339+I391+I443+I495, 0)","v":70.860005563293811},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,null,{"$f":"IF(J$321=0, I340+I392+I444+I496, 0)","v":95.720133027385273},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,null,{"$f":"IF(J$321=0, I341+I393+I445+I497, 0)","v":111.77084515114797},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,null,{"$f":"IF(J$321=0, I342+I394+I446+I498, 0)","v":46.427960103205955},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,null,{"$f":"IF(J$321=0, I343+I395+I447+I499, 0)","v":2.8981003400515722E-8},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,null,{"$f":"IF(J$321=0, I344+I396+I448+I500, 0)","v":2.546509767137302},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,null,{"$f":"IF(J$321=0, I345+I397+I449+I501, 0)","v":1.1722216619967059},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,null,{"$f":"IF(J$321=0, I346+I398+I450+I502, 0)","v":4.3363492215165129},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,null,{"$f":"IF(J$321=0, I347+I399+I451+I503, 0)","v":7.4096989443625461},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,null,{"$f":"IF(J$321=0, I348+I400+I452+I504, 0)","v":2.5208992064877029},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,null,{"$f":"IF(J$321=0, I349+I401+I453+I505, 0)","v":65.278531280122351},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,null,{"$f":"IF(J$321=0, I350+I402+I454+I506, 0)","v":3.2017478610201016},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,null,{"$f":"IF(J$321=0, I351+I403+I455+I507, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,null,{"$f":"IF(J$321=0, I352+I404+I456+I508, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,null,{"$f":"IF(J$321=0, I353+I405+I457+I509, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,null,{"$f":"IF(J$321=0, I354+I406+I458+I510, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,null,{"$f":"IF(J$321=0, I355+I407+I459+I511, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,null,{"$f":"IF(J$321=0, I356+I408+I460+I512, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,null,{"$f":"IF(J$321=0, I357+I409+I461+I513, 0)","v":2.6565394967347613},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,null,{"$f":"IF(J$321=0, I358+I410+I462+I514, 0)","v":7.0347918751731218},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,null,{"$f":"IF(J$321=0, I359+I411+I463+I515, 0)","v":42.661807875985076},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,null,{"$f":"IF(J$321=0, I360+I412+I464+I516, 0)","v":27.141078712140082},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,null,{"$f":"IF(J$321=0, I361+I413+I465+I517, 0)","v":13.842341389826545},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,null,{"$f":"IF(J$321=0, I362+I414+I466+I518, 0)","v":-8.7738184892200977E-3},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,null,null,{"$f":"IF(J$321=0, I363+I415+I467+I519, 0)","v":11.02621235592138},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,null,null,{"$f":"IF(J$321=0, I364+I416+I468+I520, 0)","v":2.3496197120912217},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,null,null,{"$f":"IF(J$321=0, I365+I417+I469+I521, 0)","v":2.3020486899371102},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$321=0, I366+I418+I470+I522, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$321=0, I367+I419+I471+I523, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(J$321=0, I368+I420+I472+I524, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(J$321=0, I369+I421+I473+I525, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(J$321=0, I370+I422+I474+I526, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$321=0, I371+I423+I475+I527, 0)","v":0.21167997830764107},0,0,0,0,0,0,0,0]

{"sheet":"TAB roll forward","index":8,"n_rows":761,"n_cols":18,"rows_kept":761,"cut":false,"hidden":false,"merged":[[749,3,759,3],[424,3,434,3],[437,3,447,3],[450,3,460,3],[463,3,473,3],[489,3,499,3],[502,3,512,3],[515,3,525,3],[528,3,538,3],[541,3,551,3],[554,3,564,3],[567,3,577,3],[580,3,590,3],[593,3,603,3],[606,3,616,3],[619,3,629,3],[372,3,382,3],[385,3,395,3],[398,3,408,3],[411,3,421,3],[476,3,486,3],[346,3,356,3],[359,3,369,3],[242,3,252,3],[255,3,265,3],[294,3,304,3],[307,3,317,3],[268,3,278,3],[281,3,291,3],[112,3,122,3],[320,3,330,3],[333,3,343,3],[125,3,135,3],[138,3,148,3],[151,3,161,3],[216,3,226,3],[229,3,239,3],[164,3,174,3],[177,3,187,3],[190,3,200,3],[203,3,213,3],[697,3,707,3],[710,3,720,3],[723,3,733,3],[736,3,746,3],[632,3,642,3],[645,3,655,3],[658,3,668,3],[671,3,681,3],[684,3,694,3]]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Tax Asset Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"TasNetworks - Tax Asset Roll Forward - DNSP RFM - version 2"},null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,"Year",null,null,null,null,null,{"$f":"'RFM input'!H60","v":"2017-18"},{"$f":"'RFM input'!I60","v":"2018-19"},{"$f":"'RFM input'!J60","v":"2019-20"},{"$f":"'RFM input'!K60","v":"2020-21"},{"$f":"'RFM input'!L60","v":"2021-22"},{"$f":"'RFM input'!M60","v":"2022-23"},{"$f":"'RFM input'!N60","v":"2023-24"},{"$f":"'RFM input'!O60","v":"2024-25"},{"$f":"'RFM input'!P60","v":"2025-26"},{"$f":"'RFM input'!Q60","v":"2026-27"},{"$f":"IF(LEN(Q4)>4,CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1),Q4+1)","v":"2027-28"}]
[null,"Tax Values ($m Nominal)"]
[]
[null,"Opening Tax Asset Values",null,null,null,null,null,{"$f":"SUM(H8:H57)","v":1225.3480496322329},1294.0787731617027,1347.5388647175789,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,null,{"$f":"'RFM input'!S7-('RFM input'!M7/(1+previous_vanilla)^0.5+'RFM input'!O7)+('RFM input'!G61-'RFM input'!G115)","v":6.0538156079170173},{"$f":"H8+H60+H124","v":6.1022357774345801},{"$f":"I8+I60+I124","v":6.1566766927113541},{"$f":"IF(COUNT($H8:J8)>'RFM input'!$W$7,0, J8+J60+J124+IF(K$111=0,'RFM input'!$H$352,0))","v":0},{"$f":"IF(COUNT($H8:K8)>'RFM input'!$W$7,0, K8+K60+K124+IF(L$111=0,'RFM input'!$H$352,0))","v":0},{"$f":"IF(COUNT($H8:L8)>'RFM input'!$W$7,0, L8+L60+L124+IF(M$111=0,'RFM input'!$H$352,0))","v":0},{"$f":"IF(COUNT($H8:M8)>'RFM input'!$W$7,0, M8+M60+M124+IF(N$111=0,'RFM input'!$H$352,0))","v":0},{"$f":"IF(COUNT($H8:N8)>'RFM input'!$W$7,0, N8+N60+N124+IF(O$111=0,'RFM input'!$H$352,0))","v":0},{"$f":"IF(COUNT($H8:O8)>'RFM input'!$W$7,0, O8+O60+O124+IF(P$111=0,'RFM input'!$H$352,0))","v":0},{"$f":"IF(COUNT($H8:P8)>'RFM input'!$W$7,0, P8+P60+P124+IF(Q$111=0,'RFM input'!$H$352,0))","v":0},{"$f":"IF(COUNT($H8:Q8)>'RFM input'!$W$7,0, Q8+Q60+Q124+IF(R$111=0,'RFM input'!$H$352,0))","v":0}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,null,{"$f":"'RFM input'!S8-('RFM input'!M8/(1+previous_vanilla)^0.5+'RFM input'!O8)+('RFM input'!G62-'RFM input'!G116)","v":2.0082750906077704},{"$f":"H9+H61+H137","v":1.9626350620945121},{"$f":"I9+I61+I137","v":1.9169950335812538},{"$f":"IF(COUNT($H9:J9)>'RFM input'!$W$7,0, J9+J61+J137+IF(K$111=0,'RFM input'!$H$353,0))","v":0},{"$f":"IF(COUNT($H9:K9)>'RFM input'!$W$7,0, K9+K61+K137+IF(L$111=0,'RFM input'!$H$353,0))","v":0},{"$f":"IF(COUNT($H9:L9)>'RFM input'!$W$7,0, L9+L61+L137+IF(M$111=0,'RFM input'!$H$353,0))","v":0},{"$f":"IF(COUNT($H9:M9)>'RFM input'!$W$7,0, M9+M61+M137+IF(N$111=0,'RFM input'!$H$353,0))","v":0},{"$f":"IF(COUNT($H9:N9)>'RFM input'!$W$7,0, N9+N61+N137+IF(O$111=0,'RFM input'!$H$353,0))","v":0},{"$f":"IF(COUNT($H9:O9)>'RFM input'!$W$7,0, O9+O61+O137+IF(P$111=0,'RFM input'!$H$353,0))","v":0},{"$f":"IF(COUNT($H9:P9)>'RFM input'!$W$7,0, P9+P61+P137+IF(Q$111=0,'RFM input'!$H$353,0))","v":0},{"$f":"IF(COUNT($H9:Q9)>'RFM input'!$W$7,0, Q9+Q61+Q137+IF(R$111=0,'RFM input'!$H$353,0))","v":0}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,null,{"$f":"'RFM input'!S9-('RFM input'!M9/(1+previous_vanilla)^0.5+'RFM input'!O9)+('RFM input'!G63-'RFM input'!G117)","v":36.181771820674442},{"$f":"H10+H62+H150","v":35.640024044993574},{"$f":"I10+I62+I150","v":38.696665371553394},{"$f":"IF(COUNT($H10:J10)>'RFM input'!$W$7,0, J10+J62+J150+IF(K$111=0,'RFM input'!$H$354,0))","v":0},{"$f":"IF(COUNT($H10:K10)>'RFM input'!$W$7,0, K10+K62+K150+IF(L$111=0,'RFM input'!$H$354,0))","v":0},{"$f":"IF(COUNT($H10:L10)>'RFM input'!$W$7,0, L10+L62+L150+IF(M$111=0,'RFM input'!$H$354,0))","v":0},{"$f":"IF(COUNT($H10:M10)>'RFM input'!$W$7,0, M10+M62+M150+IF(N$111=0,'RFM input'!$H$354,0))","v":0},{"$f":"IF(COUNT($H10:N10)>'RFM input'!$W$7,0, N10+N62+N150+IF(O$111=0,'RFM input'!$H$354,0))","v":0},{"$f":"IF(COUNT($H10:O10)>'RFM input'!$W$7,0, O10+O62+O150+IF(P$111=0,'RFM input'!$H$354,0))","v":0},{"$f":"IF(COUNT($H10:P10)>'RFM input'!$W$7,0, P10+P62+P150+IF(Q$111=0,'RFM input'!$H$354,0))","v":0},{"$f":"IF(COUNT($H10:Q10)>'RFM input'!$W$7,0, Q10+Q62+Q150+IF(R$111=0,'RFM input'!$H$354,0))","v":0}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,null,{"$f":"'RFM input'!S10-('RFM input'!M10/(1+previous_vanilla)^0.5+'RFM input'!O10)+('RFM input'!G64-'RFM input'!G118)","v":2.6934725571105349},{"$f":"H11+H63+H163","v":3.752738130766458},{"$f":"I11+I63+I163","v":5.7985737490268088},{"$f":"IF(COUNT($H11:J11)>'RFM input'!$W$7,0, J11+J63+J163+IF(K$111=0,'RFM input'!$H$355,0))","v":0},{"$f":"IF(COUNT($H11:K11)>'RFM input'!$W$7,0, K11+K63+K163+IF(L$111=0,'RFM input'!$H$355,0))","v":0},{"$f":"IF(COUNT($H11:L11)>'RFM input'!$W$7,0, L11+L63+L163+IF(M$111=0,'RFM input'!$H$355,0))","v":0},{"$f":"IF(COUNT($H11:M11)>'RFM input'!$W$7,0, M11+M63+M163+IF(N$111=0,'RFM input'!$H$355,0))","v":0},{"$f":"IF(COUNT($H11:N11)>'RFM input'!$W$7,0, N11+N63+N163+IF(O$111=0,'RFM input'!$H$355,0))","v":0},{"$f":"IF(COUNT($H11:O11)>'RFM input'!$W$7,0, O11+O63+O163+IF(P$111=0,'RFM input'!$H$355,0))","v":0},{"$f":"IF(COUNT($H11:P11)>'RFM input'!$W$7,0, P11+P63+P163+IF(Q$111=0,'RFM input'!$H$355,0))","v":0},{"$f":"IF(COUNT($H11:Q11)>'RFM input'!$W$7,0, Q11+Q63+Q163+IF(R$111=0,'RFM input'!$H$355,0))","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,null,{"$f":"'RFM input'!S11-('RFM input'!M11/(1+previous_vanilla)^0.5+'RFM input'!O11)+('RFM input'!G65-'RFM input'!G119)","v":39.882662150647079},{"$f":"H12+H64+H176","v":42.01369583085085},{"$f":"I12+I64+I176","v":42.783809218110477},{"$f":"IF(COUNT($H12:J12)>'RFM input'!$W$7,0, J12+J64+J176+IF(K$111=0,'RFM input'!$H$356,0))","v":0},{"$f":"IF(COUNT($H12:K12)>'RFM input'!$W$7,0, K12+K64+K176+IF(L$111=0,'RFM input'!$H$356,0))","v":0},{"$f":"IF(COUNT($H12:L12)>'RFM input'!$W$7,0, L12+L64+L176+IF(M$111=0,'RFM input'!$H$356,0))","v":0},{"$f":"IF(COUNT($H12:M12)>'RFM input'!$W$7,0, M12+M64+M176+IF(N$111=0,'RFM input'!$H$356,0))","v":0},{"$f":"IF(COUNT($H12:N12)>'RFM input'!$W$7,0, N12+N64+N176+IF(O$111=0,'RFM input'!$H$356,0))","v":0},{"$f":"IF(COUNT($H12:O12)>'RFM input'!$W$7,0, O12+O64+O176+IF(P$111=0,'RFM input'!$H$356,0))","v":0},{"$f":"IF(COUNT($H12:P12)>'RFM input'!$W$7,0, P12+P64+P176+IF(Q$111=0,'RFM input'!$H$356,0))","v":0},{"$f":"IF(COUNT($H12:Q12)>'RFM input'!$W$7,0, Q12+Q64+Q176+IF(R$111=0,'RFM input'!$H$356,0))","v":0}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,null,{"$f":"'RFM input'!S12-('RFM input'!M12/(1+previous_vanilla)^0.5+'RFM input'!O12)+('RFM input'!G66-'RFM input'!G120)","v":20.955400767488918},{"$f":"H13+H65+H189","v":20.395800427570055},{"$f":"I13+I65+I189","v":19.782188182256885},{"$f":"IF(COUNT($H13:J13)>'RFM input'!$W$7,0, J13+J65+J189+IF(K$111=0,'RFM input'!$H$357,0))","v":0},{"$f":"IF(COUNT($H13:K13)>'RFM input'!$W$7,0, K13+K65+K189+IF(L$111=0,'RFM input'!$H$357,0))","v":0},{"$f":"IF(COUNT($H13:L13)>'RFM input'!$W$7,0, L13+L65+L189+IF(M$111=0,'RFM input'!$H$357,0))","v":0},{"$f":"IF(COUNT($H13:M13)>'RFM input'!$W$7,0, M13+M65+M189+IF(N$111=0,'RFM input'!$H$357,0))","v":0},{"$f":"IF(COUNT($H13:N13)>'RFM input'!$W$7,0, N13+N65+N189+IF(O$111=0,'RFM input'!$H$357,0))","v":0},{"$f":"IF(COUNT($H13:O13)>'RFM input'!$W$7,0, O13+O65+O189+IF(P$111=0,'RFM input'!$H$357,0))","v":0},{"$f":"IF(COUNT($H13:P13)>'RFM input'!$W$7,0, P13+P65+P189+IF(Q$111=0,'RFM input'!$H$357,0))","v":0},{"$f":"IF(COUNT($H13:Q13)>'RFM input'!$W$7,0, Q13+Q65+Q189+IF(R$111=0,'RFM input'!$H$357,0))","v":0}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,null,{"$f":"'RFM input'!S13-('RFM input'!M13/(1+previous_vanilla)^0.5+'RFM input'!O13)+('RFM input'!G67-'RFM input'!G121)","v":108.08507272870341},{"$f":"H14+H66+H202","v":110.61063859590985},{"$f":"I14+I66+I202","v":113.17663699335317},{"$f":"IF(COUNT($H14:J14)>'RFM input'!$W$7,0, J14+J66+J202+IF(K$111=0,'RFM input'!$H$358,0))","v":0},{"$f":"IF(COUNT($H14:K14)>'RFM input'!$W$7,0, K14+K66+K202+IF(L$111=0,'RFM input'!$H$358,0))","v":0},{"$f":"IF(COUNT($H14:L14)>'RFM input'!$W$7,0, L14+L66+L202+IF(M$111=0,'RFM input'!$H$358,0))","v":0},{"$f":"IF(COUNT($H14:M14)>'RFM input'!$W$7,0, M14+M66+M202+IF(N$111=0,'RFM input'!$H$358,0))","v":0},{"$f":"IF(COUNT($H14:N14)>'RFM input'!$W$7,0, N14+N66+N202+IF(O$111=0,'RFM input'!$H$358,0))","v":0},{"$f":"IF(COUNT($H14:O14)>'RFM input'!$W$7,0, O14+O66+O202+IF(P$111=0,'RFM input'!$H$358,0))","v":0},{"$f":"IF(COUNT($H14:P14)>'RFM input'!$W$7,0, P14+P66+P202+IF(Q$111=0,'RFM input'!$H$358,0))","v":0},{"$f":"IF(COUNT($H14:Q14)>'RFM input'!$W$7,0, Q14+Q66+Q202+IF(R$111=0,'RFM input'!$H$358,0))","v":0}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,null,{"$f":"'RFM input'!S14-('RFM input'!M14/(1+previous_vanilla)^0.5+'RFM input'!O14)+('RFM input'!G68-'RFM input'!G122)","v":293.27198753792817},{"$f":"H15+H67+H215","v":302.1869588871109},{"$f":"I15+I67+I215","v":310.36410682777864},{"$f":"IF(COUNT($H15:J15)>'RFM input'!$W$7,0, J15+J67+J215+IF(K$111=0,'RFM input'!$H$359,0))","v":0},{"$f":"IF(COUNT($H15:K15)>'RFM input'!$W$7,0, K15+K67+K215+IF(L$111=0,'RFM input'!$H$359,0))","v":0},{"$f":"IF(COUNT($H15:L15)>'RFM input'!$W$7,0, L15+L67+L215+IF(M$111=0,'RFM input'!$H$359,0))","v":0},{"$f":"IF(COUNT($H15:M15)>'RFM input'!$W$7,0, M15+M67+M215+IF(N$111=0,'RFM input'!$H$359,0))","v":0},{"$f":"IF(COUNT($H15:N15)>'RFM input'!$W$7,0, N15+N67+N215+IF(O$111=0,'RFM input'!$H$359,0))","v":0},{"$f":"IF(COUNT($H15:O15)>'RFM input'!$W$7,0, O15+O67+O215+IF(P$111=0,'RFM input'!$H$359,0))","v":0},{"$f":"IF(COUNT($H15:P15)>'RFM input'!$W$7,0, P15+P67+P215+IF(Q$111=0,'RFM input'!$H$359,0))","v":0},{"$f":"IF(COUNT($H15:Q15)>'RFM input'!$W$7,0, Q15+Q67+Q215+IF(R$111=0,'RFM input'!$H$359,0))","v":0}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,null,{"$f":"'RFM input'!S15-('RFM input'!M15/(1+previous_vanilla)^0.5+'RFM input'!O15)+('RFM input'!G69-'RFM input'!G123)","v":5.3061645831982647},{"$f":"H16+H68+H228","v":6.7877357944651822},{"$f":"I16+I68+I228","v":7.4496881969393245},{"$f":"IF(COUNT($H16:J16)>'RFM input'!$W$7,0, J16+J68+J228+IF(K$111=0,'RFM input'!$H$360,0))","v":0},{"$f":"IF(COUNT($H16:K16)>'RFM input'!$W$7,0, K16+K68+K228+IF(L$111=0,'RFM input'!$H$360,0))","v":0},{"$f":"IF(COUNT($H16:L16)>'RFM input'!$W$7,0, L16+L68+L228+IF(M$111=0,'RFM input'!$H$360,0))","v":0},{"$f":"IF(COUNT($H16:M16)>'RFM input'!$W$7,0, M16+M68+M228+IF(N$111=0,'RFM input'!$H$360,0))","v":0},{"$f":"IF(COUNT($H16:N16)>'RFM input'!$W$7,0, N16+N68+N228+IF(O$111=0,'RFM input'!$H$360,0))","v":0},{"$f":"IF(COUNT($H16:O16)>'RFM input'!$W$7,0, O16+O68+O228+IF(P$111=0,'RFM input'!$H$360,0))","v":0},{"$f":"IF(COUNT($H16:P16)>'RFM input'!$W$7,0, P16+P68+P228+IF(Q$111=0,'RFM input'!$H$360,0))","v":0},{"$f":"IF(COUNT($H16:Q16)>'RFM input'!$W$7,0, Q16+Q68+Q228+IF(R$111=0,'RFM input'!$H$360,0))","v":0}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,null,{"$f":"'RFM input'!S16-('RFM input'!M16/(1+previous_vanilla)^0.5+'RFM input'!O16)+('RFM input'!G70-'RFM input'!G124)","v":118.2581602201995},{"$f":"H17+H69+H241","v":120.32139719864162},{"$f":"I17+I69+I241","v":121.64518014293164},{"$f":"IF(COUNT($H17:J17)>'RFM input'!$W$7,0, J17+J69+J241+IF(K$111=0,'RFM input'!$H$361,0))","v":0},{"$f":"IF(COUNT($H17:K17)>'RFM input'!$W$7,0, K17+K69+K241+IF(L$111=0,'RFM input'!$H$361,0))","v":0},{"$f":"IF(COUNT($H17:L17)>'RFM input'!$W$7,0, L17+L69+L241+IF(M$111=0,'RFM input'!$H$361,0))","v":0},{"$f":"IF(COUNT($H17:M17)>'RFM input'!$W$7,0, M17+M69+M241+IF(N$111=0,'RFM input'!$H$361,0))","v":0},{"$f":"IF(COUNT($H17:N17)>'RFM input'!$W$7,0, N17+N69+N241+IF(O$111=0,'RFM input'!$H$361,0))","v":0},{"$f":"IF(COUNT($H17:O17)>'RFM input'!$W$7,0, O17+O69+O241+IF(P$111=0,'RFM input'!$H$361,0))","v":0},{"$f":"IF(COUNT($H17:P17)>'RFM input'!$W$7,0, P17+P69+P241+IF(Q$111=0,'RFM input'!$H$361,0))","v":0},{"$f":"IF(COUNT($H17:Q17)>'RFM input'!$W$7,0, Q17+Q69+Q241+IF(R$111=0,'RFM input'!$H$361,0))","v":0}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,null,{"$f":"'RFM input'!S17-('RFM input'!M17/(1+previous_vanilla)^0.5+'RFM input'!O17)+('RFM input'!G71-'RFM input'!G125)","v":0.19330323846089101},{"$f":"H18+H70+H254","v":0.18653821106035165},{"$f":"I18+I70+I254","v":0.17977318365981229},{"$f":"IF(COUNT($H18:J18)>'RFM input'!$W$7,0, J18+J70+J254+IF(K$111=0,'RFM input'!$H$362,0))","v":0},{"$f":"IF(COUNT($H18:K18)>'RFM input'!$W$7,0, K18+K70+K254+IF(L$111=0,'RFM input'!$H$362,0))","v":0},{"$f":"IF(COUNT($H18:L18)>'RFM input'!$W$7,0, L18+L70+L254+IF(M$111=0,'RFM input'!$H$362,0))","v":0},{"$f":"IF(COUNT($H18:M18)>'RFM input'!$W$7,0, M18+M70+M254+IF(N$111=0,'RFM input'!$H$362,0))","v":0},{"$f":"IF(COUNT($H18:N18)>'RFM input'!$W$7,0, N18+N70+N254+IF(O$111=0,'RFM input'!$H$362,0))","v":0},{"$f":"IF(COUNT($H18:O18)>'RFM input'!$W$7,0, O18+O70+O254+IF(P$111=0,'RFM input'!$H$362,0))","v":0},{"$f":"IF(COUNT($H18:P18)>'RFM input'!$W$7,0, P18+P70+P254+IF(Q$111=0,'RFM input'!$H$362,0))","v":0},{"$f":"IF(COUNT($H18:Q18)>'RFM input'!$W$7,0, Q18+Q70+Q254+IF(R$111=0,'RFM input'!$H$362,0))","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,null,{"$f":"'RFM input'!S18-('RFM input'!M18/(1+previous_vanilla)^0.5+'RFM input'!O18)+('RFM input'!G72-'RFM input'!G126)","v":1.5907582702109953},{"$f":"H19+H71+H267","v":1.7615371229555987},{"$f":"I19+I71+I267","v":1.9341563279957426},{"$f":"IF(COUNT($H19:J19)>'RFM input'!$W$7,0, J19+J71+J267+IF(K$111=0,'RFM input'!$H$363,0))","v":0},{"$f":"IF(COUNT($H19:K19)>'RFM input'!$W$7,0, K19+K71+K267+IF(L$111=0,'RFM input'!$H$363,0))","v":0},{"$f":"IF(COUNT($H19:L19)>'RFM input'!$W$7,0, L19+L71+L267+IF(M$111=0,'RFM input'!$H$363,0))","v":0},{"$f":"IF(COUNT($H19:M19)>'RFM input'!$W$7,0, M19+M71+M267+IF(N$111=0,'RFM input'!$H$363,0))","v":0},{"$f":"IF(COUNT($H19:N19)>'RFM input'!$W$7,0, N19+N71+N267+IF(O$111=0,'RFM input'!$H$363,0))","v":0},{"$f":"IF(COUNT($H19:O19)>'RFM input'!$W$7,0, O19+O71+O267+IF(P$111=0,'RFM input'!$H$363,0))","v":0},{"$f":"IF(COUNT($H19:P19)>'RFM input'!$W$7,0, P19+P71+P267+IF(Q$111=0,'RFM input'!$H$363,0))","v":0},{"$f":"IF(COUNT($H19:Q19)>'RFM input'!$W$7,0, Q19+Q71+Q267+IF(R$111=0,'RFM input'!$H$363,0))","v":0}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,null,{"$f":"'RFM input'!S19-('RFM input'!M19/(1+previous_vanilla)^0.5+'RFM input'!O19)+('RFM input'!G73-'RFM input'!G127)","v":20.221864001208168},{"$f":"H20+H72+H280","v":23.322131609679413},{"$f":"I20+I72+I280","v":26.262287738602748},{"$f":"IF(COUNT($H20:J20)>'RFM input'!$W$7,0, J20+J72+J280+IF(K$111=0,'RFM input'!$H$364,0))","v":0},{"$f":"IF(COUNT($H20:K20)>'RFM input'!$W$7,0, K20+K72+K280+IF(L$111=0,'RFM input'!$H$364,0))","v":0},{"$f":"IF(COUNT($H20:L20)>'RFM input'!$W$7,0, L20+L72+L280+IF(M$111=0,'RFM input'!$H$364,0))","v":0},{"$f":"IF(COUNT($H20:M20)>'RFM input'!$W$7,0, M20+M72+M280+IF(N$111=0,'RFM input'!$H$364,0))","v":0},{"$f":"IF(COUNT($H20:N20)>'RFM input'!$W$7,0, N20+N72+N280+IF(O$111=0,'RFM input'!$H$364,0))","v":0},{"$f":"IF(COUNT($H20:O20)>'RFM input'!$W$7,0, O20+O72+O280+IF(P$111=0,'RFM input'!$H$364,0))","v":0},{"$f":"IF(COUNT($H20:P20)>'RFM input'!$W$7,0, P20+P72+P280+IF(Q$111=0,'RFM input'!$H$364,0))","v":0},{"$f":"IF(COUNT($H20:Q20)>'RFM input'!$W$7,0, Q20+Q72+Q280+IF(R$111=0,'RFM input'!$H$364,0))","v":0}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,null,{"$f":"'RFM input'!S20-('RFM input'!M20/(1+previous_vanilla)^0.5+'RFM input'!O20)+('RFM input'!G74-'RFM input'!G128)","v":93.59573798709485},{"$f":"H21+H73+H293","v":97.737184803341776},{"$f":"I21+I73+I293","v":101.92487638766589},{"$f":"IF(COUNT($H21:J21)>'RFM input'!$W$7,0, J21+J73+J293+IF(K$111=0,'RFM input'!$H$365,0))","v":0},{"$f":"IF(COUNT($H21:K21)>'RFM input'!$W$7,0, K21+K73+K293+IF(L$111=0,'RFM input'!$H$365,0))","v":0},{"$f":"IF(COUNT($H21:L21)>'RFM input'!$W$7,0, L21+L73+L293+IF(M$111=0,'RFM input'!$H$365,0))","v":0},{"$f":"IF(COUNT($H21:M21)>'RFM input'!$W$7,0, M21+M73+M293+IF(N$111=0,'RFM input'!$H$365,0))","v":0},{"$f":"IF(COUNT($H21:N21)>'RFM input'!$W$7,0, N21+N73+N293+IF(O$111=0,'RFM input'!$H$365,0))","v":0},{"$f":"IF(COUNT($H21:O21)>'RFM input'!$W$7,0, O21+O73+O293+IF(P$111=0,'RFM input'!$H$365,0))","v":0},{"$f":"IF(COUNT($H21:P21)>'RFM input'!$W$7,0, P21+P73+P293+IF(Q$111=0,'RFM input'!$H$365,0))","v":0},{"$f":"IF(COUNT($H21:Q21)>'RFM input'!$W$7,0, Q21+Q73+Q293+IF(R$111=0,'RFM input'!$H$365,0))","v":0}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,null,{"$f":"'RFM input'!S21-('RFM input'!M21/(1+previous_vanilla)^0.5+'RFM input'!O21)+('RFM input'!G75-'RFM input'!G129)","v":51.839239781418485},{"$f":"H22+H74+H306","v":57.375443569881341},{"$f":"I22+I74+I306","v":62.697864775672095},{"$f":"IF(COUNT($H22:J22)>'RFM input'!$W$7,0, J22+J74+J306+IF(K$111=0,'RFM input'!$H$366,0))","v":0},{"$f":"IF(COUNT($H22:K22)>'RFM input'!$W$7,0, K22+K74+K306+IF(L$111=0,'RFM input'!$H$366,0))","v":0},{"$f":"IF(COUNT($H22:L22)>'RFM input'!$W$7,0, L22+L74+L306+IF(M$111=0,'RFM input'!$H$366,0))","v":0},{"$f":"IF(COUNT($H22:M22)>'RFM input'!$W$7,0, M22+M74+M306+IF(N$111=0,'RFM input'!$H$366,0))","v":0},{"$f":"IF(COUNT($H22:N22)>'RFM input'!$W$7,0, N22+N74+N306+IF(O$111=0,'RFM input'!$H$366,0))","v":0},{"$f":"IF(COUNT($H22:O22)>'RFM input'!$W$7,0, O22+O74+O306+IF(P$111=0,'RFM input'!$H$366,0))","v":0},{"$f":"IF(COUNT($H22:P22)>'RFM input'!$W$7,0, P22+P74+P306+IF(Q$111=0,'RFM input'!$H$366,0))","v":0},{"$f":"IF(COUNT($H22:Q22)>'RFM input'!$W$7,0, Q22+Q74+Q306+IF(R$111=0,'RFM input'!$H$366,0))","v":0}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,null,{"$f":"'RFM input'!S22-('RFM input'!M22/(1+previous_vanilla)^0.5+'RFM input'!O22)+('RFM input'!G76-'RFM input'!G130)","v":52.113885388171774},{"$f":"H23+H75+H319","v":53.903979477120608},{"$f":"I23+I75+I319","v":55.714190534937032},{"$f":"IF(COUNT($H23:J23)>'RFM input'!$W$7,0, J23+J75+J319+IF(K$111=0,'RFM input'!$H$367,0))","v":0},{"$f":"IF(COUNT($H23:K23)>'RFM input'!$W$7,0, K23+K75+K319+IF(L$111=0,'RFM input'!$H$367,0))","v":0},{"$f":"IF(COUNT($H23:L23)>'RFM input'!$W$7,0, L23+L75+L319+IF(M$111=0,'RFM input'!$H$367,0))","v":0},{"$f":"IF(COUNT($H23:M23)>'RFM input'!$W$7,0, M23+M75+M319+IF(N$111=0,'RFM input'!$H$367,0))","v":0},{"$f":"IF(COUNT($H23:N23)>'RFM input'!$W$7,0, N23+N75+N319+IF(O$111=0,'RFM input'!$H$367,0))","v":0},{"$f":"IF(COUNT($H23:O23)>'RFM input'!$W$7,0, O23+O75+O319+IF(P$111=0,'RFM input'!$H$367,0))","v":0},{"$f":"IF(COUNT($H23:P23)>'RFM input'!$W$7,0, P23+P75+P319+IF(Q$111=0,'RFM input'!$H$367,0))","v":0},{"$f":"IF(COUNT($H23:Q23)>'RFM input'!$W$7,0, Q23+Q75+Q319+IF(R$111=0,'RFM input'!$H$367,0))","v":0}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,null,{"$f":"'RFM input'!S23-('RFM input'!M23/(1+previous_vanilla)^0.5+'RFM input'!O23)+('RFM input'!G77-'RFM input'!G131)","v":30.324206979274919},{"$f":"H24+H76+H332","v":32.717143067932909},{"$f":"I24+I76+I332","v":35.096888838415673},{"$f":"IF(COUNT($H24:J24)>'RFM input'!$W$7,0, J24+J76+J332+IF(K$111=0,'RFM input'!$H$368,0))","v":0},{"$f":"IF(COUNT($H24:K24)>'RFM input'!$W$7,0, K24+K76+K332+IF(L$111=0,'RFM input'!$H$368,0))","v":0},{"$f":"IF(COUNT($H24:L24)>'RFM input'!$W$7,0, L24+L76+L332+IF(M$111=0,'RFM input'!$H$368,0))","v":0},{"$f":"IF(COUNT($H24:M24)>'RFM input'!$W$7,0, M24+M76+M332+IF(N$111=0,'RFM input'!$H$368,0))","v":0},{"$f":"IF(COUNT($H24:N24)>'RFM input'!$W$7,0, N24+N76+N332+IF(O$111=0,'RFM input'!$H$368,0))","v":0},{"$f":"IF(COUNT($H24:O24)>'RFM input'!$W$7,0, O24+O76+O332+IF(P$111=0,'RFM input'!$H$368,0))","v":0},{"$f":"IF(COUNT($H24:P24)>'RFM input'!$W$7,0, P24+P76+P332+IF(Q$111=0,'RFM input'!$H$368,0))","v":0},{"$f":"IF(COUNT($H24:Q24)>'RFM input'!$W$7,0, Q24+Q76+Q332+IF(R$111=0,'RFM input'!$H$368,0))","v":0}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,null,{"$f":"'RFM input'!S24-('RFM input'!M24/(1+previous_vanilla)^0.5+'RFM input'!O24)+('RFM input'!G78-'RFM input'!G132)","v":59.670106462177976},{"$f":"H25+H77+H345","v":61.76098201650661},{"$f":"I25+I77+I345","v":63.876460627776275},{"$f":"IF(COUNT($H25:J25)>'RFM input'!$W$7,0, J25+J77+J345+IF(K$111=0,'RFM input'!$H$369,0))","v":0},{"$f":"IF(COUNT($H25:K25)>'RFM input'!$W$7,0, K25+K77+K345+IF(L$111=0,'RFM input'!$H$369,0))","v":0},{"$f":"IF(COUNT($H25:L25)>'RFM input'!$W$7,0, L25+L77+L345+IF(M$111=0,'RFM input'!$H$369,0))","v":0},{"$f":"IF(COUNT($H25:M25)>'RFM input'!$W$7,0, M25+M77+M345+IF(N$111=0,'RFM input'!$H$369,0))","v":0},{"$f":"IF(COUNT($H25:N25)>'RFM input'!$W$7,0, N25+N77+N345+IF(O$111=0,'RFM input'!$H$369,0))","v":0},{"$f":"IF(COUNT($H25:O25)>'RFM input'!$W$7,0, O25+O77+O345+IF(P$111=0,'RFM input'!$H$369,0))","v":0},{"$f":"IF(COUNT($H25:P25)>'RFM input'!$W$7,0, P25+P77+P345+IF(Q$111=0,'RFM input'!$H$369,0))","v":0},{"$f":"IF(COUNT($H25:Q25)>'RFM input'!$W$7,0, Q25+Q77+Q345+IF(R$111=0,'RFM input'!$H$369,0))","v":0}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,null,{"$f":"'RFM input'!S25-('RFM input'!M25/(1+previous_vanilla)^0.5+'RFM input'!O25)+('RFM input'!G79-'RFM input'!G133)","v":69.027119130691432},{"$f":"H26+H78+H358","v":73.754436499590724},{"$f":"I26+I78+I358","v":78.480588303475145},{"$f":"IF(COUNT($H26:J26)>'RFM input'!$W$7,0, J26+J78+J358+IF(K$111=0,'RFM input'!$H$370,0))","v":0},{"$f":"IF(COUNT($H26:K26)>'RFM input'!$W$7,0, K26+K78+K358+IF(L$111=0,'RFM input'!$H$370,0))","v":0},{"$f":"IF(COUNT($H26:L26)>'RFM input'!$W$7,0, L26+L78+L358+IF(M$111=0,'RFM input'!$H$370,0))","v":0},{"$f":"IF(COUNT($H26:M26)>'RFM input'!$W$7,0, M26+M78+M358+IF(N$111=0,'RFM input'!$H$370,0))","v":0},{"$f":"IF(COUNT($H26:N26)>'RFM input'!$W$7,0, N26+N78+N358+IF(O$111=0,'RFM input'!$H$370,0))","v":0},{"$f":"IF(COUNT($H26:O26)>'RFM input'!$W$7,0, O26+O78+O358+IF(P$111=0,'RFM input'!$H$370,0))","v":0},{"$f":"IF(COUNT($H26:P26)>'RFM input'!$W$7,0, P26+P78+P358+IF(Q$111=0,'RFM input'!$H$370,0))","v":0},{"$f":"IF(COUNT($H26:Q26)>'RFM input'!$W$7,0, Q26+Q78+Q358+IF(R$111=0,'RFM input'!$H$370,0))","v":0}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,null,{"$f":"'RFM input'!S26-('RFM input'!M26/(1+previous_vanilla)^0.5+'RFM input'!O26)+('RFM input'!G80-'RFM input'!G134)","v":44.931067063718345},{"$f":"H27+H79+H371","v":49.593396109272256},{"$f":"I27+I79+I371","v":54.219167686700402},{"$f":"IF(COUNT($H27:J27)>'RFM input'!$W$7,0, J27+J79+J371+IF(K$111=0,'RFM input'!$H$371,0))","v":0},{"$f":"IF(COUNT($H27:K27)>'RFM input'!$W$7,0, K27+K79+K371+IF(L$111=0,'RFM input'!$H$371,0))","v":0},{"$f":"IF(COUNT($H27:L27)>'RFM input'!$W$7,0, L27+L79+L371+IF(M$111=0,'RFM input'!$H$371,0))","v":0},{"$f":"IF(COUNT($H27:M27)>'RFM input'!$W$7,0, M27+M79+M371+IF(N$111=0,'RFM input'!$H$371,0))","v":0},{"$f":"IF(COUNT($H27:N27)>'RFM input'!$W$7,0, N27+N79+N371+IF(O$111=0,'RFM input'!$H$371,0))","v":0},{"$f":"IF(COUNT($H27:O27)>'RFM input'!$W$7,0, O27+O79+O371+IF(P$111=0,'RFM input'!$H$371,0))","v":0},{"$f":"IF(COUNT($H27:P27)>'RFM input'!$W$7,0, P27+P79+P371+IF(Q$111=0,'RFM input'!$H$371,0))","v":0},{"$f":"IF(COUNT($H27:Q27)>'RFM input'!$W$7,0, Q27+Q79+Q371+IF(R$111=0,'RFM input'!$H$371,0))","v":0}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,null,{"$f":"'RFM input'!S27-('RFM input'!M27/(1+previous_vanilla)^0.5+'RFM input'!O27)+('RFM input'!G81-'RFM input'!G135)","v":24.622007939758539},{"$f":"H28+H80+H384","v":26.244513912387941},{"$f":"I28+I80+I384","v":27.840873494292055},{"$f":"IF(COUNT($H28:J28)>'RFM input'!$W$7,0, J28+J80+J384+IF(K$111=0,'RFM input'!$H$372,0))","v":0},{"$f":"IF(COUNT($H28:K28)>'RFM input'!$W$7,0, K28+K80+K384+IF(L$111=0,'RFM input'!$H$372,0))","v":0},{"$f":"IF(COUNT($H28:L28)>'RFM input'!$W$7,0, L28+L80+L384+IF(M$111=0,'RFM input'!$H$372,0))","v":0},{"$f":"IF(COUNT($H28:M28)>'RFM input'!$W$7,0, M28+M80+M384+IF(N$111=0,'RFM input'!$H$372,0))","v":0},{"$f":"IF(COUNT($H28:N28)>'RFM input'!$W$7,0, N28+N80+N384+IF(O$111=0,'RFM input'!$H$372,0))","v":0},{"$f":"IF(COUNT($H28:O28)>'RFM input'!$W$7,0, O28+O80+O384+IF(P$111=0,'RFM input'!$H$372,0))","v":0},{"$f":"IF(COUNT($H28:P28)>'RFM input'!$W$7,0, P28+P80+P384+IF(Q$111=0,'RFM input'!$H$372,0))","v":0},{"$f":"IF(COUNT($H28:Q28)>'RFM input'!$W$7,0, Q28+Q80+Q384+IF(R$111=0,'RFM input'!$H$372,0))","v":0}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,null,{"$f":"'RFM input'!S28-('RFM input'!M28/(1+previous_vanilla)^0.5+'RFM input'!O28)+('RFM input'!G82-'RFM input'!G136)","v":0},{"$f":"H29+H81+H397","v":0},{"$f":"I29+I81+I397","v":0},{"$f":"IF(COUNT($H29:J29)>'RFM input'!$W$7,0, J29+J81+J397+IF(K$111=0,'RFM input'!$H$373,0))","v":0},{"$f":"IF(COUNT($H29:K29)>'RFM input'!$W$7,0, K29+K81+K397+IF(L$111=0,'RFM input'!$H$373,0))","v":0},{"$f":"IF(COUNT($H29:L29)>'RFM input'!$W$7,0, L29+L81+L397+IF(M$111=0,'RFM input'!$H$373,0))","v":0},{"$f":"IF(COUNT($H29:M29)>'RFM input'!$W$7,0, M29+M81+M397+IF(N$111=0,'RFM input'!$H$373,0))","v":0},{"$f":"IF(COUNT($H29:N29)>'RFM input'!$W$7,0, N29+N81+N397+IF(O$111=0,'RFM input'!$H$373,0))","v":0},{"$f":"IF(COUNT($H29:O29)>'RFM input'!$W$7,0, O29+O81+O397+IF(P$111=0,'RFM input'!$H$373,0))","v":0},{"$f":"IF(COUNT($H29:P29)>'RFM input'!$W$7,0, P29+P81+P397+IF(Q$111=0,'RFM input'!$H$373,0))","v":0},{"$f":"IF(COUNT($H29:Q29)>'RFM input'!$W$7,0, Q29+Q81+Q397+IF(R$111=0,'RFM input'!$H$373,0))","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,null,{"$f":"'RFM input'!S29-('RFM input'!M29/(1+previous_vanilla)^0.5+'RFM input'!O29)+('RFM input'!G83-'RFM input'!G137)","v":1.296828496482155},{"$f":"H30+H82+H410","v":1.334317257240307},{"$f":"I30+I82+I410","v":1.368327550679223},{"$f":"IF(COUNT($H30:J30)>'RFM input'!$W$7,0, J30+J82+J410+IF(K$111=0,'RFM input'!$H$374,0))","v":0},{"$f":"IF(COUNT($H30:K30)>'RFM input'!$W$7,0, K30+K82+K410+IF(L$111=0,'RFM input'!$H$374,0))","v":0},{"$f":"IF(COUNT($H30:L30)>'RFM input'!$W$7,0, L30+L82+L410+IF(M$111=0,'RFM input'!$H$374,0))","v":0},{"$f":"IF(COUNT($H30:M30)>'RFM input'!$W$7,0, M30+M82+M410+IF(N$111=0,'RFM input'!$H$374,0))","v":0},{"$f":"IF(COUNT($H30:N30)>'RFM input'!$W$7,0, N30+N82+N410+IF(O$111=0,'RFM input'!$H$374,0))","v":0},{"$f":"IF(COUNT($H30:O30)>'RFM input'!$W$7,0, O30+O82+O410+IF(P$111=0,'RFM input'!$H$374,0))","v":0},{"$f":"IF(COUNT($H30:P30)>'RFM input'!$W$7,0, P30+P82+P410+IF(Q$111=0,'RFM input'!$H$374,0))","v":0},{"$f":"IF(COUNT($H30:Q30)>'RFM input'!$W$7,0, Q30+Q82+Q410+IF(R$111=0,'RFM input'!$H$374,0))","v":0}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,null,{"$f":"'RFM input'!S30-('RFM input'!M30/(1+previous_vanilla)^0.5+'RFM input'!O30)+('RFM input'!G84-'RFM input'!G138)","v":0.54476478078546053},{"$f":"H31+H83+H423","v":0.55187303077351013},{"$f":"I31+I83+I423","v":0.55877979874623951},{"$f":"IF(COUNT($H31:J31)>'RFM input'!$W$7,0, J31+J83+J423+IF(K$111=0,'RFM input'!$H$375,0))","v":0},{"$f":"IF(COUNT($H31:K31)>'RFM input'!$W$7,0, K31+K83+K423+IF(L$111=0,'RFM input'!$H$375,0))","v":0},{"$f":"IF(COUNT($H31:L31)>'RFM input'!$W$7,0, L31+L83+L423+IF(M$111=0,'RFM input'!$H$375,0))","v":0},{"$f":"IF(COUNT($H31:M31)>'RFM input'!$W$7,0, M31+M83+M423+IF(N$111=0,'RFM input'!$H$375,0))","v":0},{"$f":"IF(COUNT($H31:N31)>'RFM input'!$W$7,0, N31+N83+N423+IF(O$111=0,'RFM input'!$H$375,0))","v":0},{"$f":"IF(COUNT($H31:O31)>'RFM input'!$W$7,0, O31+O83+O423+IF(P$111=0,'RFM input'!$H$375,0))","v":0},{"$f":"IF(COUNT($H31:P31)>'RFM input'!$W$7,0, P31+P83+P423+IF(Q$111=0,'RFM input'!$H$375,0))","v":0},{"$f":"IF(COUNT($H31:Q31)>'RFM input'!$W$7,0, Q31+Q83+Q423+IF(R$111=0,'RFM input'!$H$375,0))","v":0}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,null,{"$f":"'RFM input'!S31-('RFM input'!M31/(1+previous_vanilla)^0.5+'RFM input'!O31)+('RFM input'!G85-'RFM input'!G139)","v":2.3180437494582549},{"$f":"H32+H84+H436","v":2.3870354502126672},{"$f":"I32+I84+I436","v":2.4497373043245911},{"$f":"IF(COUNT($H32:J32)>'RFM input'!$W$7,0, J32+J84+J436+IF(K$111=0,'RFM input'!$H$376,0))","v":0},{"$f":"IF(COUNT($H32:K32)>'RFM input'!$W$7,0, K32+K84+K436+IF(L$111=0,'RFM input'!$H$376,0))","v":0},{"$f":"IF(COUNT($H32:L32)>'RFM input'!$W$7,0, L32+L84+L436+IF(M$111=0,'RFM input'!$H$376,0))","v":0},{"$f":"IF(COUNT($H32:M32)>'RFM input'!$W$7,0, M32+M84+M436+IF(N$111=0,'RFM input'!$H$376,0))","v":0},{"$f":"IF(COUNT($H32:N32)>'RFM input'!$W$7,0, N32+N84+N436+IF(O$111=0,'RFM input'!$H$376,0))","v":0},{"$f":"IF(COUNT($H32:O32)>'RFM input'!$W$7,0, O32+O84+O436+IF(P$111=0,'RFM input'!$H$376,0))","v":0},{"$f":"IF(COUNT($H32:P32)>'RFM input'!$W$7,0, P32+P84+P436+IF(Q$111=0,'RFM input'!$H$376,0))","v":0},{"$f":"IF(COUNT($H32:Q32)>'RFM input'!$W$7,0, Q32+Q84+Q436+IF(R$111=0,'RFM input'!$H$376,0))","v":0}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,null,{"$f":"'RFM input'!S32-('RFM input'!M32/(1+previous_vanilla)^0.5+'RFM input'!O32)+('RFM input'!G86-'RFM input'!G140)","v":6.5425416993135581},{"$f":"H33+H85+H449","v":6.7145009754300444},{"$f":"I33+I85+I449","v":6.8698762208060042},{"$f":"IF(COUNT($H33:J33)>'RFM input'!$W$7,0, J33+J85+J449+IF(K$111=0,'RFM input'!$H$377,0))","v":0},{"$f":"IF(COUNT($H33:K33)>'RFM input'!$W$7,0, K33+K85+K449+IF(L$111=0,'RFM input'!$H$377,0))","v":0},{"$f":"IF(COUNT($H33:L33)>'RFM input'!$W$7,0, L33+L85+L449+IF(M$111=0,'RFM input'!$H$377,0))","v":0},{"$f":"IF(COUNT($H33:M33)>'RFM input'!$W$7,0, M33+M85+M449+IF(N$111=0,'RFM input'!$H$377,0))","v":0},{"$f":"IF(COUNT($H33:N33)>'RFM input'!$W$7,0, N33+N85+N449+IF(O$111=0,'RFM input'!$H$377,0))","v":0},{"$f":"IF(COUNT($H33:O33)>'RFM input'!$W$7,0, O33+O85+O449+IF(P$111=0,'RFM input'!$H$377,0))","v":0},{"$f":"IF(COUNT($H33:P33)>'RFM input'!$W$7,0, P33+P85+P449+IF(Q$111=0,'RFM input'!$H$377,0))","v":0},{"$f":"IF(COUNT($H33:Q33)>'RFM input'!$W$7,0, Q33+Q85+Q449+IF(R$111=0,'RFM input'!$H$377,0))","v":0}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,null,{"$f":"'RFM input'!S33-('RFM input'!M33/(1+previous_vanilla)^0.5+'RFM input'!O33)+('RFM input'!G87-'RFM input'!G141)","v":4.2437018692400628},{"$f":"H34+H86+H462","v":4.8212346641795563},{"$f":"I34+I86+I462","v":5.3933904127178556},{"$f":"IF(COUNT($H34:J34)>'RFM input'!$W$7,0, J34+J86+J462+IF(K$111=0,'RFM input'!$H$378,0))","v":0},{"$f":"IF(COUNT($H34:K34)>'RFM input'!$W$7,0, K34+K86+K462+IF(L$111=0,'RFM input'!$H$378,0))","v":0},{"$f":"IF(COUNT($H34:L34)>'RFM input'!$W$7,0, L34+L86+L462+IF(M$111=0,'RFM input'!$H$378,0))","v":0},{"$f":"IF(COUNT($H34:M34)>'RFM input'!$W$7,0, M34+M86+M462+IF(N$111=0,'RFM input'!$H$378,0))","v":0},{"$f":"IF(COUNT($H34:N34)>'RFM input'!$W$7,0, N34+N86+N462+IF(O$111=0,'RFM input'!$H$378,0))","v":0},{"$f":"IF(COUNT($H34:O34)>'RFM input'!$W$7,0, O34+O86+O462+IF(P$111=0,'RFM input'!$H$378,0))","v":0},{"$f":"IF(COUNT($H34:P34)>'RFM input'!$W$7,0, P34+P86+P462+IF(Q$111=0,'RFM input'!$H$378,0))","v":0},{"$f":"IF(COUNT($H34:Q34)>'RFM input'!$W$7,0, Q34+Q86+Q462+IF(R$111=0,'RFM input'!$H$378,0))","v":0}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,null,{"$f":"'RFM input'!S34-('RFM input'!M34/(1+previous_vanilla)^0.5+'RFM input'!O34)+('RFM input'!G88-'RFM input'!G142)","v":56.854464502415503},{"$f":"H35+H87+H475","v":58.052448927730239},{"$f":"I35+I87+I475","v":59.118035324128741},{"$f":"IF(COUNT($H35:J35)>'RFM input'!$W$7,0, J35+J87+J475+IF(K$111=0,'RFM input'!$H$379,0))","v":0},{"$f":"IF(COUNT($H35:K35)>'RFM input'!$W$7,0, K35+K87+K475+IF(L$111=0,'RFM input'!$H$379,0))","v":0},{"$f":"IF(COUNT($H35:L35)>'RFM input'!$W$7,0, L35+L87+L475+IF(M$111=0,'RFM input'!$H$379,0))","v":0},{"$f":"IF(COUNT($H35:M35)>'RFM input'!$W$7,0, M35+M87+M475+IF(N$111=0,'RFM input'!$H$379,0))","v":0},{"$f":"IF(COUNT($H35:N35)>'RFM input'!$W$7,0, N35+N87+N475+IF(O$111=0,'RFM input'!$H$379,0))","v":0},{"$f":"IF(COUNT($H35:O35)>'RFM input'!$W$7,0, O35+O87+O475+IF(P$111=0,'RFM input'!$H$379,0))","v":0},{"$f":"IF(COUNT($H35:P35)>'RFM input'!$W$7,0, P35+P87+P475+IF(Q$111=0,'RFM input'!$H$379,0))","v":0},{"$f":"IF(COUNT($H35:Q35)>'RFM input'!$W$7,0, Q35+Q87+Q475+IF(R$111=0,'RFM input'!$H$379,0))","v":0}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,null,{"$f":"'RFM input'!S35-('RFM input'!M35/(1+previous_vanilla)^0.5+'RFM input'!O35)+('RFM input'!G89-'RFM input'!G143)","v":4.718947352612755},{"$f":"H36+H88+H488","v":5.1028257492907114},{"$f":"I36+I88+I488","v":5.4843741495820515},{"$f":"IF(COUNT($H36:J36)>'RFM input'!$W$7,0, J36+J88+J488+IF(K$111=0,'RFM input'!$H$380,0))","v":0},{"$f":"IF(COUNT($H36:K36)>'RFM input'!$W$7,0, K36+K88+K488+IF(L$111=0,'RFM input'!$H$380,0))","v":0},{"$f":"IF(COUNT($H36:L36)>'RFM input'!$W$7,0, L36+L88+L488+IF(M$111=0,'RFM input'!$H$380,0))","v":0},{"$f":"IF(COUNT($H36:M36)>'RFM input'!$W$7,0, M36+M88+M488+IF(N$111=0,'RFM input'!$H$380,0))","v":0},{"$f":"IF(COUNT($H36:N36)>'RFM input'!$W$7,0, N36+N88+N488+IF(O$111=0,'RFM input'!$H$380,0))","v":0},{"$f":"IF(COUNT($H36:O36)>'RFM input'!$W$7,0, O36+O88+O488+IF(P$111=0,'RFM input'!$H$380,0))","v":0},{"$f":"IF(COUNT($H36:P36)>'RFM input'!$W$7,0, P36+P88+P488+IF(Q$111=0,'RFM input'!$H$380,0))","v":0},{"$f":"IF(COUNT($H36:Q36)>'RFM input'!$W$7,0, Q36+Q88+Q488+IF(R$111=0,'RFM input'!$H$380,0))","v":0}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,null,{"$f":"'RFM input'!S36-('RFM input'!M36/(1+previous_vanilla)^0.5+'RFM input'!O36)+('RFM input'!G90-'RFM input'!G144)","v":0},{"$f":"H37+H89+H501","v":0},{"$f":"I37+I89+I501","v":0},{"$f":"IF(COUNT($H37:J37)>'RFM input'!$W$7,0, J37+J89+J501+IF(K$111=0,'RFM input'!$H$381,0))","v":0},{"$f":"IF(COUNT($H37:K37)>'RFM input'!$W$7,0, K37+K89+K501+IF(L$111=0,'RFM input'!$H$381,0))","v":0},{"$f":"IF(COUNT($H37:L37)>'RFM input'!$W$7,0, L37+L89+L501+IF(M$111=0,'RFM input'!$H$381,0))","v":0},{"$f":"IF(COUNT($H37:M37)>'RFM input'!$W$7,0, M37+M89+M501+IF(N$111=0,'RFM input'!$H$381,0))","v":0},{"$f":"IF(COUNT($H37:N37)>'RFM input'!$W$7,0, N37+N89+N501+IF(O$111=0,'RFM input'!$H$381,0))","v":0},{"$f":"IF(COUNT($H37:O37)>'RFM input'!$W$7,0, O37+O89+O501+IF(P$111=0,'RFM input'!$H$381,0))","v":0},{"$f":"IF(COUNT($H37:P37)>'RFM input'!$W$7,0, P37+P89+P501+IF(Q$111=0,'RFM input'!$H$381,0))","v":0},{"$f":"IF(COUNT($H37:Q37)>'RFM input'!$W$7,0, Q37+Q89+Q501+IF(R$111=0,'RFM input'!$H$381,0))","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,null,{"$f":"'RFM input'!S37-('RFM input'!M37/(1+previous_vanilla)^0.5+'RFM input'!O37)+('RFM input'!G91-'RFM input'!G145)","v":0},{"$f":"H38+H90+H514","v":0},{"$f":"I38+I90+I514","v":0},{"$f":"IF(COUNT($H38:J38)>'RFM input'!$W$7,0, J38+J90+J514+IF(K$111=0,'RFM input'!$H$382,0))","v":0},{"$f":"IF(COUNT($H38:K38)>'RFM input'!$W$7,0, K38+K90+K514+IF(L$111=0,'RFM input'!$H$382,0))","v":0},{"$f":"IF(COUNT($H38:L38)>'RFM input'!$W$7,0, L38+L90+L514+IF(M$111=0,'RFM input'!$H$382,0))","v":0},{"$f":"IF(COUNT($H38:M38)>'RFM input'!$W$7,0, M38+M90+M514+IF(N$111=0,'RFM input'!$H$382,0))","v":0},{"$f":"IF(COUNT($H38:N38)>'RFM input'!$W$7,0, N38+N90+N514+IF(O$111=0,'RFM input'!$H$382,0))","v":0},{"$f":"IF(COUNT($H38:O38)>'RFM input'!$W$7,0, O38+O90+O514+IF(P$111=0,'RFM input'!$H$382,0))","v":0},{"$f":"IF(COUNT($H38:P38)>'RFM input'!$W$7,0, P38+P90+P514+IF(Q$111=0,'RFM input'!$H$382,0))","v":0},{"$f":"IF(COUNT($H38:Q38)>'RFM input'!$W$7,0, Q38+Q90+Q514+IF(R$111=0,'RFM input'!$H$382,0))","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,null,{"$f":"'RFM input'!S38-('RFM input'!M38/(1+previous_vanilla)^0.5+'RFM input'!O38)+('RFM input'!G92-'RFM input'!G146)","v":0},{"$f":"H39+H91+H527","v":0},{"$f":"I39+I91+I527","v":0},{"$f":"IF(COUNT($H39:J39)>'RFM input'!$W$7,0, J39+J91+J527+IF(K$111=0,'RFM input'!$H$383,0))","v":0},{"$f":"IF(COUNT($H39:K39)>'RFM input'!$W$7,0, K39+K91+K527+IF(L$111=0,'RFM input'!$H$383,0))","v":0},{"$f":"IF(COUNT($H39:L39)>'RFM input'!$W$7,0, L39+L91+L527+IF(M$111=0,'RFM input'!$H$383,0))","v":0},{"$f":"IF(COUNT($H39:M39)>'RFM input'!$W$7,0, M39+M91+M527+IF(N$111=0,'RFM input'!$H$383,0))","v":0},{"$f":"IF(COUNT($H39:N39)>'RFM input'!$W$7,0, N39+N91+N527+IF(O$111=0,'RFM input'!$H$383,0))","v":0},{"$f":"IF(COUNT($H39:O39)>'RFM input'!$W$7,0, O39+O91+O527+IF(P$111=0,'RFM input'!$H$383,0))","v":0},{"$f":"IF(COUNT($H39:P39)>'RFM input'!$W$7,0, P39+P91+P527+IF(Q$111=0,'RFM input'!$H$383,0))","v":0},{"$f":"IF(COUNT($H39:Q39)>'RFM input'!$W$7,0, Q39+Q91+Q527+IF(R$111=0,'RFM input'!$H$383,0))","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,null,{"$f":"'RFM input'!S39-('RFM input'!M39/(1+previous_vanilla)^0.5+'RFM input'!O39)+('RFM input'!G93-'RFM input'!G147)","v":0},{"$f":"H40+H92+H540","v":0},{"$f":"I40+I92+I540","v":0},{"$f":"IF(COUNT($H40:J40)>'RFM input'!$W$7,0, J40+J92+J540+IF(K$111=0,'RFM input'!$H$384,0))","v":0},{"$f":"IF(COUNT($H40:K40)>'RFM input'!$W$7,0, K40+K92+K540+IF(L$111=0,'RFM input'!$H$384,0))","v":0},{"$f":"IF(COUNT($H40:L40)>'RFM input'!$W$7,0, L40+L92+L540+IF(M$111=0,'RFM input'!$H$384,0))","v":0},{"$f":"IF(COUNT($H40:M40)>'RFM input'!$W$7,0, M40+M92+M540+IF(N$111=0,'RFM input'!$H$384,0))","v":0},{"$f":"IF(COUNT($H40:N40)>'RFM input'!$W$7,0, N40+N92+N540+IF(O$111=0,'RFM input'!$H$384,0))","v":0},{"$f":"IF(COUNT($H40:O40)>'RFM input'!$W$7,0, O40+O92+O540+IF(P$111=0,'RFM input'!$H$384,0))","v":0},{"$f":"IF(COUNT($H40:P40)>'RFM input'!$W$7,0, P40+P92+P540+IF(Q$111=0,'RFM input'!$H$384,0))","v":0},{"$f":"IF(COUNT($H40:Q40)>'RFM input'!$W$7,0, Q40+Q92+Q540+IF(R$111=0,'RFM input'!$H$384,0))","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,null,{"$f":"'RFM input'!S40-('RFM input'!M40/(1+previous_vanilla)^0.5+'RFM input'!O40)+('RFM input'!G94-'RFM input'!G148)","v":0},{"$f":"H41+H93+H553","v":0},{"$f":"I41+I93+I553","v":0},{"$f":"IF(COUNT($H41:J41)>'RFM input'!$W$7,0, J41+J93+J553+IF(K$111=0,'RFM input'!$H$385,0))","v":0},{"$f":"IF(COUNT($H41:K41)>'RFM input'!$W$7,0, K41+K93+K553+IF(L$111=0,'RFM input'!$H$385,0))","v":0},{"$f":"IF(COUNT($H41:L41)>'RFM input'!$W$7,0, L41+L93+L553+IF(M$111=0,'RFM input'!$H$385,0))","v":0},{"$f":"IF(COUNT($H41:M41)>'RFM input'!$W$7,0, M41+M93+M553+IF(N$111=0,'RFM input'!$H$385,0))","v":0},{"$f":"IF(COUNT($H41:N41)>'RFM input'!$W$7,0, N41+N93+N553+IF(O$111=0,'RFM input'!$H$385,0))","v":0},{"$f":"IF(COUNT($H41:O41)>'RFM input'!$W$7,0, O41+O93+O553+IF(P$111=0,'RFM input'!$H$385,0))","v":0},{"$f":"IF(COUNT($H41:P41)>'RFM input'!$W$7,0, P41+P93+P553+IF(Q$111=0,'RFM input'!$H$385,0))","v":0},{"$f":"IF(COUNT($H41:Q41)>'RFM input'!$W$7,0, Q41+Q93+Q553+IF(R$111=0,'RFM input'!$H$385,0))","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,null,{"$f":"'RFM input'!S41-('RFM input'!M41/(1+previous_vanilla)^0.5+'RFM input'!O41)+('RFM input'!G95-'RFM input'!G149)","v":0},{"$f":"H42+H94+H566","v":0},{"$f":"I42+I94+I566","v":0},{"$f":"IF(COUNT($H42:J42)>'RFM input'!$W$7,0, J42+J94+J566+IF(K$111=0,'RFM input'!$H$386,0))","v":0},{"$f":"IF(COUNT($H42:K42)>'RFM input'!$W$7,0, K42+K94+K566+IF(L$111=0,'RFM input'!$H$386,0))","v":0},{"$f":"IF(COUNT($H42:L42)>'RFM input'!$W$7,0, L42+L94+L566+IF(M$111=0,'RFM input'!$H$386,0))","v":0},{"$f":"IF(COUNT($H42:M42)>'RFM input'!$W$7,0, M42+M94+M566+IF(N$111=0,'RFM input'!$H$386,0))","v":0},{"$f":"IF(COUNT($H42:N42)>'RFM input'!$W$7,0, N42+N94+N566+IF(O$111=0,'RFM input'!$H$386,0))","v":0},{"$f":"IF(COUNT($H42:O42)>'RFM input'!$W$7,0, O42+O94+O566+IF(P$111=0,'RFM input'!$H$386,0))","v":0},{"$f":"IF(COUNT($H42:P42)>'RFM input'!$W$7,0, P42+P94+P566+IF(Q$111=0,'RFM input'!$H$386,0))","v":0},{"$f":"IF(COUNT($H42:Q42)>'RFM input'!$W$7,0, Q42+Q94+Q566+IF(R$111=0,'RFM input'!$H$386,0))","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,null,{"$f":"'RFM input'!S42-('RFM input'!M42/(1+previous_vanilla)^0.5+'RFM input'!O42)+('RFM input'!G96-'RFM input'!G150)","v":0},{"$f":"H43+H95+H579","v":0},{"$f":"I43+I95+I579","v":0},{"$f":"IF(COUNT($H43:J43)>'RFM input'!$W$7,0, J43+J95+J579+IF(K$111=0,'RFM input'!$H$387,0))","v":0},{"$f":"IF(COUNT($H43:K43)>'RFM input'!$W$7,0, K43+K95+K579+IF(L$111=0,'RFM input'!$H$387,0))","v":0},{"$f":"IF(COUNT($H43:L43)>'RFM input'!$W$7,0, L43+L95+L579+IF(M$111=0,'RFM input'!$H$387,0))","v":0},{"$f":"IF(COUNT($H43:M43)>'RFM input'!$W$7,0, M43+M95+M579+IF(N$111=0,'RFM input'!$H$387,0))","v":0},{"$f":"IF(COUNT($H43:N43)>'RFM input'!$W$7,0, N43+N95+N579+IF(O$111=0,'RFM input'!$H$387,0))","v":0},{"$f":"IF(COUNT($H43:O43)>'RFM input'!$W$7,0, O43+O95+O579+IF(P$111=0,'RFM input'!$H$387,0))","v":0},{"$f":"IF(COUNT($H43:P43)>'RFM input'!$W$7,0, P43+P95+P579+IF(Q$111=0,'RFM input'!$H$387,0))","v":0},{"$f":"IF(COUNT($H43:Q43)>'RFM input'!$W$7,0, Q43+Q95+Q579+IF(R$111=0,'RFM input'!$H$387,0))","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,null,{"$f":"'RFM input'!S43-('RFM input'!M43/(1+previous_vanilla)^0.5+'RFM input'!O43)+('RFM input'!G97-'RFM input'!G151)","v":7.5033019700785397},{"$f":"H44+H96+H592","v":8.2416626452721271},{"$f":"I44+I96+I592","v":8.8390897465075415},{"$f":"IF(COUNT($H44:J44)>'RFM input'!$W$7,0, J44+J96+J592+IF(K$111=0,'RFM input'!$H$388,0))","v":0},{"$f":"IF(COUNT($H44:K44)>'RFM input'!$W$7,0, K44+K96+K592+IF(L$111=0,'RFM input'!$H$388,0))","v":0},{"$f":"IF(COUNT($H44:L44)>'RFM input'!$W$7,0, L44+L96+L592+IF(M$111=0,'RFM input'!$H$388,0))","v":0},{"$f":"IF(COUNT($H44:M44)>'RFM input'!$W$7,0, M44+M96+M592+IF(N$111=0,'RFM input'!$H$388,0))","v":0},{"$f":"IF(COUNT($H44:N44)>'RFM input'!$W$7,0, N44+N96+N592+IF(O$111=0,'RFM input'!$H$388,0))","v":0},{"$f":"IF(COUNT($H44:O44)>'RFM input'!$W$7,0, O44+O96+O592+IF(P$111=0,'RFM input'!$H$388,0))","v":0},{"$f":"IF(COUNT($H44:P44)>'RFM input'!$W$7,0, P44+P96+P592+IF(Q$111=0,'RFM input'!$H$388,0))","v":0},{"$f":"IF(COUNT($H44:Q44)>'RFM input'!$W$7,0, Q44+Q96+Q592+IF(R$111=0,'RFM input'!$H$388,0))","v":0}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,null,{"$f":"'RFM input'!S44-('RFM input'!M44/(1+previous_vanilla)^0.5+'RFM input'!O44)+('RFM input'!G98-'RFM input'!G152)","v":31.330602799765735},{"$f":"H45+H97+H605","v":37.986397064410134},{"$f":"I45+I97+I605","v":42.380353386402334},{"$f":"IF(COUNT($H45:J45)>'RFM input'!$W$7,0, J45+J97+J605+IF(K$111=0,'RFM input'!$H$389,0))","v":0},{"$f":"IF(COUNT($H45:K45)>'RFM input'!$W$7,0, K45+K97+K605+IF(L$111=0,'RFM input'!$H$389,0))","v":0},{"$f":"IF(COUNT($H45:L45)>'RFM input'!$W$7,0, L45+L97+L605+IF(M$111=0,'RFM input'!$H$389,0))","v":0},{"$f":"IF(COUNT($H45:M45)>'RFM input'!$W$7,0, M45+M97+M605+IF(N$111=0,'RFM input'!$H$389,0))","v":0},{"$f":"IF(COUNT($H45:N45)>'RFM input'!$W$7,0, N45+N97+N605+IF(O$111=0,'RFM input'!$H$389,0))","v":0},{"$f":"IF(COUNT($H45:O45)>'RFM input'!$W$7,0, O45+O97+O605+IF(P$111=0,'RFM input'!$H$389,0))","v":0},{"$f":"IF(COUNT($H45:P45)>'RFM input'!$W$7,0, P45+P97+P605+IF(Q$111=0,'RFM input'!$H$389,0))","v":0},{"$f":"IF(COUNT($H45:Q45)>'RFM input'!$W$7,0, Q45+Q97+Q605+IF(R$111=0,'RFM input'!$H$389,0))","v":0}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,null,{"$f":"'RFM input'!S45-('RFM input'!M45/(1+previous_vanilla)^0.5+'RFM input'!O45)+('RFM input'!G99-'RFM input'!G153)","v":24.321711605496862},{"$f":"H46+H98+H618","v":24.192038345315886},{"$f":"I46+I98+I618","v":23.962451194430901},{"$f":"IF(COUNT($H46:J46)>'RFM input'!$W$7,0, J46+J98+J618+IF(K$111=0,'RFM input'!$H$390,0))","v":0},{"$f":"IF(COUNT($H46:K46)>'RFM input'!$W$7,0, K46+K98+K618+IF(L$111=0,'RFM input'!$H$390,0))","v":0},{"$f":"IF(COUNT($H46:L46)>'RFM input'!$W$7,0, L46+L98+L618+IF(M$111=0,'RFM input'!$H$390,0))","v":0},{"$f":"IF(COUNT($H46:M46)>'RFM input'!$W$7,0, M46+M98+M618+IF(N$111=0,'RFM input'!$H$390,0))","v":0},{"$f":"IF(COUNT($H46:N46)>'RFM input'!$W$7,0, N46+N98+N618+IF(O$111=0,'RFM input'!$H$390,0))","v":0},{"$f":"IF(COUNT($H46:O46)>'RFM input'!$W$7,0, O46+O98+O618+IF(P$111=0,'RFM input'!$H$390,0))","v":0},{"$f":"IF(COUNT($H46:P46)>'RFM input'!$W$7,0, P46+P98+P618+IF(Q$111=0,'RFM input'!$H$390,0))","v":0},{"$f":"IF(COUNT($H46:Q46)>'RFM input'!$W$7,0, Q46+Q98+Q618+IF(R$111=0,'RFM input'!$H$390,0))","v":0}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,null,{"$f":"'RFM input'!S46-('RFM input'!M46/(1+previous_vanilla)^0.5+'RFM input'!O46)+('RFM input'!G100-'RFM input'!G154)","v":0.81551567695938276},{"$f":"H47+H99+H631","v":0.81551567695938276},{"$f":"I47+I99+I631","v":0.81551567695938276},{"$f":"IF(COUNT($H47:J47)>'RFM input'!$W$7,0, J47+J99+J631+IF(K$111=0,'RFM input'!$H$391,0))","v":0},{"$f":"IF(COUNT($H47:K47)>'RFM input'!$W$7,0, K47+K99+K631+IF(L$111=0,'RFM input'!$H$391,0))","v":0},{"$f":"IF(COUNT($H47:L47)>'RFM input'!$W$7,0, L47+L99+L631+IF(M$111=0,'RFM input'!$H$391,0))","v":0},{"$f":"IF(COUNT($H47:M47)>'RFM input'!$W$7,0, M47+M99+M631+IF(N$111=0,'RFM input'!$H$391,0))","v":0},{"$f":"IF(COUNT($H47:N47)>'RFM input'!$W$7,0, N47+N99+N631+IF(O$111=0,'RFM input'!$H$391,0))","v":0},{"$f":"IF(COUNT($H47:O47)>'RFM input'!$W$7,0, O47+O99+O631+IF(P$111=0,'RFM input'!$H$391,0))","v":0},{"$f":"IF(COUNT($H47:P47)>'RFM input'!$W$7,0, P47+P99+P631+IF(Q$111=0,'RFM input'!$H$391,0))","v":0},{"$f":"IF(COUNT($H47:Q47)>'RFM input'!$W$7,0, Q47+Q99+Q631+IF(R$111=0,'RFM input'!$H$391,0))","v":0}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,null,{"$f":"'RFM input'!S47-('RFM input'!M47/(1+previous_vanilla)^0.5+'RFM input'!O47)+('RFM input'!G101-'RFM input'!G155)","v":0.11121746117426667},{"$f":"H48+H100+H644","v":0},{"$f":"I48+I100+I644","v":0},{"$f":"IF(COUNT($H48:J48)>'RFM input'!$W$7,0, J48+J100+J644+IF(K$111=0,'RFM input'!$H$392,0))","v":0},{"$f":"IF(COUNT($H48:K48)>'RFM input'!$W$7,0, K48+K100+K644+IF(L$111=0,'RFM input'!$H$392,0))","v":0},{"$f":"IF(COUNT($H48:L48)>'RFM input'!$W$7,0, L48+L100+L644+IF(M$111=0,'RFM input'!$H$392,0))","v":0},{"$f":"IF(COUNT($H48:M48)>'RFM input'!$W$7,0, M48+M100+M644+IF(N$111=0,'RFM input'!$H$392,0))","v":0},{"$f":"IF(COUNT($H48:N48)>'RFM input'!$W$7,0, N48+N100+N644+IF(O$111=0,'RFM input'!$H$392,0))","v":0},{"$f":"IF(COUNT($H48:O48)>'RFM input'!$W$7,0, O48+O100+O644+IF(P$111=0,'RFM input'!$H$392,0))","v":0},{"$f":"IF(COUNT($H48:P48)>'RFM input'!$W$7,0, P48+P100+P644+IF(Q$111=0,'RFM input'!$H$392,0))","v":0},{"$f":"IF(COUNT($H48:Q48)>'RFM input'!$W$7,0, Q48+Q100+Q644+IF(R$111=0,'RFM input'!$H$392,0))","v":0}]
[null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,null,null,{"$f":"'RFM input'!S48-('RFM input'!M48/(1+previous_vanilla)^0.5+'RFM input'!O48)+('RFM input'!G102-'RFM input'!G156)","v":0},{"$f":"H49+H101+H657","v":11.621246063475636},{"$f":"I49+I101+I657","v":9.2969968507805092},{"$f":"IF(COUNT($H49:J49)>'RFM input'!$W$7,0, J49+J101+J657+IF(K$111=0,'RFM input'!$H$393,0))","v":0},{"$f":"IF(COUNT($H49:K49)>'RFM input'!$W$7,0, K49+K101+K657+IF(L$111=0,'RFM input'!$H$393,0))","v":0},{"$f":"IF(COUNT($H49:L49)>'RFM input'!$W$7,0, L49+L101+L657+IF(M$111=0,'RFM input'!$H$393,0))","v":0},{"$f":"IF(COUNT($H49:M49)>'RFM input'!$W$7,0, M49+M101+M657+IF(N$111=0,'RFM input'!$H$393,0))","v":0},{"$f":"IF(COUNT($H49:N49)>'RFM input'!$W$7,0, N49+N101+N657+IF(O$111=0,'RFM input'!$H$393,0))","v":0},{"$f":"IF(COUNT($H49:O49)>'RFM input'!$W$7,0, O49+O101+O657+IF(P$111=0,'RFM input'!$H$393,0))","v":0},{"$f":"IF(COUNT($H49:P49)>'RFM input'!$W$7,0, P49+P101+P657+IF(Q$111=0,'RFM input'!$H$393,0))","v":0},{"$f":"IF(COUNT($H49:Q49)>'RFM input'!$W$7,0, Q49+Q101+Q657+IF(R$111=0,'RFM input'!$H$393,0))","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,null,{"$f":"'RFM input'!S49-('RFM input'!M49/(1+previous_vanilla)^0.5+'RFM input'!O49)+('RFM input'!G103-'RFM input'!G157)","v":1.2148221858214421},{"$f":"H50+H102+H670","v":1.2148221858214421},{"$f":"I50+I102+I670","v":2.1338952088331551},{"$f":"IF(COUNT($H50:J50)>'RFM input'!$W$7,0, J50+J102+J670+IF(K$111=0,'RFM input'!$H$394,0))","v":0},{"$f":"IF(COUNT($H50:K50)>'RFM input'!$W$7,0, K50+K102+K670+IF(L$111=0,'RFM input'!$H$394,0))","v":0},{"$f":"IF(COUNT($H50:L50)>'RFM input'!$W$7,0, L50+L102+L670+IF(M$111=0,'RFM input'!$H$394,0))","v":0},{"$f":"IF(COUNT($H50:M50)>'RFM input'!$W$7,0, M50+M102+M670+IF(N$111=0,'RFM input'!$H$394,0))","v":0},{"$f":"IF(COUNT($H50:N50)>'RFM input'!$W$7,0, N50+N102+N670+IF(O$111=0,'RFM input'!$H$394,0))","v":0},{"$f":"IF(COUNT($H50:O50)>'RFM input'!$W$7,0, O50+O102+O670+IF(P$111=0,'RFM input'!$H$394,0))","v":0},{"$f":"IF(COUNT($H50:P50)>'RFM input'!$W$7,0, P50+P102+P670+IF(Q$111=0,'RFM input'!$H$394,0))","v":0},{"$f":"IF(COUNT($H50:Q50)>'RFM input'!$W$7,0, Q50+Q102+Q670+IF(R$111=0,'RFM input'!$H$394,0))","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,null,{"$f":"'RFM input'!S50-('RFM input'!M50/(1+previous_vanilla)^0.5+'RFM input'!O50)+('RFM input'!G104-'RFM input'!G158)","v":2.7055061759675034},{"$f":"H51+H103+H683","v":2.7055061759675034},{"$f":"I51+I103+I683","v":2.7055061759675034},{"$f":"IF(COUNT($H51:J51)>'RFM input'!$W$7,0, J51+J103+J683+IF(K$111=0,'RFM input'!$H$395,0))","v":0},{"$f":"IF(COUNT($H51:K51)>'RFM input'!$W$7,0, K51+K103+K683+IF(L$111=0,'RFM input'!$H$395,0))","v":0},{"$f":"IF(COUNT($H51:L51)>'RFM input'!$W$7,0, L51+L103+L683+IF(M$111=0,'RFM input'!$H$395,0))","v":0},{"$f":"IF(COUNT($H51:M51)>'RFM input'!$W$7,0, M51+M103+M683+IF(N$111=0,'RFM input'!$H$395,0))","v":0},{"$f":"IF(COUNT($H51:N51)>'RFM input'!$W$7,0, N51+N103+N683+IF(O$111=0,'RFM input'!$H$395,0))","v":0},{"$f":"IF(COUNT($H51:O51)>'RFM input'!$W$7,0, O51+O103+O683+IF(P$111=0,'RFM input'!$H$395,0))","v":0},{"$f":"IF(COUNT($H51:P51)>'RFM input'!$W$7,0, P51+P103+P683+IF(Q$111=0,'RFM input'!$H$395,0))","v":0},{"$f":"IF(COUNT($H51:Q51)>'RFM input'!$W$7,0, Q51+Q103+Q683+IF(R$111=0,'RFM input'!$H$395,0))","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"'RFM input'!S51-('RFM input'!M51/(1+previous_vanilla)^0.5+'RFM input'!O51)+('RFM input'!G105-'RFM input'!G159)","v":0},{"$f":"H52+H104+H696","v":0},{"$f":"I52+I104+I696","v":0},{"$f":"IF(COUNT($H52:J52)>'RFM input'!$W$7,0, J52+J104+J696+IF(K$111=0,'RFM input'!$H$396,0))","v":0},{"$f":"IF(COUNT($H52:K52)>'RFM input'!$W$7,0, K52+K104+K696+IF(L$111=0,'RFM input'!$H$396,0))","v":0},{"$f":"IF(COUNT($H52:L52)>'RFM input'!$W$7,0, L52+L104+L696+IF(M$111=0,'RFM input'!$H$396,0))","v":0},{"$f":"IF(COUNT($H52:M52)>'RFM input'!$W$7,0, M52+M104+M696+IF(N$111=0,'RFM input'!$H$396,0))","v":0},{"$f":"IF(COUNT($H52:N52)>'RFM input'!$W$7,0, N52+N104+N696+IF(O$111=0,'RFM input'!$H$396,0))","v":0},{"$f":"IF(COUNT($H52:O52)>'RFM input'!$W$7,0, O52+O104+O696+IF(P$111=0,'RFM input'!$H$396,0))","v":0},{"$f":"IF(COUNT($H52:P52)>'RFM input'!$W$7,0, P52+P104+P696+IF(Q$111=0,'RFM input'!$H$396,0))","v":0},{"$f":"IF(COUNT($H52:Q52)>'RFM input'!$W$7,0, Q52+Q104+Q696+IF(R$111=0,'RFM input'!$H$396,0))","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"'RFM input'!S52-('RFM input'!M52/(1+previous_vanilla)^0.5+'RFM input'!O52)+('RFM input'!G106-'RFM input'!G160)","v":0},{"$f":"H53+H105+H709","v":0},{"$f":"I53+I105+I709","v":0},{"$f":"IF(COUNT($H53:J53)>'RFM input'!$W$7,0, J53+J105+J709+IF(K$111=0,'RFM input'!$H$397,0))","v":0},{"$f":"IF(COUNT($H53:K53)>'RFM input'!$W$7,0, K53+K105+K709+IF(L$111=0,'RFM input'!$H$397,0))","v":0},{"$f":"IF(COUNT($H53:L53)>'RFM input'!$W$7,0, L53+L105+L709+IF(M$111=0,'RFM input'!$H$397,0))","v":0},{"$f":"IF(COUNT($H53:M53)>'RFM input'!$W$7,0, M53+M105+M709+IF(N$111=0,'RFM input'!$H$397,0))","v":0},{"$f":"IF(COUNT($H53:N53)>'RFM input'!$W$7,0, N53+N105+N709+IF(O$111=0,'RFM input'!$H$397,0))","v":0},{"$f":"IF(COUNT($H53:O53)>'RFM input'!$W$7,0, O53+O105+O709+IF(P$111=0,'RFM input'!$H$397,0))","v":0},{"$f":"IF(COUNT($H53:P53)>'RFM input'!$W$7,0, P53+P105+P709+IF(Q$111=0,'RFM input'!$H$397,0))","v":0},{"$f":"IF(COUNT($H53:Q53)>'RFM input'!$W$7,0, Q53+Q105+Q709+IF(R$111=0,'RFM input'!$H$397,0))","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"'RFM input'!S53-('RFM input'!M53/(1+previous_vanilla)^0.5+'RFM input'!O53)+('RFM input'!G107-'RFM input'!G161)","v":0},{"$f":"H54+H106+H722","v":0},{"$f":"I54+I106+I722","v":0},{"$f":"IF(COUNT($H54:J54)>'RFM input'!$W$7,0, J54+J106+J722+IF(K$111=0,'RFM input'!$H$398,0))","v":0},{"$f":"IF(COUNT($H54:K54)>'RFM input'!$W$7,0, K54+K106+K722+IF(L$111=0,'RFM input'!$H$398,0))","v":0},{"$f":"IF(COUNT($H54:L54)>'RFM input'!$W$7,0, L54+L106+L722+IF(M$111=0,'RFM input'!$H$398,0))","v":0},{"$f":"IF(COUNT($H54:M54)>'RFM input'!$W$7,0, M54+M106+M722+IF(N$111=0,'RFM input'!$H$398,0))","v":0},{"$f":"IF(COUNT($H54:N54)>'RFM input'!$W$7,0, N54+N106+N722+IF(O$111=0,'RFM input'!$H$398,0))","v":0},{"$f":"IF(COUNT($H54:O54)>'RFM input'!$W$7,0, O54+O106+O722+IF(P$111=0,'RFM input'!$H$398,0))","v":0},{"$f":"IF(COUNT($H54:P54)>'RFM input'!$W$7,0, P54+P106+P722+IF(Q$111=0,'RFM input'!$H$398,0))","v":0},{"$f":"IF(COUNT($H54:Q54)>'RFM input'!$W$7,0, Q54+Q106+Q722+IF(R$111=0,'RFM input'!$H$398,0))","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"'RFM input'!S54-('RFM input'!M54/(1+previous_vanilla)^0.5+'RFM input'!O54)+('RFM input'!G108-'RFM input'!G162)","v":0},{"$f":"H55+H107+H735","v":0},{"$f":"I55+I107+I735","v":0},{"$f":"IF(COUNT($H55:J55)>'RFM input'!$W$7,0, J55+J107+J735+IF(K$111=0,'RFM input'!$H$399,0))","v":0},{"$f":"IF(COUNT($H55:K55)>'RFM input'!$W$7,0, K55+K107+K735+IF(L$111=0,'RFM input'!$H$399,0))","v":0},{"$f":"IF(COUNT($H55:L55)>'RFM input'!$W$7,0, L55+L107+L735+IF(M$111=0,'RFM input'!$H$399,0))","v":0},{"$f":"IF(COUNT($H55:M55)>'RFM input'!$W$7,0, M55+M107+M735+IF(N$111=0,'RFM input'!$H$399,0))","v":0},{"$f":"IF(COUNT($H55:N55)>'RFM input'!$W$7,0, N55+N107+N735+IF(O$111=0,'RFM input'!$H$399,0))","v":0},{"$f":"IF(COUNT($H55:O55)>'RFM input'!$W$7,0, O55+O107+O735+IF(P$111=0,'RFM input'!$H$399,0))","v":0},{"$f":"IF(COUNT($H55:P55)>'RFM input'!$W$7,0, P55+P107+P735+IF(Q$111=0,'RFM input'!$H$399,0))","v":0},{"$f":"IF(COUNT($H55:Q55)>'RFM input'!$W$7,0, Q55+Q107+Q735+IF(R$111=0,'RFM input'!$H$399,0))","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"'RFM input'!S55-('RFM input'!M55/(1+previous_vanilla)^0.5+'RFM input'!O55)+('RFM input'!G109-'RFM input'!G163)","v":0},{"$f":"H56+H108+H748","v":0},{"$f":"I56+I108+I748","v":0},{"$f":"IF(COUNT($H56:J56)>'RFM input'!$W$7,0, J56+J108+J748+IF(K$111=0,'RFM input'!$H$400,0))","v":0},{"$f":"IF(COUNT($H56:K56)>'RFM input'!$W$7,0, K56+K108+K748+IF(L$111=0,'RFM input'!$H$400,0))","v":0},{"$f":"IF(COUNT($H56:L56)>'RFM input'!$W$7,0, L56+L108+L748+IF(M$111=0,'RFM input'!$H$400,0))","v":0},{"$f":"IF(COUNT($H56:M56)>'RFM input'!$W$7,0, M56+M108+M748+IF(N$111=0,'RFM input'!$H$400,0))","v":0},{"$f":"IF(COUNT($H56:N56)>'RFM input'!$W$7,0, N56+N108+N748+IF(O$111=0,'RFM input'!$H$400,0))","v":0},{"$f":"IF(COUNT($H56:O56)>'RFM input'!$W$7,0, O56+O108+O748+IF(P$111=0,'RFM input'!$H$400,0))","v":0},{"$f":"IF(COUNT($H56:P56)>'RFM input'!$W$7,0, P56+P108+P748+IF(Q$111=0,'RFM input'!$H$400,0))","v":0},{"$f":"IF(COUNT($H56:Q56)>'RFM input'!$W$7,0, Q56+Q108+Q748+IF(R$111=0,'RFM input'!$H$400,0))","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"'RFM input'!S56-('RFM input'!M56/(1+previous_vanilla)^0.5+'RFM input'!O56)+('RFM input'!G110-'RFM input'!G164)","v":0},{"$f":"H57+H109+H761","v":0.20620280005617461},{"$f":"I57+I109+I761","v":0.16488740927761122},{"$f":"IF(COUNT($H57:J57)>'RFM input'!$W$7,0, J57+J109+J761+IF(K$111=0,'RFM input'!$H$401,0))","v":0},{"$f":"IF(COUNT($H57:K57)>'RFM input'!$W$7,0, K57+K109+K761+IF(L$111=0,'RFM input'!$H$401,0))","v":0},{"$f":"IF(COUNT($H57:L57)>'RFM input'!$W$7,0, L57+L109+L761+IF(M$111=0,'RFM input'!$H$401,0))","v":0},{"$f":"IF(COUNT($H57:M57)>'RFM input'!$W$7,0, M57+M109+M761+IF(N$111=0,'RFM input'!$H$401,0))","v":0},{"$f":"IF(COUNT($H57:N57)>'RFM input'!$W$7,0, N57+N109+N761+IF(O$111=0,'RFM input'!$H$401,0))","v":0},{"$f":"IF(COUNT($H57:O57)>'RFM input'!$W$7,0, O57+O109+O761+IF(P$111=0,'RFM input'!$H$401,0))","v":0},{"$f":"IF(COUNT($H57:P57)>'RFM input'!$W$7,0, P57+P109+P761+IF(Q$111=0,'RFM input'!$H$401,0))","v":0},{"$f":"IF(COUNT($H57:Q57)>'RFM input'!$W$7,0, Q57+Q109+Q761+IF(R$111=0,'RFM input'!$H$401,0))","v":0}]
[]
[null,"Actual Net Capex",null,null,null,null,{"$f":"SUM(G60:G109)","v":139.88360281879176},125.65220316150221,117.37939475076129,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"'RFM input'!G61-'RFM input'!G115","v":0.23532173329999995},{"$f":"'RFM input'!H61-'RFM input'!H115","v":0.2082108664975981},{"$f":"'RFM input'!I61-'RFM input'!I115","v":0.21890535869044617},{"$f":"'RFM input'!J61-'RFM input'!J115","v":0},{"$f":"'RFM input'!K61-'RFM input'!K115","v":0},{"$f":"'RFM input'!L61-'RFM input'!L115","v":0},{"$f":"'RFM input'!M61-'RFM input'!M115","v":0},{"$f":"'RFM input'!N61-'RFM input'!N115","v":0},{"$f":"'RFM input'!O61-'RFM input'!O115","v":0},{"$f":"'RFM input'!P61-'RFM input'!P115","v":0},{"$f":"'RFM input'!Q61-'RFM input'!Q115","v":0}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"'RFM input'!G62-'RFM input'!G116","v":7.6727204999999981E-3},{"$f":"'RFM input'!H62-'RFM input'!H116","v":0},{"$f":"'RFM input'!I62-'RFM input'!I116","v":0},{"$f":"'RFM input'!J62-'RFM input'!J116","v":0},{"$f":"'RFM input'!K62-'RFM input'!K116","v":0},{"$f":"'RFM input'!L62-'RFM input'!L116","v":0},{"$f":"'RFM input'!M62-'RFM input'!M116","v":0},{"$f":"'RFM input'!N62-'RFM input'!N116","v":0},{"$f":"'RFM input'!O62-'RFM input'!O116","v":0},{"$f":"'RFM input'!P62-'RFM input'!P116","v":0},{"$f":"'RFM input'!Q62-'RFM input'!Q116","v":0}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"'RFM input'!G63-'RFM input'!G117","v":1.4713295085},{"$f":"'RFM input'!H63-'RFM input'!H117","v":0.83410750899917829},{"$f":"'RFM input'!I63-'RFM input'!I117","v":4.4579476529131039},{"$f":"'RFM input'!J63-'RFM input'!J117","v":0},{"$f":"'RFM input'!K63-'RFM input'!K117","v":0},{"$f":"'RFM input'!L63-'RFM input'!L117","v":0},{"$f":"'RFM input'!M63-'RFM input'!M117","v":0},{"$f":"'RFM input'!N63-'RFM input'!N117","v":0},{"$f":"'RFM input'!O63-'RFM input'!O117","v":0},{"$f":"'RFM input'!P63-'RFM input'!P117","v":0},{"$f":"'RFM input'!Q63-'RFM input'!Q117","v":0}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"'RFM input'!G64-'RFM input'!G118","v":0.40986040400000007},{"$f":"'RFM input'!H64-'RFM input'!H118","v":1.1502274638596193},{"$f":"'RFM input'!I64-'RFM input'!I118","v":2.1718975226190551},{"$f":"'RFM input'!J64-'RFM input'!J118","v":0},{"$f":"'RFM input'!K64-'RFM input'!K118","v":0},{"$f":"'RFM input'!L64-'RFM input'!L118","v":0},{"$f":"'RFM input'!M64-'RFM input'!M118","v":0},{"$f":"'RFM input'!N64-'RFM input'!N118","v":0},{"$f":"'RFM input'!O64-'RFM input'!O118","v":0},{"$f":"'RFM input'!P64-'RFM input'!P118","v":0},{"$f":"'RFM input'!Q64-'RFM input'!Q118","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"'RFM input'!G65-'RFM input'!G119","v":14.731922469454922},{"$f":"'RFM input'!H65-'RFM input'!H119","v":3.4133008527373438},{"$f":"'RFM input'!I65-'RFM input'!I119","v":2.1565302782755946},{"$f":"'RFM input'!J65-'RFM input'!J119","v":0},{"$f":"'RFM input'!K65-'RFM input'!K119","v":0},{"$f":"'RFM input'!L65-'RFM input'!L119","v":0},{"$f":"'RFM input'!M65-'RFM input'!M119","v":0},{"$f":"'RFM input'!N65-'RFM input'!N119","v":0},{"$f":"'RFM input'!O65-'RFM input'!O119","v":0},{"$f":"'RFM input'!P65-'RFM input'!P119","v":0},{"$f":"'RFM input'!Q65-'RFM input'!Q119","v":0}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"'RFM input'!G66-'RFM input'!G120","v":0.2673950115},{"$f":"'RFM input'!H66-'RFM input'!H120","v":0.29301216970906463},{"$f":"'RFM input'!I66-'RFM input'!I120","v":0.24707755642828555},{"$f":"'RFM input'!J66-'RFM input'!J120","v":0},{"$f":"'RFM input'!K66-'RFM input'!K120","v":0},{"$f":"'RFM input'!L66-'RFM input'!L120","v":0},{"$f":"'RFM input'!M66-'RFM input'!M120","v":0},{"$f":"'RFM input'!N66-'RFM input'!N120","v":0},{"$f":"'RFM input'!O66-'RFM input'!O120","v":0},{"$f":"'RFM input'!P66-'RFM input'!P120","v":0},{"$f":"'RFM input'!Q66-'RFM input'!Q120","v":0}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"'RFM input'!G67-'RFM input'!G121","v":10.353698966324522},{"$f":"'RFM input'!H67-'RFM input'!H121","v":6.5607571047778999},{"$f":"'RFM input'!I67-'RFM input'!I121","v":6.789226622201511},{"$f":"'RFM input'!J67-'RFM input'!J121","v":0},{"$f":"'RFM input'!K67-'RFM input'!K121","v":0},{"$f":"'RFM input'!L67-'RFM input'!L121","v":0},{"$f":"'RFM input'!M67-'RFM input'!M121","v":0},{"$f":"'RFM input'!N67-'RFM input'!N121","v":0},{"$f":"'RFM input'!O67-'RFM input'!O121","v":0},{"$f":"'RFM input'!P67-'RFM input'!P121","v":0},{"$f":"'RFM input'!Q67-'RFM input'!Q121","v":0}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"'RFM input'!G68-'RFM input'!G122","v":31.831844591946005},{"$f":"'RFM input'!H68-'RFM input'!H122","v":21.612244679446814},{"$f":"'RFM input'!I68-'RFM input'!I122","v":21.521576007357812},{"$f":"'RFM input'!J68-'RFM input'!J122","v":0},{"$f":"'RFM input'!K68-'RFM input'!K122","v":0},{"$f":"'RFM input'!L68-'RFM input'!L122","v":0},{"$f":"'RFM input'!M68-'RFM input'!M122","v":0},{"$f":"'RFM input'!N68-'RFM input'!N122","v":0},{"$f":"'RFM input'!O68-'RFM input'!O122","v":0},{"$f":"'RFM input'!P68-'RFM input'!P122","v":0},{"$f":"'RFM input'!Q68-'RFM input'!Q122","v":0}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"'RFM input'!G69-'RFM input'!G123","v":0.68118266820000017},{"$f":"'RFM input'!H69-'RFM input'!H123","v":1.6083244437675952},{"$f":"'RFM input'!I69-'RFM input'!I123","v":0.82408877273770698},{"$f":"'RFM input'!J69-'RFM input'!J123","v":0},{"$f":"'RFM input'!K69-'RFM input'!K123","v":0},{"$f":"'RFM input'!L69-'RFM input'!L123","v":0},{"$f":"'RFM input'!M69-'RFM input'!M123","v":0},{"$f":"'RFM input'!N69-'RFM input'!N123","v":0},{"$f":"'RFM input'!O69-'RFM input'!O123","v":0},{"$f":"'RFM input'!P69-'RFM input'!P123","v":0},{"$f":"'RFM input'!Q69-'RFM input'!Q123","v":0}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"'RFM input'!G70-'RFM input'!G124","v":6.2455505922272199},{"$f":"'RFM input'!H70-'RFM input'!H124","v":9.1995952544817197},{"$f":"'RFM input'!I70-'RFM input'!I124","v":8.7534193324179235},{"$f":"'RFM input'!J70-'RFM input'!J124","v":0},{"$f":"'RFM input'!K70-'RFM input'!K124","v":0},{"$f":"'RFM input'!L70-'RFM input'!L124","v":0},{"$f":"'RFM input'!M70-'RFM input'!M124","v":0},{"$f":"'RFM input'!N70-'RFM input'!N124","v":0},{"$f":"'RFM input'!O70-'RFM input'!O124","v":0},{"$f":"'RFM input'!P70-'RFM input'!P124","v":0},{"$f":"'RFM input'!Q70-'RFM input'!Q124","v":0}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"'RFM input'!G71-'RFM input'!G125","v":0},{"$f":"'RFM input'!H71-'RFM input'!H125","v":0},{"$f":"'RFM input'!I71-'RFM input'!I125","v":0},{"$f":"'RFM input'!J71-'RFM input'!J125","v":0},{"$f":"'RFM input'!K71-'RFM input'!K125","v":0},{"$f":"'RFM input'!L71-'RFM input'!L125","v":0},{"$f":"'RFM input'!M71-'RFM input'!M125","v":0},{"$f":"'RFM input'!N71-'RFM input'!N125","v":0},{"$f":"'RFM input'!O71-'RFM input'!O125","v":0},{"$f":"'RFM input'!P71-'RFM input'!P125","v":0},{"$f":"'RFM input'!Q71-'RFM input'!Q125","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"'RFM input'!G72-'RFM input'!G126","v":8.9430698599999983E-2},{"$f":"'RFM input'!H72-'RFM input'!H126","v":0.22229084049274805},{"$f":"'RFM input'!I72-'RFM input'!I126","v":0.23004196962198747},{"$f":"'RFM input'!J72-'RFM input'!J126","v":0},{"$f":"'RFM input'!K72-'RFM input'!K126","v":0},{"$f":"'RFM input'!L72-'RFM input'!L126","v":0},{"$f":"'RFM input'!M72-'RFM input'!M126","v":0},{"$f":"'RFM input'!N72-'RFM input'!N126","v":0},{"$f":"'RFM input'!O72-'RFM input'!O126","v":0},{"$f":"'RFM input'!P72-'RFM input'!P126","v":0},{"$f":"'RFM input'!Q72-'RFM input'!Q126","v":0}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"'RFM input'!G73-'RFM input'!G127","v":4.7759829485156295},{"$f":"'RFM input'!H73-'RFM input'!H127","v":3.8272056810680422},{"$f":"'RFM input'!I73-'RFM input'!I127","v":3.7821992851867572},{"$f":"'RFM input'!J73-'RFM input'!J127","v":0},{"$f":"'RFM input'!K73-'RFM input'!K127","v":0},{"$f":"'RFM input'!L73-'RFM input'!L127","v":0},{"$f":"'RFM input'!M73-'RFM input'!M127","v":0},{"$f":"'RFM input'!N73-'RFM input'!N127","v":0},{"$f":"'RFM input'!O73-'RFM input'!O127","v":0},{"$f":"'RFM input'!P73-'RFM input'!P127","v":0},{"$f":"'RFM input'!Q73-'RFM input'!Q127","v":0}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"'RFM input'!G74-'RFM input'!G128","v":7.2892089687227655},{"$f":"'RFM input'!H74-'RFM input'!H128","v":7.3143248958410227},{"$f":"'RFM input'!I74-'RFM input'!I128","v":7.5603781065670717},{"$f":"'RFM input'!J74-'RFM input'!J128","v":0},{"$f":"'RFM input'!K74-'RFM input'!K128","v":0},{"$f":"'RFM input'!L74-'RFM input'!L128","v":0},{"$f":"'RFM input'!M74-'RFM input'!M128","v":0},{"$f":"'RFM input'!N74-'RFM input'!N128","v":0},{"$f":"'RFM input'!O74-'RFM input'!O128","v":0},{"$f":"'RFM input'!P74-'RFM input'!P128","v":0},{"$f":"'RFM input'!Q74-'RFM input'!Q128","v":0}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"'RFM input'!G75-'RFM input'!G129","v":6.156297340210056},{"$f":"'RFM input'!H75-'RFM input'!H129","v":7.4294478778109951},{"$f":"'RFM input'!I75-'RFM input'!I129","v":7.433223943614748},{"$f":"'RFM input'!J75-'RFM input'!J129","v":0},{"$f":"'RFM input'!K75-'RFM input'!K129","v":0},{"$f":"'RFM input'!L75-'RFM input'!L129","v":0},{"$f":"'RFM input'!M75-'RFM input'!M129","v":0},{"$f":"'RFM input'!N75-'RFM input'!N129","v":0},{"$f":"'RFM input'!O75-'RFM input'!O129","v":0},{"$f":"'RFM input'!P75-'RFM input'!P129","v":0},{"$f":"'RFM input'!Q75-'RFM input'!Q129","v":0}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"'RFM input'!G76-'RFM input'!G130","v":5.0857333639935565},{"$f":"'RFM input'!H76-'RFM input'!H130","v":3.5764499694875767},{"$f":"'RFM input'!I76-'RFM input'!I130","v":3.6921747274429775},{"$f":"'RFM input'!J76-'RFM input'!J130","v":0},{"$f":"'RFM input'!K76-'RFM input'!K130","v":0},{"$f":"'RFM input'!L76-'RFM input'!L130","v":0},{"$f":"'RFM input'!M76-'RFM input'!M130","v":0},{"$f":"'RFM input'!N76-'RFM input'!N130","v":0},{"$f":"'RFM input'!O76-'RFM input'!O130","v":0},{"$f":"'RFM input'!P76-'RFM input'!P130","v":0},{"$f":"'RFM input'!Q76-'RFM input'!Q130","v":0}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"'RFM input'!G77-'RFM input'!G131","v":4.840973944597776},{"$f":"'RFM input'!H77-'RFM input'!H131","v":3.3046846730747861},{"$f":"'RFM input'!I77-'RFM input'!I131","v":3.3769113742122703},{"$f":"'RFM input'!J77-'RFM input'!J131","v":0},{"$f":"'RFM input'!K77-'RFM input'!K131","v":0},{"$f":"'RFM input'!L77-'RFM input'!L131","v":0},{"$f":"'RFM input'!M77-'RFM input'!M131","v":0},{"$f":"'RFM input'!N77-'RFM input'!N131","v":0},{"$f":"'RFM input'!O77-'RFM input'!O131","v":0},{"$f":"'RFM input'!P77-'RFM input'!P131","v":0},{"$f":"'RFM input'!Q77-'RFM input'!Q131","v":0}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"'RFM input'!G78-'RFM input'!G132","v":6.1577726173043539},{"$f":"'RFM input'!H78-'RFM input'!H132","v":4.3140119074929437},{"$f":"'RFM input'!I78-'RFM input'!I132","v":4.4609105146991057},{"$f":"'RFM input'!J78-'RFM input'!J132","v":0},{"$f":"'RFM input'!K78-'RFM input'!K132","v":0},{"$f":"'RFM input'!L78-'RFM input'!L132","v":0},{"$f":"'RFM input'!M78-'RFM input'!M132","v":0},{"$f":"'RFM input'!N78-'RFM input'!N132","v":0},{"$f":"'RFM input'!O78-'RFM input'!O132","v":0},{"$f":"'RFM input'!P78-'RFM input'!P132","v":0},{"$f":"'RFM input'!Q78-'RFM input'!Q132","v":0}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"'RFM input'!G79-'RFM input'!G133","v":10.204400505416878},{"$f":"'RFM input'!H79-'RFM input'!H133","v":7.0290792217174243},{"$f":"'RFM input'!I79-'RFM input'!I133","v":7.2193798379996759},{"$f":"'RFM input'!J79-'RFM input'!J133","v":0},{"$f":"'RFM input'!K79-'RFM input'!K133","v":0},{"$f":"'RFM input'!L79-'RFM input'!L133","v":0},{"$f":"'RFM input'!M79-'RFM input'!M133","v":0},{"$f":"'RFM input'!N79-'RFM input'!N133","v":0},{"$f":"'RFM input'!O79-'RFM input'!O133","v":0},{"$f":"'RFM input'!P79-'RFM input'!P133","v":0},{"$f":"'RFM input'!Q79-'RFM input'!Q133","v":0}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"'RFM input'!G80-'RFM input'!G134","v":4.479286801077067},{"$f":"'RFM input'!H80-'RFM input'!H134","v":5.8712426122517334},{"$f":"'RFM input'!I80-'RFM input'!I134","v":5.9728827816782797},{"$f":"'RFM input'!J80-'RFM input'!J134","v":0},{"$f":"'RFM input'!K80-'RFM input'!K134","v":0},{"$f":"'RFM input'!L80-'RFM input'!L134","v":0},{"$f":"'RFM input'!M80-'RFM input'!M134","v":0},{"$f":"'RFM input'!N80-'RFM input'!N134","v":0},{"$f":"'RFM input'!O80-'RFM input'!O134","v":0},{"$f":"'RFM input'!P80-'RFM input'!P134","v":0},{"$f":"'RFM input'!Q80-'RFM input'!Q134","v":0}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"'RFM input'!G81-'RFM input'!G135","v":1.6236098629770659},{"$f":"'RFM input'!H81-'RFM input'!H135","v":2.2740462596160311},{"$f":"'RFM input'!I81-'RFM input'!I135","v":2.3007042517860583},{"$f":"'RFM input'!J81-'RFM input'!J135","v":0},{"$f":"'RFM input'!K81-'RFM input'!K135","v":0},{"$f":"'RFM input'!L81-'RFM input'!L135","v":0},{"$f":"'RFM input'!M81-'RFM input'!M135","v":0},{"$f":"'RFM input'!N81-'RFM input'!N135","v":0},{"$f":"'RFM input'!O81-'RFM input'!O135","v":0},{"$f":"'RFM input'!P81-'RFM input'!P135","v":0},{"$f":"'RFM input'!Q81-'RFM input'!Q135","v":0}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"'RFM input'!G82-'RFM input'!G136","v":0},{"$f":"'RFM input'!H82-'RFM input'!H136","v":0},{"$f":"'RFM input'!I82-'RFM input'!I136","v":0},{"$f":"'RFM input'!J82-'RFM input'!J136","v":0},{"$f":"'RFM input'!K82-'RFM input'!K136","v":0},{"$f":"'RFM input'!L82-'RFM input'!L136","v":0},{"$f":"'RFM input'!M82-'RFM input'!M136","v":0},{"$f":"'RFM input'!N82-'RFM input'!N136","v":0},{"$f":"'RFM input'!O82-'RFM input'!O136","v":0},{"$f":"'RFM input'!P82-'RFM input'!P136","v":0},{"$f":"'RFM input'!Q82-'RFM input'!Q136","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"'RFM input'!G83-'RFM input'!G137","v":0.12456742868196791},{"$f":"'RFM input'!H83-'RFM input'!H137","v":8.094937191204693E-2},{"$f":"'RFM input'!I83-'RFM input'!I137","v":7.9695004246527326E-2},{"$f":"'RFM input'!J83-'RFM input'!J137","v":0},{"$f":"'RFM input'!K83-'RFM input'!K137","v":0},{"$f":"'RFM input'!L83-'RFM input'!L137","v":0},{"$f":"'RFM input'!M83-'RFM input'!M137","v":0},{"$f":"'RFM input'!N83-'RFM input'!N137","v":0},{"$f":"'RFM input'!O83-'RFM input'!O137","v":0},{"$f":"'RFM input'!P83-'RFM input'!P137","v":0},{"$f":"'RFM input'!Q83-'RFM input'!Q137","v":0}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"'RFM input'!G84-'RFM input'!G138","v":4.9156633999999991E-3},{"$f":"'RFM input'!H84-'RFM input'!H138","v":2.4491233425232017E-2},{"$f":"'RFM input'!I84-'RFM input'!I138","v":2.4962587493022614E-2},{"$f":"'RFM input'!J84-'RFM input'!J138","v":0},{"$f":"'RFM input'!K84-'RFM input'!K138","v":0},{"$f":"'RFM input'!L84-'RFM input'!L138","v":0},{"$f":"'RFM input'!M84-'RFM input'!M138","v":0},{"$f":"'RFM input'!N84-'RFM input'!N138","v":0},{"$f":"'RFM input'!O84-'RFM input'!O138","v":0},{"$f":"'RFM input'!P84-'RFM input'!P138","v":0},{"$f":"'RFM input'!Q84-'RFM input'!Q138","v":0}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"'RFM input'!G85-'RFM input'!G139","v":0.22530886505254352},{"$f":"'RFM input'!H85-'RFM input'!H139","v":0.14641557030758323},{"$f":"'RFM input'!I85-'RFM input'!I139","v":0.14414675768082205},{"$f":"'RFM input'!J85-'RFM input'!J139","v":0},{"$f":"'RFM input'!K85-'RFM input'!K139","v":0},{"$f":"'RFM input'!L85-'RFM input'!L139","v":0},{"$f":"'RFM input'!M85-'RFM input'!M139","v":0},{"$f":"'RFM input'!N85-'RFM input'!N139","v":0},{"$f":"'RFM input'!O85-'RFM input'!O139","v":0},{"$f":"'RFM input'!P85-'RFM input'!P139","v":0},{"$f":"'RFM input'!Q85-'RFM input'!Q139","v":0}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"'RFM input'!G86-'RFM input'!G140","v":0.59007671792319505},{"$f":"'RFM input'!H86-'RFM input'!H140","v":0.39369406202413926},{"$f":"'RFM input'!I86-'RFM input'!I140","v":0.38794270895084737},{"$f":"'RFM input'!J86-'RFM input'!J140","v":0},{"$f":"'RFM input'!K86-'RFM input'!K140","v":0},{"$f":"'RFM input'!L86-'RFM input'!L140","v":0},{"$f":"'RFM input'!M86-'RFM input'!M140","v":0},{"$f":"'RFM input'!N86-'RFM input'!N140","v":0},{"$f":"'RFM input'!O86-'RFM input'!O140","v":0},{"$f":"'RFM input'!P86-'RFM input'!P140","v":0},{"$f":"'RFM input'!Q86-'RFM input'!Q140","v":0}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"'RFM input'!G87-'RFM input'!G141","v":0.21125016359999998},{"$f":"'RFM input'!H87-'RFM input'!H141","v":0.71166160821686353},{"$f":"'RFM input'!I87-'RFM input'!I141","v":0.72583570489855065},{"$f":"'RFM input'!J87-'RFM input'!J141","v":0},{"$f":"'RFM input'!K87-'RFM input'!K141","v":0},{"$f":"'RFM input'!L87-'RFM input'!L141","v":0},{"$f":"'RFM input'!M87-'RFM input'!M141","v":0},{"$f":"'RFM input'!N87-'RFM input'!N141","v":0},{"$f":"'RFM input'!O87-'RFM input'!O141","v":0},{"$f":"'RFM input'!P87-'RFM input'!P141","v":0},{"$f":"'RFM input'!Q87-'RFM input'!Q141","v":0}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"'RFM input'!G88-'RFM input'!G142","v":4.7329070077422939},{"$f":"'RFM input'!H88-'RFM input'!H142","v":3.1063593880954232},{"$f":"'RFM input'!I88-'RFM input'!I142","v":3.0592717994442928},{"$f":"'RFM input'!J88-'RFM input'!J142","v":0},{"$f":"'RFM input'!K88-'RFM input'!K142","v":0},{"$f":"'RFM input'!L88-'RFM input'!L142","v":0},{"$f":"'RFM input'!M88-'RFM input'!M142","v":0},{"$f":"'RFM input'!N88-'RFM input'!N142","v":0},{"$f":"'RFM input'!O88-'RFM input'!O142","v":0},{"$f":"'RFM input'!P88-'RFM input'!P142","v":0},{"$f":"'RFM input'!Q88-'RFM input'!Q142","v":0}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"'RFM input'!G89-'RFM input'!G143","v":0.40136189209999995},{"$f":"'RFM input'!H89-'RFM input'!H143","v":0.5330249955637546},{"$f":"'RFM input'!I89-'RFM input'!I143","v":0.54533854301130702},{"$f":"'RFM input'!J89-'RFM input'!J143","v":0},{"$f":"'RFM input'!K89-'RFM input'!K143","v":0},{"$f":"'RFM input'!L89-'RFM input'!L143","v":0},{"$f":"'RFM input'!M89-'RFM input'!M143","v":0},{"$f":"'RFM input'!N89-'RFM input'!N143","v":0},{"$f":"'RFM input'!O89-'RFM input'!O143","v":0},{"$f":"'RFM input'!P89-'RFM input'!P143","v":0},{"$f":"'RFM input'!Q89-'RFM input'!Q143","v":0}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"'RFM input'!G90-'RFM input'!G144","v":0},{"$f":"'RFM input'!H90-'RFM input'!H144","v":0},{"$f":"'RFM input'!I90-'RFM input'!I144","v":0},{"$f":"'RFM input'!J90-'RFM input'!J144","v":0},{"$f":"'RFM input'!K90-'RFM input'!K144","v":0},{"$f":"'RFM input'!L90-'RFM input'!L144","v":0},{"$f":"'RFM input'!M90-'RFM input'!M144","v":0},{"$f":"'RFM input'!N90-'RFM input'!N144","v":0},{"$f":"'RFM input'!O90-'RFM input'!O144","v":0},{"$f":"'RFM input'!P90-'RFM input'!P144","v":0},{"$f":"'RFM input'!Q90-'RFM input'!Q144","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"'RFM input'!G91-'RFM input'!G145","v":0},{"$f":"'RFM input'!H91-'RFM input'!H145","v":0},{"$f":"'RFM input'!I91-'RFM input'!I145","v":0},{"$f":"'RFM input'!J91-'RFM input'!J145","v":0},{"$f":"'RFM input'!K91-'RFM input'!K145","v":0},{"$f":"'RFM input'!L91-'RFM input'!L145","v":0},{"$f":"'RFM input'!M91-'RFM input'!M145","v":0},{"$f":"'RFM input'!N91-'RFM input'!N145","v":0},{"$f":"'RFM input'!O91-'RFM input'!O145","v":0},{"$f":"'RFM input'!P91-'RFM input'!P145","v":0},{"$f":"'RFM input'!Q91-'RFM input'!Q145","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"'RFM input'!G92-'RFM input'!G146","v":0},{"$f":"'RFM input'!H92-'RFM input'!H146","v":0},{"$f":"'RFM input'!I92-'RFM input'!I146","v":0},{"$f":"'RFM input'!J92-'RFM input'!J146","v":0},{"$f":"'RFM input'!K92-'RFM input'!K146","v":0},{"$f":"'RFM input'!L92-'RFM input'!L146","v":0},{"$f":"'RFM input'!M92-'RFM input'!M146","v":0},{"$f":"'RFM input'!N92-'RFM input'!N146","v":0},{"$f":"'RFM input'!O92-'RFM input'!O146","v":0},{"$f":"'RFM input'!P92-'RFM input'!P146","v":0},{"$f":"'RFM input'!Q92-'RFM input'!Q146","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"'RFM input'!G93-'RFM input'!G147","v":0},{"$f":"'RFM input'!H93-'RFM input'!H147","v":0},{"$f":"'RFM input'!I93-'RFM input'!I147","v":0},{"$f":"'RFM input'!J93-'RFM input'!J147","v":0},{"$f":"'RFM input'!K93-'RFM input'!K147","v":0},{"$f":"'RFM input'!L93-'RFM input'!L147","v":0},{"$f":"'RFM input'!M93-'RFM input'!M147","v":0},{"$f":"'RFM input'!N93-'RFM input'!N147","v":0},{"$f":"'RFM input'!O93-'RFM input'!O147","v":0},{"$f":"'RFM input'!P93-'RFM input'!P147","v":0},{"$f":"'RFM input'!Q93-'RFM input'!Q147","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"'RFM input'!G94-'RFM input'!G148","v":0},{"$f":"'RFM input'!H94-'RFM input'!H148","v":0},{"$f":"'RFM input'!I94-'RFM input'!I148","v":0},{"$f":"'RFM input'!J94-'RFM input'!J148","v":0},{"$f":"'RFM input'!K94-'RFM input'!K148","v":0},{"$f":"'RFM input'!L94-'RFM input'!L148","v":0},{"$f":"'RFM input'!M94-'RFM input'!M148","v":0},{"$f":"'RFM input'!N94-'RFM input'!N148","v":0},{"$f":"'RFM input'!O94-'RFM input'!O148","v":0},{"$f":"'RFM input'!P94-'RFM input'!P148","v":0},{"$f":"'RFM input'!Q94-'RFM input'!Q148","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"'RFM input'!G95-'RFM input'!G149","v":0},{"$f":"'RFM input'!H95-'RFM input'!H149","v":0},{"$f":"'RFM input'!I95-'RFM input'!I149","v":0},{"$f":"'RFM input'!J95-'RFM input'!J149","v":0},{"$f":"'RFM input'!K95-'RFM input'!K149","v":0},{"$f":"'RFM input'!L95-'RFM input'!L149","v":0},{"$f":"'RFM input'!M95-'RFM input'!M149","v":0},{"$f":"'RFM input'!N95-'RFM input'!N149","v":0},{"$f":"'RFM input'!O95-'RFM input'!O149","v":0},{"$f":"'RFM input'!P95-'RFM input'!P149","v":0},{"$f":"'RFM input'!Q95-'RFM input'!Q149","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"'RFM input'!G96-'RFM input'!G150","v":0},{"$f":"'RFM input'!H96-'RFM input'!H150","v":0},{"$f":"'RFM input'!I96-'RFM input'!I150","v":0},{"$f":"'RFM input'!J96-'RFM input'!J150","v":0},{"$f":"'RFM input'!K96-'RFM input'!K150","v":0},{"$f":"'RFM input'!L96-'RFM input'!L150","v":0},{"$f":"'RFM input'!M96-'RFM input'!M150","v":0},{"$f":"'RFM input'!N96-'RFM input'!N150","v":0},{"$f":"'RFM input'!O96-'RFM input'!O150","v":0},{"$f":"'RFM input'!P96-'RFM input'!P150","v":0},{"$f":"'RFM input'!Q96-'RFM input'!Q150","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,{"$f":"'RFM input'!G97-'RFM input'!G151","v":1.4417926753531454},{"$f":"'RFM input'!H97-'RFM input'!H151","v":1.7441244053138716},{"$f":"'RFM input'!I97-'RFM input'!I151","v":1.7920788484576233},{"$f":"'RFM input'!J97-'RFM input'!J151","v":0},{"$f":"'RFM input'!K97-'RFM input'!K151","v":0},{"$f":"'RFM input'!L97-'RFM input'!L151","v":0},{"$f":"'RFM input'!M97-'RFM input'!M151","v":0},{"$f":"'RFM input'!N97-'RFM input'!N151","v":0},{"$f":"'RFM input'!O97-'RFM input'!O151","v":0},{"$f":"'RFM input'!P97-'RFM input'!P151","v":0},{"$f":"'RFM input'!Q97-'RFM input'!Q151","v":0}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"'RFM input'!G98-'RFM input'!G152","v":14.282941916683685},{"$f":"'RFM input'!H98-'RFM input'!H152","v":15.698340776649555},{"$f":"'RFM input'!I98-'RFM input'!I152","v":15.249478255241964},{"$f":"'RFM input'!J98-'RFM input'!J152","v":0},{"$f":"'RFM input'!K98-'RFM input'!K152","v":0},{"$f":"'RFM input'!L98-'RFM input'!L152","v":0},{"$f":"'RFM input'!M98-'RFM input'!M152","v":0},{"$f":"'RFM input'!N98-'RFM input'!N152","v":0},{"$f":"'RFM input'!O98-'RFM input'!O152","v":0},{"$f":"'RFM input'!P98-'RFM input'!P152","v":0},{"$f":"'RFM input'!Q98-'RFM input'!Q152","v":0}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"'RFM input'!G99-'RFM input'!G153","v":0},{"$f":"'RFM input'!H99-'RFM input'!H153","v":1.3431286033318082},{"$f":"'RFM input'!I99-'RFM input'!I153","v":1.2820956218742361},{"$f":"'RFM input'!J99-'RFM input'!J153","v":0},{"$f":"'RFM input'!K99-'RFM input'!K153","v":0},{"$f":"'RFM input'!L99-'RFM input'!L153","v":0},{"$f":"'RFM input'!M99-'RFM input'!M153","v":0},{"$f":"'RFM input'!N99-'RFM input'!N153","v":0},{"$f":"'RFM input'!O99-'RFM input'!O153","v":0},{"$f":"'RFM input'!P99-'RFM input'!P153","v":0},{"$f":"'RFM input'!Q99-'RFM input'!Q153","v":0}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"'RFM input'!G100-'RFM input'!G154","v":0},{"$f":"'RFM input'!H100-'RFM input'!H154","v":0},{"$f":"'RFM input'!I100-'RFM input'!I154","v":0},{"$f":"'RFM input'!J100-'RFM input'!J154","v":0},{"$f":"'RFM input'!K100-'RFM input'!K154","v":0},{"$f":"'RFM input'!L100-'RFM input'!L154","v":0},{"$f":"'RFM input'!M100-'RFM input'!M154","v":0},{"$f":"'RFM input'!N100-'RFM input'!N154","v":0},{"$f":"'RFM input'!O100-'RFM input'!O154","v":0},{"$f":"'RFM input'!P100-'RFM input'!P154","v":0},{"$f":"'RFM input'!Q100-'RFM input'!Q154","v":0}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"'RFM input'!G101-'RFM input'!G155","v":0},{"$f":"'RFM input'!H101-'RFM input'!H155","v":0},{"$f":"'RFM input'!I101-'RFM input'!I155","v":0},{"$f":"'RFM input'!J101-'RFM input'!J155","v":0},{"$f":"'RFM input'!K101-'RFM input'!K155","v":0},{"$f":"'RFM input'!L101-'RFM input'!L155","v":0},{"$f":"'RFM input'!M101-'RFM input'!M155","v":0},{"$f":"'RFM input'!N101-'RFM input'!N155","v":0},{"$f":"'RFM input'!O101-'RFM input'!O155","v":0},{"$f":"'RFM input'!P101-'RFM input'!P155","v":0},{"$f":"'RFM input'!Q101-'RFM input'!Q155","v":0}]
[null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,null,{"$f":"'RFM input'!G102-'RFM input'!G156","v":0},{"$f":"'RFM input'!H102-'RFM input'!H156","v":11.621246063475636},{"$f":"'RFM input'!I102-'RFM input'!I156","v":0},{"$f":"'RFM input'!J102-'RFM input'!J156","v":0},{"$f":"'RFM input'!K102-'RFM input'!K156","v":0},{"$f":"'RFM input'!L102-'RFM input'!L156","v":0},{"$f":"'RFM input'!M102-'RFM input'!M156","v":0},{"$f":"'RFM input'!N102-'RFM input'!N156","v":0},{"$f":"'RFM input'!O102-'RFM input'!O156","v":0},{"$f":"'RFM input'!P102-'RFM input'!P156","v":0},{"$f":"'RFM input'!Q102-'RFM input'!Q156","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"'RFM input'!G103-'RFM input'!G157","v":0},{"$f":"'RFM input'!H103-'RFM input'!H157","v":0},{"$f":"'RFM input'!I103-'RFM input'!I157","v":0.91907302301171279},{"$f":"'RFM input'!J103-'RFM input'!J157","v":0},{"$f":"'RFM input'!K103-'RFM input'!K157","v":0},{"$f":"'RFM input'!L103-'RFM input'!L157","v":0},{"$f":"'RFM input'!M103-'RFM input'!M157","v":0},{"$f":"'RFM input'!N103-'RFM input'!N157","v":0},{"$f":"'RFM input'!O103-'RFM input'!O157","v":0},{"$f":"'RFM input'!P103-'RFM input'!P157","v":0},{"$f":"'RFM input'!Q103-'RFM input'!Q157","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"'RFM input'!G104-'RFM input'!G158","v":0.93000477088710232},{"$f":"'RFM input'!H104-'RFM input'!H158","v":0},{"$f":"'RFM input'!I104-'RFM input'!I158","v":0},{"$f":"'RFM input'!J104-'RFM input'!J158","v":0},{"$f":"'RFM input'!K104-'RFM input'!K158","v":0},{"$f":"'RFM input'!L104-'RFM input'!L158","v":0},{"$f":"'RFM input'!M104-'RFM input'!M158","v":0},{"$f":"'RFM input'!N104-'RFM input'!N158","v":0},{"$f":"'RFM input'!O104-'RFM input'!O158","v":0},{"$f":"'RFM input'!P104-'RFM input'!P158","v":0},{"$f":"'RFM input'!Q104-'RFM input'!Q158","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!G105-'RFM input'!G159","v":0},{"$f":"'RFM input'!H105-'RFM input'!H159","v":0},{"$f":"'RFM input'!I105-'RFM input'!I159","v":0},{"$f":"'RFM input'!J105-'RFM input'!J159","v":0},{"$f":"'RFM input'!K105-'RFM input'!K159","v":0},{"$f":"'RFM input'!L105-'RFM input'!L159","v":0},{"$f":"'RFM input'!M105-'RFM input'!M159","v":0},{"$f":"'RFM input'!N105-'RFM input'!N159","v":0},{"$f":"'RFM input'!O105-'RFM input'!O159","v":0},{"$f":"'RFM input'!P105-'RFM input'!P159","v":0},{"$f":"'RFM input'!Q105-'RFM input'!Q159","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!G106-'RFM input'!G160","v":0},{"$f":"'RFM input'!H106-'RFM input'!H160","v":0},{"$f":"'RFM input'!I106-'RFM input'!I160","v":0},{"$f":"'RFM input'!J106-'RFM input'!J160","v":0},{"$f":"'RFM input'!K106-'RFM input'!K160","v":0},{"$f":"'RFM input'!L106-'RFM input'!L160","v":0},{"$f":"'RFM input'!M106-'RFM input'!M160","v":0},{"$f":"'RFM input'!N106-'RFM input'!N160","v":0},{"$f":"'RFM input'!O106-'RFM input'!O160","v":0},{"$f":"'RFM input'!P106-'RFM input'!P160","v":0},{"$f":"'RFM input'!Q106-'RFM input'!Q160","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!G107-'RFM input'!G161","v":0},{"$f":"'RFM input'!H107-'RFM input'!H161","v":0},{"$f":"'RFM input'!I107-'RFM input'!I161","v":0},{"$f":"'RFM input'!J107-'RFM input'!J161","v":0},{"$f":"'RFM input'!K107-'RFM input'!K161","v":0},{"$f":"'RFM input'!L107-'RFM input'!L161","v":0},{"$f":"'RFM input'!M107-'RFM input'!M161","v":0},{"$f":"'RFM input'!N107-'RFM input'!N161","v":0},{"$f":"'RFM input'!O107-'RFM input'!O161","v":0},{"$f":"'RFM input'!P107-'RFM input'!P161","v":0},{"$f":"'RFM input'!Q107-'RFM input'!Q161","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!G108-'RFM input'!G162","v":0},{"$f":"'RFM input'!H108-'RFM input'!H162","v":0},{"$f":"'RFM input'!I108-'RFM input'!I162","v":0},{"$f":"'RFM input'!J108-'RFM input'!J162","v":0},{"$f":"'RFM input'!K108-'RFM input'!K162","v":0},{"$f":"'RFM input'!L108-'RFM input'!L162","v":0},{"$f":"'RFM input'!M108-'RFM input'!M162","v":0},{"$f":"'RFM input'!N108-'RFM input'!N162","v":0},{"$f":"'RFM input'!O108-'RFM input'!O162","v":0},{"$f":"'RFM input'!P108-'RFM input'!P162","v":0},{"$f":"'RFM input'!Q108-'RFM input'!Q162","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!G109-'RFM input'!G163","v":0},{"$f":"'RFM input'!H109-'RFM input'!H163","v":0},{"$f":"'RFM input'!I109-'RFM input'!I163","v":0},{"$f":"'RFM input'!J109-'RFM input'!J163","v":0},{"$f":"'RFM input'!K109-'RFM input'!K163","v":0},{"$f":"'RFM input'!L109-'RFM input'!L163","v":0},{"$f":"'RFM input'!M109-'RFM input'!M163","v":0},{"$f":"'RFM input'!N109-'RFM input'!N163","v":0},{"$f":"'RFM input'!O109-'RFM input'!O163","v":0},{"$f":"'RFM input'!P109-'RFM input'!P163","v":0},{"$f":"'RFM input'!Q109-'RFM input'!Q163","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!G110-'RFM input'!G164","v":0},{"$f":"'RFM input'!H110-'RFM input'!H164","v":0.20620280005617461},{"$f":"'RFM input'!I110-'RFM input'!I164","v":0},{"$f":"'RFM input'!J110-'RFM input'!J164","v":0},{"$f":"'RFM input'!K110-'RFM input'!K164","v":0},{"$f":"'RFM input'!L110-'RFM input'!L164","v":0},{"$f":"'RFM input'!M110-'RFM input'!M164","v":0},{"$f":"'RFM input'!N110-'RFM input'!N164","v":0},{"$f":"'RFM input'!O110-'RFM input'!O164","v":0},{"$f":"'RFM input'!P110-'RFM input'!P164","v":0},{"$f":"'RFM input'!Q110-'RFM input'!Q164","v":0}]
[]
[null,"Actual Tax Depreciation",null,null,null,null,null,{"$f":"H124+H137+H150+H163+H176+H189+H202+H215+H228+H241+H254+H267+H280+H293+H306+H319+H332+H345+H358+H371+H384+H397+H410+H423+H436+H449+H462+H475+H488+H501+H514+H527+H540+H553+H566+H579+H592+H605+H618+H631+H644+H657+H670+H683+H696+H709+H722+H735+H748+H761","v":-56.921479632032728},{"$f":"I124+I137+I150+I163+I176+I189+I202+I215+I228+I241+I254+I267+I280+I293+I306+I319+I332+I345+I358+I371+I384+I397+I410+I423+I436+I449+I462+I475+I488+I501+I514+I527+I540+I553+I566+I579+I592+I605+I618+I631+I644+I657+I670+I683+I696+I709+I722+I735+I748+I761","v":-63.919303194884272},0,0,0,0,0,0,0,0]
[null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A1taxstdlife+$E114),('RFM input'!$H$61-'RFM input'!$H$115)-SUM($H114:H114),('RFM input'!$H$61-'RFM input'!$H$115)/A1taxstdlife))","v":4.6737464336369513E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E114),('RFM input'!$H$61-'RFM input'!$H$115)-SUM($H114:I114),('RFM input'!$H$61-'RFM input'!$H$115)/A1taxstdlife))","v":4.6737464336369513E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E114),('RFM input'!$H$61-'RFM input'!$H$115)-SUM($H114:J114),('RFM input'!$H$61-'RFM input'!$H$115)/A1taxstdlife))","v":4.6737464336369513E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E114),('RFM input'!$H$61-'RFM input'!$H$115)-SUM($H114:K114),('RFM input'!$H$61-'RFM input'!$H$115)/A1taxstdlife))","v":4.6737464336369513E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E114),('RFM input'!$H$61-'RFM input'!$H$115)-SUM($H114:L114),('RFM input'!$H$61-'RFM input'!$H$115)/A1taxstdlife))","v":4.6737464336369513E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E114),('RFM input'!$H$61-'RFM input'!$H$115)-SUM($H114:M114),('RFM input'!$H$61-'RFM input'!$H$115)/A1taxstdlife))","v":4.6737464336369513E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E114),('RFM input'!$H$61-'RFM input'!$H$115)-SUM($H114:N114),('RFM input'!$H$61-'RFM input'!$H$115)/A1taxstdlife))","v":4.6737464336369513E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E114),('RFM input'!$H$61-'RFM input'!$H$115)-SUM($H114:O114),('RFM input'!$H$61-'RFM input'!$H$115)/A1taxstdlife))","v":4.6737464336369513E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E114),('RFM input'!$H$61-'RFM input'!$H$115)-SUM($H114:P114),('RFM input'!$H$61-'RFM input'!$H$115)/A1taxstdlife))","v":4.6737464336369513E-3}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E115),('RFM input'!$I$61-'RFM input'!$I$115)-SUM($I115:I115),('RFM input'!$I$61-'RFM input'!$I$115)/A1taxstdlife))","v":4.9138076061716641E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E115),('RFM input'!$I$61-'RFM input'!$I$115)-SUM($I115:J115),('RFM input'!$I$61-'RFM input'!$I$115)/A1taxstdlife))","v":4.9138076061716641E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E115),('RFM input'!$I$61-'RFM input'!$I$115)-SUM($I115:K115),('RFM input'!$I$61-'RFM input'!$I$115)/A1taxstdlife))","v":4.9138076061716641E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E115),('RFM input'!$I$61-'RFM input'!$I$115)-SUM($I115:L115),('RFM input'!$I$61-'RFM input'!$I$115)/A1taxstdlife))","v":4.9138076061716641E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E115),('RFM input'!$I$61-'RFM input'!$I$115)-SUM($I115:M115),('RFM input'!$I$61-'RFM input'!$I$115)/A1taxstdlife))","v":4.9138076061716641E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E115),('RFM input'!$I$61-'RFM input'!$I$115)-SUM($I115:N115),('RFM input'!$I$61-'RFM input'!$I$115)/A1taxstdlife))","v":4.9138076061716641E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E115),('RFM input'!$I$61-'RFM input'!$I$115)-SUM($I115:O115),('RFM input'!$I$61-'RFM input'!$I$115)/A1taxstdlife))","v":4.9138076061716641E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E115),('RFM input'!$I$61-'RFM input'!$I$115)-SUM($I115:P115),('RFM input'!$I$61-'RFM input'!$I$115)/A1taxstdlife))","v":4.9138076061716641E-3}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E116),('RFM input'!$J$61-'RFM input'!$J$115)-SUM($J116:J116),('RFM input'!$J$61-'RFM input'!$J$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E116),('RFM input'!$J$61-'RFM input'!$J$115)-SUM($J116:K116),('RFM input'!$J$61-'RFM input'!$J$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E116),('RFM input'!$J$61-'RFM input'!$J$115)-SUM($J116:L116),('RFM input'!$J$61-'RFM input'!$J$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E116),('RFM input'!$J$61-'RFM input'!$J$115)-SUM($J116:M116),('RFM input'!$J$61-'RFM input'!$J$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E116),('RFM input'!$J$61-'RFM input'!$J$115)-SUM($J116:N116),('RFM input'!$J$61-'RFM input'!$J$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E116),('RFM input'!$J$61-'RFM input'!$J$115)-SUM($J116:O116),('RFM input'!$J$61-'RFM input'!$J$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E116),('RFM input'!$J$61-'RFM input'!$J$115)-SUM($J116:P116),('RFM input'!$J$61-'RFM input'!$J$115)/A1taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E117),('RFM input'!$K$61-'RFM input'!$K$115)-SUM($K117:K117),('RFM input'!$K$61-'RFM input'!$K$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E117),('RFM input'!$K$61-'RFM input'!$K$115)-SUM($K117:L117),('RFM input'!$K$61-'RFM input'!$K$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E117),('RFM input'!$K$61-'RFM input'!$K$115)-SUM($K117:M117),('RFM input'!$K$61-'RFM input'!$K$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E117),('RFM input'!$K$61-'RFM input'!$K$115)-SUM($K117:N117),('RFM input'!$K$61-'RFM input'!$K$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E117),('RFM input'!$K$61-'RFM input'!$K$115)-SUM($K117:O117),('RFM input'!$K$61-'RFM input'!$K$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E117),('RFM input'!$K$61-'RFM input'!$K$115)-SUM($K117:P117),('RFM input'!$K$61-'RFM input'!$K$115)/A1taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E118),('RFM input'!$L$61-'RFM input'!$L$115)-SUM($L118:L118),('RFM input'!$L$61-'RFM input'!$L$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E118),('RFM input'!$L$61-'RFM input'!$L$115)-SUM($L118:M118),('RFM input'!$L$61-'RFM input'!$L$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E118),('RFM input'!$L$61-'RFM input'!$L$115)-SUM($L118:N118),('RFM input'!$L$61-'RFM input'!$L$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E118),('RFM input'!$L$61-'RFM input'!$L$115)-SUM($L118:O118),('RFM input'!$L$61-'RFM input'!$L$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E118),('RFM input'!$L$61-'RFM input'!$L$115)-SUM($L118:P118),('RFM input'!$L$61-'RFM input'!$L$115)/A1taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E119),('RFM input'!$M$61-'RFM input'!$M$115)-SUM($M119:M119),('RFM input'!$M$61-'RFM input'!$M$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E119),('RFM input'!$M$61-'RFM input'!$M$115)-SUM($M119:N119),('RFM input'!$M$61-'RFM input'!$M$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E119),('RFM input'!$M$61-'RFM input'!$M$115)-SUM($M119:O119),('RFM input'!$M$61-'RFM input'!$M$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E119),('RFM input'!$M$61-'RFM input'!$M$115)-SUM($M119:P119),('RFM input'!$M$61-'RFM input'!$M$115)/A1taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E120),('RFM input'!$N$61-'RFM input'!$N$115)-SUM($N120:N120),('RFM input'!$N$61-'RFM input'!$N$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E120),('RFM input'!$N$61-'RFM input'!$N$115)-SUM($N120:O120),('RFM input'!$N$61-'RFM input'!$N$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E120),('RFM input'!$N$61-'RFM input'!$N$115)-SUM($N120:P120),('RFM input'!$N$61-'RFM input'!$N$115)/A1taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E121),('RFM input'!$O$61-'RFM input'!$O$115)-SUM($O121:O121),('RFM input'!$O$61-'RFM input'!$O$115)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E121),('RFM input'!$O$61-'RFM input'!$O$115)-SUM($O121:P121),('RFM input'!$O$61-'RFM input'!$O$115)/A1taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E122),('RFM input'!$P$61-'RFM input'!$P$115)-SUM($P122:P122),('RFM input'!$P$61-'RFM input'!$P$115)/A1taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,null,-0.15979069698003592,-0.16446444341367289,{"$f":"IF(COUNT($H124:I124)>='RFM input'!$W$7,0, -SUM(J112:J123))","v":0},{"$f":"IF(COUNT($H124:J124)>='RFM input'!$W$7,0, -SUM(K112:K123))","v":0},{"$f":"IF(COUNT($H124:K124)>='RFM input'!$W$7,0, -SUM(L112:L123))","v":0},{"$f":"IF(COUNT($H124:L124)>='RFM input'!$W$7,0, -SUM(M112:M123))","v":0},{"$f":"IF(COUNT($H124:M124)>='RFM input'!$W$7,0, -SUM(N112:N123))","v":0},{"$f":"IF(COUNT($H124:N124)>='RFM input'!$W$7,0, -SUM(O112:O123))","v":0},{"$f":"IF(COUNT($H124:O124)>='RFM input'!$W$7,0, -SUM(P112:P123))","v":0},{"$f":"IF(COUNT($H124:P124)>='RFM input'!$W$7,0, -SUM(Q112:Q123))","v":0}]
[null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A2taxstdlife+$E127),('RFM input'!$H$62-'RFM input'!$H$116)-SUM($H127:H127),('RFM input'!$H$62-'RFM input'!$H$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E127),('RFM input'!$H$62-'RFM input'!$H$116)-SUM($H127:I127),('RFM input'!$H$62-'RFM input'!$H$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E127),('RFM input'!$H$62-'RFM input'!$H$116)-SUM($H127:J127),('RFM input'!$H$62-'RFM input'!$H$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E127),('RFM input'!$H$62-'RFM input'!$H$116)-SUM($H127:K127),('RFM input'!$H$62-'RFM input'!$H$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E127),('RFM input'!$H$62-'RFM input'!$H$116)-SUM($H127:L127),('RFM input'!$H$62-'RFM input'!$H$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E127),('RFM input'!$H$62-'RFM input'!$H$116)-SUM($H127:M127),('RFM input'!$H$62-'RFM input'!$H$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E127),('RFM input'!$H$62-'RFM input'!$H$116)-SUM($H127:N127),('RFM input'!$H$62-'RFM input'!$H$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E127),('RFM input'!$H$62-'RFM input'!$H$116)-SUM($H127:O127),('RFM input'!$H$62-'RFM input'!$H$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E127),('RFM input'!$H$62-'RFM input'!$H$116)-SUM($H127:P127),('RFM input'!$H$62-'RFM input'!$H$116)/A2taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E128),('RFM input'!$I$62-'RFM input'!$I$116)-SUM($I128:I128),('RFM input'!$I$62-'RFM input'!$I$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E128),('RFM input'!$I$62-'RFM input'!$I$116)-SUM($I128:J128),('RFM input'!$I$62-'RFM input'!$I$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E128),('RFM input'!$I$62-'RFM input'!$I$116)-SUM($I128:K128),('RFM input'!$I$62-'RFM input'!$I$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E128),('RFM input'!$I$62-'RFM input'!$I$116)-SUM($I128:L128),('RFM input'!$I$62-'RFM input'!$I$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E128),('RFM input'!$I$62-'RFM input'!$I$116)-SUM($I128:M128),('RFM input'!$I$62-'RFM input'!$I$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E128),('RFM input'!$I$62-'RFM input'!$I$116)-SUM($I128:N128),('RFM input'!$I$62-'RFM input'!$I$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E128),('RFM input'!$I$62-'RFM input'!$I$116)-SUM($I128:O128),('RFM input'!$I$62-'RFM input'!$I$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E128),('RFM input'!$I$62-'RFM input'!$I$116)-SUM($I128:P128),('RFM input'!$I$62-'RFM input'!$I$116)/A2taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E129),('RFM input'!$J$62-'RFM input'!$J$116)-SUM($J129:J129),('RFM input'!$J$62-'RFM input'!$J$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E129),('RFM input'!$J$62-'RFM input'!$J$116)-SUM($J129:K129),('RFM input'!$J$62-'RFM input'!$J$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E129),('RFM input'!$J$62-'RFM input'!$J$116)-SUM($J129:L129),('RFM input'!$J$62-'RFM input'!$J$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E129),('RFM input'!$J$62-'RFM input'!$J$116)-SUM($J129:M129),('RFM input'!$J$62-'RFM input'!$J$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E129),('RFM input'!$J$62-'RFM input'!$J$116)-SUM($J129:N129),('RFM input'!$J$62-'RFM input'!$J$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E129),('RFM input'!$J$62-'RFM input'!$J$116)-SUM($J129:O129),('RFM input'!$J$62-'RFM input'!$J$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E129),('RFM input'!$J$62-'RFM input'!$J$116)-SUM($J129:P129),('RFM input'!$J$62-'RFM input'!$J$116)/A2taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E130),('RFM input'!$K$62-'RFM input'!$K$116)-SUM($K130:K130),('RFM input'!$K$62-'RFM input'!$K$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E130),('RFM input'!$K$62-'RFM input'!$K$116)-SUM($K130:L130),('RFM input'!$K$62-'RFM input'!$K$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E130),('RFM input'!$K$62-'RFM input'!$K$116)-SUM($K130:M130),('RFM input'!$K$62-'RFM input'!$K$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E130),('RFM input'!$K$62-'RFM input'!$K$116)-SUM($K130:N130),('RFM input'!$K$62-'RFM input'!$K$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E130),('RFM input'!$K$62-'RFM input'!$K$116)-SUM($K130:O130),('RFM input'!$K$62-'RFM input'!$K$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E130),('RFM input'!$K$62-'RFM input'!$K$116)-SUM($K130:P130),('RFM input'!$K$62-'RFM input'!$K$116)/A2taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E131),('RFM input'!$L$62-'RFM input'!$L$116)-SUM($L131:L131),('RFM input'!$L$62-'RFM input'!$L$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E131),('RFM input'!$L$62-'RFM input'!$L$116)-SUM($L131:M131),('RFM input'!$L$62-'RFM input'!$L$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E131),('RFM input'!$L$62-'RFM input'!$L$116)-SUM($L131:N131),('RFM input'!$L$62-'RFM input'!$L$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E131),('RFM input'!$L$62-'RFM input'!$L$116)-SUM($L131:O131),('RFM input'!$L$62-'RFM input'!$L$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E131),('RFM input'!$L$62-'RFM input'!$L$116)-SUM($L131:P131),('RFM input'!$L$62-'RFM input'!$L$116)/A2taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E132),('RFM input'!$M$62-'RFM input'!$M$116)-SUM($M132:M132),('RFM input'!$M$62-'RFM input'!$M$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E132),('RFM input'!$M$62-'RFM input'!$M$116)-SUM($M132:N132),('RFM input'!$M$62-'RFM input'!$M$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E132),('RFM input'!$M$62-'RFM input'!$M$116)-SUM($M132:O132),('RFM input'!$M$62-'RFM input'!$M$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E132),('RFM input'!$M$62-'RFM input'!$M$116)-SUM($M132:P132),('RFM input'!$M$62-'RFM input'!$M$116)/A2taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E133),('RFM input'!$N$62-'RFM input'!$N$116)-SUM($N133:N133),('RFM input'!$N$62-'RFM input'!$N$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E133),('RFM input'!$N$62-'RFM input'!$N$116)-SUM($N133:O133),('RFM input'!$N$62-'RFM input'!$N$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E133),('RFM input'!$N$62-'RFM input'!$N$116)-SUM($N133:P133),('RFM input'!$N$62-'RFM input'!$N$116)/A2taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E134),('RFM input'!$O$62-'RFM input'!$O$116)-SUM($O134:O134),('RFM input'!$O$62-'RFM input'!$O$116)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E134),('RFM input'!$O$62-'RFM input'!$O$116)-SUM($O134:P134),('RFM input'!$O$62-'RFM input'!$O$116)/A2taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E135),('RFM input'!$P$62-'RFM input'!$P$116)-SUM($P135:P135),('RFM input'!$P$62-'RFM input'!$P$116)/A2taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,null,-4.5640028513258303E-2,-4.5640028513258303E-2,{"$f":"IF(COUNT($H137:I137)>='RFM input'!$W$7,0, -SUM(J125:J136))","v":0},{"$f":"IF(COUNT($H137:J137)>='RFM input'!$W$7,0, -SUM(K125:K136))","v":0},{"$f":"IF(COUNT($H137:K137)>='RFM input'!$W$7,0, -SUM(L125:L136))","v":0},{"$f":"IF(COUNT($H137:L137)>='RFM input'!$W$7,0, -SUM(M125:M136))","v":0},{"$f":"IF(COUNT($H137:M137)>='RFM input'!$W$7,0, -SUM(N125:N136))","v":0},{"$f":"IF(COUNT($H137:N137)>='RFM input'!$W$7,0, -SUM(O125:O136))","v":0},{"$f":"IF(COUNT($H137:O137)>='RFM input'!$W$7,0, -SUM(P125:P136))","v":0},{"$f":"IF(COUNT($H137:P137)>='RFM input'!$W$7,0, -SUM(Q125:Q136))","v":0}]
[null,{"$f":"Asset3","v":"Urban Zone Substations"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A3taxstdlife+$E140),('RFM input'!$H$63-'RFM input'!$H$117)-SUM($H140:H140),('RFM input'!$H$63-'RFM input'!$H$117)/A3taxstdlife))","v":2.5451041673238455E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E140),('RFM input'!$H$63-'RFM input'!$H$117)-SUM($H140:I140),('RFM input'!$H$63-'RFM input'!$H$117)/A3taxstdlife))","v":2.5451041673238455E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E140),('RFM input'!$H$63-'RFM input'!$H$117)-SUM($H140:J140),('RFM input'!$H$63-'RFM input'!$H$117)/A3taxstdlife))","v":2.5451041673238455E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E140),('RFM input'!$H$63-'RFM input'!$H$117)-SUM($H140:K140),('RFM input'!$H$63-'RFM input'!$H$117)/A3taxstdlife))","v":2.5451041673238455E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E140),('RFM input'!$H$63-'RFM input'!$H$117)-SUM($H140:L140),('RFM input'!$H$63-'RFM input'!$H$117)/A3taxstdlife))","v":2.5451041673238455E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E140),('RFM input'!$H$63-'RFM input'!$H$117)-SUM($H140:M140),('RFM input'!$H$63-'RFM input'!$H$117)/A3taxstdlife))","v":2.5451041673238455E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E140),('RFM input'!$H$63-'RFM input'!$H$117)-SUM($H140:N140),('RFM input'!$H$63-'RFM input'!$H$117)/A3taxstdlife))","v":2.5451041673238455E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E140),('RFM input'!$H$63-'RFM input'!$H$117)-SUM($H140:O140),('RFM input'!$H$63-'RFM input'!$H$117)/A3taxstdlife))","v":2.5451041673238455E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E140),('RFM input'!$H$63-'RFM input'!$H$117)-SUM($H140:P140),('RFM input'!$H$63-'RFM input'!$H$117)/A3taxstdlife))","v":2.5451041673238455E-2}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E141),('RFM input'!$I$63-'RFM input'!$I$117)-SUM($I141:I141),('RFM input'!$I$63-'RFM input'!$I$117)/A3taxstdlife))","v":0.13602492516527476},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E141),('RFM input'!$I$63-'RFM input'!$I$117)-SUM($I141:J141),('RFM input'!$I$63-'RFM input'!$I$117)/A3taxstdlife))","v":0.13602492516527476},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E141),('RFM input'!$I$63-'RFM input'!$I$117)-SUM($I141:K141),('RFM input'!$I$63-'RFM input'!$I$117)/A3taxstdlife))","v":0.13602492516527476},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E141),('RFM input'!$I$63-'RFM input'!$I$117)-SUM($I141:L141),('RFM input'!$I$63-'RFM input'!$I$117)/A3taxstdlife))","v":0.13602492516527476},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E141),('RFM input'!$I$63-'RFM input'!$I$117)-SUM($I141:M141),('RFM input'!$I$63-'RFM input'!$I$117)/A3taxstdlife))","v":0.13602492516527476},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E141),('RFM input'!$I$63-'RFM input'!$I$117)-SUM($I141:N141),('RFM input'!$I$63-'RFM input'!$I$117)/A3taxstdlife))","v":0.13602492516527476},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E141),('RFM input'!$I$63-'RFM input'!$I$117)-SUM($I141:O141),('RFM input'!$I$63-'RFM input'!$I$117)/A3taxstdlife))","v":0.13602492516527476},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E141),('RFM input'!$I$63-'RFM input'!$I$117)-SUM($I141:P141),('RFM input'!$I$63-'RFM input'!$I$117)/A3taxstdlife))","v":0.13602492516527476}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E142),('RFM input'!$J$63-'RFM input'!$J$117)-SUM($J142:J142),('RFM input'!$J$63-'RFM input'!$J$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E142),('RFM input'!$J$63-'RFM input'!$J$117)-SUM($J142:K142),('RFM input'!$J$63-'RFM input'!$J$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E142),('RFM input'!$J$63-'RFM input'!$J$117)-SUM($J142:L142),('RFM input'!$J$63-'RFM input'!$J$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E142),('RFM input'!$J$63-'RFM input'!$J$117)-SUM($J142:M142),('RFM input'!$J$63-'RFM input'!$J$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E142),('RFM input'!$J$63-'RFM input'!$J$117)-SUM($J142:N142),('RFM input'!$J$63-'RFM input'!$J$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E142),('RFM input'!$J$63-'RFM input'!$J$117)-SUM($J142:O142),('RFM input'!$J$63-'RFM input'!$J$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E142),('RFM input'!$J$63-'RFM input'!$J$117)-SUM($J142:P142),('RFM input'!$J$63-'RFM input'!$J$117)/A3taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E143),('RFM input'!$K$63-'RFM input'!$K$117)-SUM($K143:K143),('RFM input'!$K$63-'RFM input'!$K$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E143),('RFM input'!$K$63-'RFM input'!$K$117)-SUM($K143:L143),('RFM input'!$K$63-'RFM input'!$K$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E143),('RFM input'!$K$63-'RFM input'!$K$117)-SUM($K143:M143),('RFM input'!$K$63-'RFM input'!$K$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E143),('RFM input'!$K$63-'RFM input'!$K$117)-SUM($K143:N143),('RFM input'!$K$63-'RFM input'!$K$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E143),('RFM input'!$K$63-'RFM input'!$K$117)-SUM($K143:O143),('RFM input'!$K$63-'RFM input'!$K$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E143),('RFM input'!$K$63-'RFM input'!$K$117)-SUM($K143:P143),('RFM input'!$K$63-'RFM input'!$K$117)/A3taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E144),('RFM input'!$L$63-'RFM input'!$L$117)-SUM($L144:L144),('RFM input'!$L$63-'RFM input'!$L$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E144),('RFM input'!$L$63-'RFM input'!$L$117)-SUM($L144:M144),('RFM input'!$L$63-'RFM input'!$L$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E144),('RFM input'!$L$63-'RFM input'!$L$117)-SUM($L144:N144),('RFM input'!$L$63-'RFM input'!$L$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E144),('RFM input'!$L$63-'RFM input'!$L$117)-SUM($L144:O144),('RFM input'!$L$63-'RFM input'!$L$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E144),('RFM input'!$L$63-'RFM input'!$L$117)-SUM($L144:P144),('RFM input'!$L$63-'RFM input'!$L$117)/A3taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E145),('RFM input'!$M$63-'RFM input'!$M$117)-SUM($M145:M145),('RFM input'!$M$63-'RFM input'!$M$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E145),('RFM input'!$M$63-'RFM input'!$M$117)-SUM($M145:N145),('RFM input'!$M$63-'RFM input'!$M$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E145),('RFM input'!$M$63-'RFM input'!$M$117)-SUM($M145:O145),('RFM input'!$M$63-'RFM input'!$M$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E145),('RFM input'!$M$63-'RFM input'!$M$117)-SUM($M145:P145),('RFM input'!$M$63-'RFM input'!$M$117)/A3taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E146),('RFM input'!$N$63-'RFM input'!$N$117)-SUM($N146:N146),('RFM input'!$N$63-'RFM input'!$N$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E146),('RFM input'!$N$63-'RFM input'!$N$117)-SUM($N146:O146),('RFM input'!$N$63-'RFM input'!$N$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E146),('RFM input'!$N$63-'RFM input'!$N$117)-SUM($N146:P146),('RFM input'!$N$63-'RFM input'!$N$117)/A3taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E147),('RFM input'!$O$63-'RFM input'!$O$117)-SUM($O147:O147),('RFM input'!$O$63-'RFM input'!$O$117)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E147),('RFM input'!$O$63-'RFM input'!$O$117)-SUM($O147:P147),('RFM input'!$O$63-'RFM input'!$O$117)/A3taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E148),('RFM input'!$P$63-'RFM input'!$P$117)-SUM($P148:P148),('RFM input'!$P$63-'RFM input'!$P$117)/A3taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,null,-1.3758552846800489,-1.4013063263532872,{"$f":"IF(COUNT($H150:I150)>='RFM input'!$W$7,0, -SUM(J138:J149))","v":0},{"$f":"IF(COUNT($H150:J150)>='RFM input'!$W$7,0, -SUM(K138:K149))","v":0},{"$f":"IF(COUNT($H150:K150)>='RFM input'!$W$7,0, -SUM(L138:L149))","v":0},{"$f":"IF(COUNT($H150:L150)>='RFM input'!$W$7,0, -SUM(M138:M149))","v":0},{"$f":"IF(COUNT($H150:M150)>='RFM input'!$W$7,0, -SUM(N138:N149))","v":0},{"$f":"IF(COUNT($H150:N150)>='RFM input'!$W$7,0, -SUM(O138:O149))","v":0},{"$f":"IF(COUNT($H150:O150)>='RFM input'!$W$7,0, -SUM(P138:P149))","v":0},{"$f":"IF(COUNT($H150:P150)>='RFM input'!$W$7,0, -SUM(Q138:Q149))","v":0}]
[null,{"$f":"Asset4","v":"Rural Zone Substations"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A4taxstdlife+$E153),('RFM input'!$H$64-'RFM input'!$H$118)-SUM($H153:H153),('RFM input'!$H$64-'RFM input'!$H$118)/A4taxstdlife))","v":3.5100014155008213E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E153),('RFM input'!$H$64-'RFM input'!$H$118)-SUM($H153:I153),('RFM input'!$H$64-'RFM input'!$H$118)/A4taxstdlife))","v":3.5100014155008213E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E153),('RFM input'!$H$64-'RFM input'!$H$118)-SUM($H153:J153),('RFM input'!$H$64-'RFM input'!$H$118)/A4taxstdlife))","v":3.5100014155008213E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E153),('RFM input'!$H$64-'RFM input'!$H$118)-SUM($H153:K153),('RFM input'!$H$64-'RFM input'!$H$118)/A4taxstdlife))","v":3.5100014155008213E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E153),('RFM input'!$H$64-'RFM input'!$H$118)-SUM($H153:L153),('RFM input'!$H$64-'RFM input'!$H$118)/A4taxstdlife))","v":3.5100014155008213E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E153),('RFM input'!$H$64-'RFM input'!$H$118)-SUM($H153:M153),('RFM input'!$H$64-'RFM input'!$H$118)/A4taxstdlife))","v":3.5100014155008213E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E153),('RFM input'!$H$64-'RFM input'!$H$118)-SUM($H153:N153),('RFM input'!$H$64-'RFM input'!$H$118)/A4taxstdlife))","v":3.5100014155008213E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E153),('RFM input'!$H$64-'RFM input'!$H$118)-SUM($H153:O153),('RFM input'!$H$64-'RFM input'!$H$118)/A4taxstdlife))","v":3.5100014155008213E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E153),('RFM input'!$H$64-'RFM input'!$H$118)-SUM($H153:P153),('RFM input'!$H$64-'RFM input'!$H$118)/A4taxstdlife))","v":3.5100014155008213E-2}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E154),('RFM input'!$I$64-'RFM input'!$I$118)-SUM($I154:I154),('RFM input'!$I$64-'RFM input'!$I$118)/A4taxstdlife))","v":6.6277007098536928E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E154),('RFM input'!$I$64-'RFM input'!$I$118)-SUM($I154:J154),('RFM input'!$I$64-'RFM input'!$I$118)/A4taxstdlife))","v":6.6277007098536928E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E154),('RFM input'!$I$64-'RFM input'!$I$118)-SUM($I154:K154),('RFM input'!$I$64-'RFM input'!$I$118)/A4taxstdlife))","v":6.6277007098536928E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E154),('RFM input'!$I$64-'RFM input'!$I$118)-SUM($I154:L154),('RFM input'!$I$64-'RFM input'!$I$118)/A4taxstdlife))","v":6.6277007098536928E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E154),('RFM input'!$I$64-'RFM input'!$I$118)-SUM($I154:M154),('RFM input'!$I$64-'RFM input'!$I$118)/A4taxstdlife))","v":6.6277007098536928E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E154),('RFM input'!$I$64-'RFM input'!$I$118)-SUM($I154:N154),('RFM input'!$I$64-'RFM input'!$I$118)/A4taxstdlife))","v":6.6277007098536928E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E154),('RFM input'!$I$64-'RFM input'!$I$118)-SUM($I154:O154),('RFM input'!$I$64-'RFM input'!$I$118)/A4taxstdlife))","v":6.6277007098536928E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E154),('RFM input'!$I$64-'RFM input'!$I$118)-SUM($I154:P154),('RFM input'!$I$64-'RFM input'!$I$118)/A4taxstdlife))","v":6.6277007098536928E-2}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E155),('RFM input'!$J$64-'RFM input'!$J$118)-SUM($J155:J155),('RFM input'!$J$64-'RFM input'!$J$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E155),('RFM input'!$J$64-'RFM input'!$J$118)-SUM($J155:K155),('RFM input'!$J$64-'RFM input'!$J$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E155),('RFM input'!$J$64-'RFM input'!$J$118)-SUM($J155:L155),('RFM input'!$J$64-'RFM input'!$J$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E155),('RFM input'!$J$64-'RFM input'!$J$118)-SUM($J155:M155),('RFM input'!$J$64-'RFM input'!$J$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E155),('RFM input'!$J$64-'RFM input'!$J$118)-SUM($J155:N155),('RFM input'!$J$64-'RFM input'!$J$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E155),('RFM input'!$J$64-'RFM input'!$J$118)-SUM($J155:O155),('RFM input'!$J$64-'RFM input'!$J$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E155),('RFM input'!$J$64-'RFM input'!$J$118)-SUM($J155:P155),('RFM input'!$J$64-'RFM input'!$J$118)/A4taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E156),('RFM input'!$K$64-'RFM input'!$K$118)-SUM($K156:K156),('RFM input'!$K$64-'RFM input'!$K$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E156),('RFM input'!$K$64-'RFM input'!$K$118)-SUM($K156:L156),('RFM input'!$K$64-'RFM input'!$K$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E156),('RFM input'!$K$64-'RFM input'!$K$118)-SUM($K156:M156),('RFM input'!$K$64-'RFM input'!$K$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E156),('RFM input'!$K$64-'RFM input'!$K$118)-SUM($K156:N156),('RFM input'!$K$64-'RFM input'!$K$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E156),('RFM input'!$K$64-'RFM input'!$K$118)-SUM($K156:O156),('RFM input'!$K$64-'RFM input'!$K$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E156),('RFM input'!$K$64-'RFM input'!$K$118)-SUM($K156:P156),('RFM input'!$K$64-'RFM input'!$K$118)/A4taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E157),('RFM input'!$L$64-'RFM input'!$L$118)-SUM($L157:L157),('RFM input'!$L$64-'RFM input'!$L$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E157),('RFM input'!$L$64-'RFM input'!$L$118)-SUM($L157:M157),('RFM input'!$L$64-'RFM input'!$L$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E157),('RFM input'!$L$64-'RFM input'!$L$118)-SUM($L157:N157),('RFM input'!$L$64-'RFM input'!$L$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E157),('RFM input'!$L$64-'RFM input'!$L$118)-SUM($L157:O157),('RFM input'!$L$64-'RFM input'!$L$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E157),('RFM input'!$L$64-'RFM input'!$L$118)-SUM($L157:P157),('RFM input'!$L$64-'RFM input'!$L$118)/A4taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E158),('RFM input'!$M$64-'RFM input'!$M$118)-SUM($M158:M158),('RFM input'!$M$64-'RFM input'!$M$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E158),('RFM input'!$M$64-'RFM input'!$M$118)-SUM($M158:N158),('RFM input'!$M$64-'RFM input'!$M$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E158),('RFM input'!$M$64-'RFM input'!$M$118)-SUM($M158:O158),('RFM input'!$M$64-'RFM input'!$M$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E158),('RFM input'!$M$64-'RFM input'!$M$118)-SUM($M158:P158),('RFM input'!$M$64-'RFM input'!$M$118)/A4taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E159),('RFM input'!$N$64-'RFM input'!$N$118)-SUM($N159:N159),('RFM input'!$N$64-'RFM input'!$N$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E159),('RFM input'!$N$64-'RFM input'!$N$118)-SUM($N159:O159),('RFM input'!$N$64-'RFM input'!$N$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E159),('RFM input'!$N$64-'RFM input'!$N$118)-SUM($N159:P159),('RFM input'!$N$64-'RFM input'!$N$118)/A4taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E160),('RFM input'!$O$64-'RFM input'!$O$118)-SUM($O160:O160),('RFM input'!$O$64-'RFM input'!$O$118)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E160),('RFM input'!$O$64-'RFM input'!$O$118)-SUM($O160:P160),('RFM input'!$O$64-'RFM input'!$O$118)/A4taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E161),('RFM input'!$P$64-'RFM input'!$P$118)-SUM($P161:P161),('RFM input'!$P$64-'RFM input'!$P$118)/A4taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,null,-9.0961890203696022E-2,-0.12606190435870424,{"$f":"IF(COUNT($H163:I163)>='RFM input'!$W$7,0, -SUM(J151:J162))","v":0},{"$f":"IF(COUNT($H163:J163)>='RFM input'!$W$7,0, -SUM(K151:K162))","v":0},{"$f":"IF(COUNT($H163:K163)>='RFM input'!$W$7,0, -SUM(L151:L162))","v":0},{"$f":"IF(COUNT($H163:L163)>='RFM input'!$W$7,0, -SUM(M151:M162))","v":0},{"$f":"IF(COUNT($H163:M163)>='RFM input'!$W$7,0, -SUM(N151:N162))","v":0},{"$f":"IF(COUNT($H163:N163)>='RFM input'!$W$7,0, -SUM(O151:O162))","v":0},{"$f":"IF(COUNT($H163:O163)>='RFM input'!$W$7,0, -SUM(P151:P162))","v":0},{"$f":"IF(COUNT($H163:P163)>='RFM input'!$W$7,0, -SUM(Q151:Q162))","v":0}]
[null,{"$f":"Asset5","v":"SCADA"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A5taxstdlife+$E166),('RFM input'!$H$65-'RFM input'!$H$119)-SUM($H166:H166),('RFM input'!$H$65-'RFM input'!$H$119)/A5taxstdlife))","v":0.10414971848239778},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E166),('RFM input'!$H$65-'RFM input'!$H$119)-SUM($H166:I166),('RFM input'!$H$65-'RFM input'!$H$119)/A5taxstdlife))","v":0.10414971848239778},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E166),('RFM input'!$H$65-'RFM input'!$H$119)-SUM($H166:J166),('RFM input'!$H$65-'RFM input'!$H$119)/A5taxstdlife))","v":0.10414971848239778},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E166),('RFM input'!$H$65-'RFM input'!$H$119)-SUM($H166:K166),('RFM input'!$H$65-'RFM input'!$H$119)/A5taxstdlife))","v":0.10414971848239778},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E166),('RFM input'!$H$65-'RFM input'!$H$119)-SUM($H166:L166),('RFM input'!$H$65-'RFM input'!$H$119)/A5taxstdlife))","v":0.10414971848239778},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E166),('RFM input'!$H$65-'RFM input'!$H$119)-SUM($H166:M166),('RFM input'!$H$65-'RFM input'!$H$119)/A5taxstdlife))","v":0.10414971848239778},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E166),('RFM input'!$H$65-'RFM input'!$H$119)-SUM($H166:N166),('RFM input'!$H$65-'RFM input'!$H$119)/A5taxstdlife))","v":0.10414971848239778},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E166),('RFM input'!$H$65-'RFM input'!$H$119)-SUM($H166:O166),('RFM input'!$H$65-'RFM input'!$H$119)/A5taxstdlife))","v":0.10414971848239778},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E166),('RFM input'!$H$65-'RFM input'!$H$119)-SUM($H166:P166),('RFM input'!$H$65-'RFM input'!$H$119)/A5taxstdlife))","v":0.10414971848239778}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E167),('RFM input'!$I$65-'RFM input'!$I$119)-SUM($I167:I167),('RFM input'!$I$65-'RFM input'!$I$119)/A5taxstdlife))","v":6.5801999610156675E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E167),('RFM input'!$I$65-'RFM input'!$I$119)-SUM($I167:J167),('RFM input'!$I$65-'RFM input'!$I$119)/A5taxstdlife))","v":6.5801999610156675E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E167),('RFM input'!$I$65-'RFM input'!$I$119)-SUM($I167:K167),('RFM input'!$I$65-'RFM input'!$I$119)/A5taxstdlife))","v":6.5801999610156675E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E167),('RFM input'!$I$65-'RFM input'!$I$119)-SUM($I167:L167),('RFM input'!$I$65-'RFM input'!$I$119)/A5taxstdlife))","v":6.5801999610156675E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E167),('RFM input'!$I$65-'RFM input'!$I$119)-SUM($I167:M167),('RFM input'!$I$65-'RFM input'!$I$119)/A5taxstdlife))","v":6.5801999610156675E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E167),('RFM input'!$I$65-'RFM input'!$I$119)-SUM($I167:N167),('RFM input'!$I$65-'RFM input'!$I$119)/A5taxstdlife))","v":6.5801999610156675E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E167),('RFM input'!$I$65-'RFM input'!$I$119)-SUM($I167:O167),('RFM input'!$I$65-'RFM input'!$I$119)/A5taxstdlife))","v":6.5801999610156675E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E167),('RFM input'!$I$65-'RFM input'!$I$119)-SUM($I167:P167),('RFM input'!$I$65-'RFM input'!$I$119)/A5taxstdlife))","v":6.5801999610156675E-2}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E168),('RFM input'!$J$65-'RFM input'!$J$119)-SUM($J168:J168),('RFM input'!$J$65-'RFM input'!$J$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E168),('RFM input'!$J$65-'RFM input'!$J$119)-SUM($J168:K168),('RFM input'!$J$65-'RFM input'!$J$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E168),('RFM input'!$J$65-'RFM input'!$J$119)-SUM($J168:L168),('RFM input'!$J$65-'RFM input'!$J$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E168),('RFM input'!$J$65-'RFM input'!$J$119)-SUM($J168:M168),('RFM input'!$J$65-'RFM input'!$J$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E168),('RFM input'!$J$65-'RFM input'!$J$119)-SUM($J168:N168),('RFM input'!$J$65-'RFM input'!$J$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E168),('RFM input'!$J$65-'RFM input'!$J$119)-SUM($J168:O168),('RFM input'!$J$65-'RFM input'!$J$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E168),('RFM input'!$J$65-'RFM input'!$J$119)-SUM($J168:P168),('RFM input'!$J$65-'RFM input'!$J$119)/A5taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E169),('RFM input'!$K$65-'RFM input'!$K$119)-SUM($K169:K169),('RFM input'!$K$65-'RFM input'!$K$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E169),('RFM input'!$K$65-'RFM input'!$K$119)-SUM($K169:L169),('RFM input'!$K$65-'RFM input'!$K$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E169),('RFM input'!$K$65-'RFM input'!$K$119)-SUM($K169:M169),('RFM input'!$K$65-'RFM input'!$K$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E169),('RFM input'!$K$65-'RFM input'!$K$119)-SUM($K169:N169),('RFM input'!$K$65-'RFM input'!$K$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E169),('RFM input'!$K$65-'RFM input'!$K$119)-SUM($K169:O169),('RFM input'!$K$65-'RFM input'!$K$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E169),('RFM input'!$K$65-'RFM input'!$K$119)-SUM($K169:P169),('RFM input'!$K$65-'RFM input'!$K$119)/A5taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E170),('RFM input'!$L$65-'RFM input'!$L$119)-SUM($L170:L170),('RFM input'!$L$65-'RFM input'!$L$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E170),('RFM input'!$L$65-'RFM input'!$L$119)-SUM($L170:M170),('RFM input'!$L$65-'RFM input'!$L$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E170),('RFM input'!$L$65-'RFM input'!$L$119)-SUM($L170:N170),('RFM input'!$L$65-'RFM input'!$L$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E170),('RFM input'!$L$65-'RFM input'!$L$119)-SUM($L170:O170),('RFM input'!$L$65-'RFM input'!$L$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E170),('RFM input'!$L$65-'RFM input'!$L$119)-SUM($L170:P170),('RFM input'!$L$65-'RFM input'!$L$119)/A5taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E171),('RFM input'!$M$65-'RFM input'!$M$119)-SUM($M171:M171),('RFM input'!$M$65-'RFM input'!$M$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E171),('RFM input'!$M$65-'RFM input'!$M$119)-SUM($M171:N171),('RFM input'!$M$65-'RFM input'!$M$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E171),('RFM input'!$M$65-'RFM input'!$M$119)-SUM($M171:O171),('RFM input'!$M$65-'RFM input'!$M$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E171),('RFM input'!$M$65-'RFM input'!$M$119)-SUM($M171:P171),('RFM input'!$M$65-'RFM input'!$M$119)/A5taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E172),('RFM input'!$N$65-'RFM input'!$N$119)-SUM($N172:N172),('RFM input'!$N$65-'RFM input'!$N$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E172),('RFM input'!$N$65-'RFM input'!$N$119)-SUM($N172:O172),('RFM input'!$N$65-'RFM input'!$N$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E172),('RFM input'!$N$65-'RFM input'!$N$119)-SUM($N172:P172),('RFM input'!$N$65-'RFM input'!$N$119)/A5taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E173),('RFM input'!$O$65-'RFM input'!$O$119)-SUM($O173:O173),('RFM input'!$O$65-'RFM input'!$O$119)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E173),('RFM input'!$O$65-'RFM input'!$O$119)-SUM($O173:P173),('RFM input'!$O$65-'RFM input'!$O$119)/A5taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E174),('RFM input'!$P$65-'RFM input'!$P$119)-SUM($P174:P174),('RFM input'!$P$65-'RFM input'!$P$119)/A5taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,null,-1.2822671725335737,-1.3864168910159715,{"$f":"IF(COUNT($H176:I176)>='RFM input'!$W$7,0, -SUM(J164:J175))","v":0},{"$f":"IF(COUNT($H176:J176)>='RFM input'!$W$7,0, -SUM(K164:K175))","v":0},{"$f":"IF(COUNT($H176:K176)>='RFM input'!$W$7,0, -SUM(L164:L175))","v":0},{"$f":"IF(COUNT($H176:L176)>='RFM input'!$W$7,0, -SUM(M164:M175))","v":0},{"$f":"IF(COUNT($H176:M176)>='RFM input'!$W$7,0, -SUM(N164:N175))","v":0},{"$f":"IF(COUNT($H176:N176)>='RFM input'!$W$7,0, -SUM(O164:O175))","v":0},{"$f":"IF(COUNT($H176:O176)>='RFM input'!$W$7,0, -SUM(P164:P175))","v":0},{"$f":"IF(COUNT($H176:P176)>='RFM input'!$W$7,0, -SUM(Q164:Q175))","v":0}]
[null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A6taxstdlife+$E179),('RFM input'!$H$66-'RFM input'!$H$120)-SUM($H179:H179),('RFM input'!$H$66-'RFM input'!$H$120)/A6taxstdlife))","v":8.0772921135283133E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E179),('RFM input'!$H$66-'RFM input'!$H$120)-SUM($H179:I179),('RFM input'!$H$66-'RFM input'!$H$120)/A6taxstdlife))","v":8.0772921135283133E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E179),('RFM input'!$H$66-'RFM input'!$H$120)-SUM($H179:J179),('RFM input'!$H$66-'RFM input'!$H$120)/A6taxstdlife))","v":8.0772921135283133E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E179),('RFM input'!$H$66-'RFM input'!$H$120)-SUM($H179:K179),('RFM input'!$H$66-'RFM input'!$H$120)/A6taxstdlife))","v":8.0772921135283133E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E179),('RFM input'!$H$66-'RFM input'!$H$120)-SUM($H179:L179),('RFM input'!$H$66-'RFM input'!$H$120)/A6taxstdlife))","v":8.0772921135283133E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E179),('RFM input'!$H$66-'RFM input'!$H$120)-SUM($H179:M179),('RFM input'!$H$66-'RFM input'!$H$120)/A6taxstdlife))","v":8.0772921135283133E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E179),('RFM input'!$H$66-'RFM input'!$H$120)-SUM($H179:N179),('RFM input'!$H$66-'RFM input'!$H$120)/A6taxstdlife))","v":8.0772921135283133E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E179),('RFM input'!$H$66-'RFM input'!$H$120)-SUM($H179:O179),('RFM input'!$H$66-'RFM input'!$H$120)/A6taxstdlife))","v":8.0772921135283133E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E179),('RFM input'!$H$66-'RFM input'!$H$120)-SUM($H179:P179),('RFM input'!$H$66-'RFM input'!$H$120)/A6taxstdlife))","v":8.0772921135283133E-3}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E180),('RFM input'!$I$66-'RFM input'!$I$120)-SUM($I180:I180),('RFM input'!$I$66-'RFM input'!$I$120)/A6taxstdlife))","v":6.8110399644820555E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E180),('RFM input'!$I$66-'RFM input'!$I$120)-SUM($I180:J180),('RFM input'!$I$66-'RFM input'!$I$120)/A6taxstdlife))","v":6.8110399644820555E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E180),('RFM input'!$I$66-'RFM input'!$I$120)-SUM($I180:K180),('RFM input'!$I$66-'RFM input'!$I$120)/A6taxstdlife))","v":6.8110399644820555E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E180),('RFM input'!$I$66-'RFM input'!$I$120)-SUM($I180:L180),('RFM input'!$I$66-'RFM input'!$I$120)/A6taxstdlife))","v":6.8110399644820555E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E180),('RFM input'!$I$66-'RFM input'!$I$120)-SUM($I180:M180),('RFM input'!$I$66-'RFM input'!$I$120)/A6taxstdlife))","v":6.8110399644820555E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E180),('RFM input'!$I$66-'RFM input'!$I$120)-SUM($I180:N180),('RFM input'!$I$66-'RFM input'!$I$120)/A6taxstdlife))","v":6.8110399644820555E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E180),('RFM input'!$I$66-'RFM input'!$I$120)-SUM($I180:O180),('RFM input'!$I$66-'RFM input'!$I$120)/A6taxstdlife))","v":6.8110399644820555E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E180),('RFM input'!$I$66-'RFM input'!$I$120)-SUM($I180:P180),('RFM input'!$I$66-'RFM input'!$I$120)/A6taxstdlife))","v":6.8110399644820555E-3}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E181),('RFM input'!$J$66-'RFM input'!$J$120)-SUM($J181:J181),('RFM input'!$J$66-'RFM input'!$J$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E181),('RFM input'!$J$66-'RFM input'!$J$120)-SUM($J181:K181),('RFM input'!$J$66-'RFM input'!$J$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E181),('RFM input'!$J$66-'RFM input'!$J$120)-SUM($J181:L181),('RFM input'!$J$66-'RFM input'!$J$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E181),('RFM input'!$J$66-'RFM input'!$J$120)-SUM($J181:M181),('RFM input'!$J$66-'RFM input'!$J$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E181),('RFM input'!$J$66-'RFM input'!$J$120)-SUM($J181:N181),('RFM input'!$J$66-'RFM input'!$J$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E181),('RFM input'!$J$66-'RFM input'!$J$120)-SUM($J181:O181),('RFM input'!$J$66-'RFM input'!$J$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E181),('RFM input'!$J$66-'RFM input'!$J$120)-SUM($J181:P181),('RFM input'!$J$66-'RFM input'!$J$120)/A6taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E182),('RFM input'!$K$66-'RFM input'!$K$120)-SUM($K182:K182),('RFM input'!$K$66-'RFM input'!$K$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E182),('RFM input'!$K$66-'RFM input'!$K$120)-SUM($K182:L182),('RFM input'!$K$66-'RFM input'!$K$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E182),('RFM input'!$K$66-'RFM input'!$K$120)-SUM($K182:M182),('RFM input'!$K$66-'RFM input'!$K$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E182),('RFM input'!$K$66-'RFM input'!$K$120)-SUM($K182:N182),('RFM input'!$K$66-'RFM input'!$K$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E182),('RFM input'!$K$66-'RFM input'!$K$120)-SUM($K182:O182),('RFM input'!$K$66-'RFM input'!$K$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E182),('RFM input'!$K$66-'RFM input'!$K$120)-SUM($K182:P182),('RFM input'!$K$66-'RFM input'!$K$120)/A6taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E183),('RFM input'!$L$66-'RFM input'!$L$120)-SUM($L183:L183),('RFM input'!$L$66-'RFM input'!$L$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E183),('RFM input'!$L$66-'RFM input'!$L$120)-SUM($L183:M183),('RFM input'!$L$66-'RFM input'!$L$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E183),('RFM input'!$L$66-'RFM input'!$L$120)-SUM($L183:N183),('RFM input'!$L$66-'RFM input'!$L$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E183),('RFM input'!$L$66-'RFM input'!$L$120)-SUM($L183:O183),('RFM input'!$L$66-'RFM input'!$L$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E183),('RFM input'!$L$66-'RFM input'!$L$120)-SUM($L183:P183),('RFM input'!$L$66-'RFM input'!$L$120)/A6taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E184),('RFM input'!$M$66-'RFM input'!$M$120)-SUM($M184:M184),('RFM input'!$M$66-'RFM input'!$M$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E184),('RFM input'!$M$66-'RFM input'!$M$120)-SUM($M184:N184),('RFM input'!$M$66-'RFM input'!$M$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E184),('RFM input'!$M$66-'RFM input'!$M$120)-SUM($M184:O184),('RFM input'!$M$66-'RFM input'!$M$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E184),('RFM input'!$M$66-'RFM input'!$M$120)-SUM($M184:P184),('RFM input'!$M$66-'RFM input'!$M$120)/A6taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E185),('RFM input'!$N$66-'RFM input'!$N$120)-SUM($N185:N185),('RFM input'!$N$66-'RFM input'!$N$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E185),('RFM input'!$N$66-'RFM input'!$N$120)-SUM($N185:O185),('RFM input'!$N$66-'RFM input'!$N$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E185),('RFM input'!$N$66-'RFM input'!$N$120)-SUM($N185:P185),('RFM input'!$N$66-'RFM input'!$N$120)/A6taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E186),('RFM input'!$O$66-'RFM input'!$O$120)-SUM($O186:O186),('RFM input'!$O$66-'RFM input'!$O$120)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E186),('RFM input'!$O$66-'RFM input'!$O$120)-SUM($O186:P186),('RFM input'!$O$66-'RFM input'!$O$120)/A6taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E187),('RFM input'!$P$66-'RFM input'!$P$120)-SUM($P187:P187),('RFM input'!$P$66-'RFM input'!$P$120)/A6taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,null,-0.85261250962792723,-0.86068980174145548,{"$f":"IF(COUNT($H189:I189)>='RFM input'!$W$7,0, -SUM(J177:J188))","v":0},{"$f":"IF(COUNT($H189:J189)>='RFM input'!$W$7,0, -SUM(K177:K188))","v":0},{"$f":"IF(COUNT($H189:K189)>='RFM input'!$W$7,0, -SUM(L177:L188))","v":0},{"$f":"IF(COUNT($H189:L189)>='RFM input'!$W$7,0, -SUM(M177:M188))","v":0},{"$f":"IF(COUNT($H189:M189)>='RFM input'!$W$7,0, -SUM(N177:N188))","v":0},{"$f":"IF(COUNT($H189:N189)>='RFM input'!$W$7,0, -SUM(O177:O188))","v":0},{"$f":"IF(COUNT($H189:O189)>='RFM input'!$W$7,0, -SUM(P177:P188))","v":0},{"$f":"IF(COUNT($H189:P189)>='RFM input'!$W$7,0, -SUM(Q177:Q188))","v":0}]
[null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A7taxstdlife+$E192),('RFM input'!$H$67-'RFM input'!$H$121)-SUM($H192:H192),('RFM input'!$H$67-'RFM input'!$H$121)/A7taxstdlife))","v":0.18803698718672757},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E192),('RFM input'!$H$67-'RFM input'!$H$121)-SUM($H192:I192),('RFM input'!$H$67-'RFM input'!$H$121)/A7taxstdlife))","v":0.18803698718672757},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E192),('RFM input'!$H$67-'RFM input'!$H$121)-SUM($H192:J192),('RFM input'!$H$67-'RFM input'!$H$121)/A7taxstdlife))","v":0.18803698718672757},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E192),('RFM input'!$H$67-'RFM input'!$H$121)-SUM($H192:K192),('RFM input'!$H$67-'RFM input'!$H$121)/A7taxstdlife))","v":0.18803698718672757},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E192),('RFM input'!$H$67-'RFM input'!$H$121)-SUM($H192:L192),('RFM input'!$H$67-'RFM input'!$H$121)/A7taxstdlife))","v":0.18803698718672757},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E192),('RFM input'!$H$67-'RFM input'!$H$121)-SUM($H192:M192),('RFM input'!$H$67-'RFM input'!$H$121)/A7taxstdlife))","v":0.18803698718672757},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E192),('RFM input'!$H$67-'RFM input'!$H$121)-SUM($H192:N192),('RFM input'!$H$67-'RFM input'!$H$121)/A7taxstdlife))","v":0.18803698718672757},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E192),('RFM input'!$H$67-'RFM input'!$H$121)-SUM($H192:O192),('RFM input'!$H$67-'RFM input'!$H$121)/A7taxstdlife))","v":0.18803698718672757},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E192),('RFM input'!$H$67-'RFM input'!$H$121)-SUM($H192:P192),('RFM input'!$H$67-'RFM input'!$H$121)/A7taxstdlife))","v":0.18803698718672757}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E193),('RFM input'!$I$67-'RFM input'!$I$121)-SUM($I193:I193),('RFM input'!$I$67-'RFM input'!$I$121)/A7taxstdlife))","v":0.19458512165264996},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E193),('RFM input'!$I$67-'RFM input'!$I$121)-SUM($I193:J193),('RFM input'!$I$67-'RFM input'!$I$121)/A7taxstdlife))","v":0.19458512165264996},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E193),('RFM input'!$I$67-'RFM input'!$I$121)-SUM($I193:K193),('RFM input'!$I$67-'RFM input'!$I$121)/A7taxstdlife))","v":0.19458512165264996},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E193),('RFM input'!$I$67-'RFM input'!$I$121)-SUM($I193:L193),('RFM input'!$I$67-'RFM input'!$I$121)/A7taxstdlife))","v":0.19458512165264996},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E193),('RFM input'!$I$67-'RFM input'!$I$121)-SUM($I193:M193),('RFM input'!$I$67-'RFM input'!$I$121)/A7taxstdlife))","v":0.19458512165264996},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E193),('RFM input'!$I$67-'RFM input'!$I$121)-SUM($I193:N193),('RFM input'!$I$67-'RFM input'!$I$121)/A7taxstdlife))","v":0.19458512165264996},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E193),('RFM input'!$I$67-'RFM input'!$I$121)-SUM($I193:O193),('RFM input'!$I$67-'RFM input'!$I$121)/A7taxstdlife))","v":0.19458512165264996},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E193),('RFM input'!$I$67-'RFM input'!$I$121)-SUM($I193:P193),('RFM input'!$I$67-'RFM input'!$I$121)/A7taxstdlife))","v":0.19458512165264996}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E194),('RFM input'!$J$67-'RFM input'!$J$121)-SUM($J194:J194),('RFM input'!$J$67-'RFM input'!$J$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E194),('RFM input'!$J$67-'RFM input'!$J$121)-SUM($J194:K194),('RFM input'!$J$67-'RFM input'!$J$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E194),('RFM input'!$J$67-'RFM input'!$J$121)-SUM($J194:L194),('RFM input'!$J$67-'RFM input'!$J$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E194),('RFM input'!$J$67-'RFM input'!$J$121)-SUM($J194:M194),('RFM input'!$J$67-'RFM input'!$J$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E194),('RFM input'!$J$67-'RFM input'!$J$121)-SUM($J194:N194),('RFM input'!$J$67-'RFM input'!$J$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E194),('RFM input'!$J$67-'RFM input'!$J$121)-SUM($J194:O194),('RFM input'!$J$67-'RFM input'!$J$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E194),('RFM input'!$J$67-'RFM input'!$J$121)-SUM($J194:P194),('RFM input'!$J$67-'RFM input'!$J$121)/A7taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E195),('RFM input'!$K$67-'RFM input'!$K$121)-SUM($K195:K195),('RFM input'!$K$67-'RFM input'!$K$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E195),('RFM input'!$K$67-'RFM input'!$K$121)-SUM($K195:L195),('RFM input'!$K$67-'RFM input'!$K$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E195),('RFM input'!$K$67-'RFM input'!$K$121)-SUM($K195:M195),('RFM input'!$K$67-'RFM input'!$K$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E195),('RFM input'!$K$67-'RFM input'!$K$121)-SUM($K195:N195),('RFM input'!$K$67-'RFM input'!$K$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E195),('RFM input'!$K$67-'RFM input'!$K$121)-SUM($K195:O195),('RFM input'!$K$67-'RFM input'!$K$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E195),('RFM input'!$K$67-'RFM input'!$K$121)-SUM($K195:P195),('RFM input'!$K$67-'RFM input'!$K$121)/A7taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E196),('RFM input'!$L$67-'RFM input'!$L$121)-SUM($L196:L196),('RFM input'!$L$67-'RFM input'!$L$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E196),('RFM input'!$L$67-'RFM input'!$L$121)-SUM($L196:M196),('RFM input'!$L$67-'RFM input'!$L$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E196),('RFM input'!$L$67-'RFM input'!$L$121)-SUM($L196:N196),('RFM input'!$L$67-'RFM input'!$L$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E196),('RFM input'!$L$67-'RFM input'!$L$121)-SUM($L196:O196),('RFM input'!$L$67-'RFM input'!$L$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E196),('RFM input'!$L$67-'RFM input'!$L$121)-SUM($L196:P196),('RFM input'!$L$67-'RFM input'!$L$121)/A7taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E197),('RFM input'!$M$67-'RFM input'!$M$121)-SUM($M197:M197),('RFM input'!$M$67-'RFM input'!$M$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E197),('RFM input'!$M$67-'RFM input'!$M$121)-SUM($M197:N197),('RFM input'!$M$67-'RFM input'!$M$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E197),('RFM input'!$M$67-'RFM input'!$M$121)-SUM($M197:O197),('RFM input'!$M$67-'RFM input'!$M$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E197),('RFM input'!$M$67-'RFM input'!$M$121)-SUM($M197:P197),('RFM input'!$M$67-'RFM input'!$M$121)/A7taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E198),('RFM input'!$N$67-'RFM input'!$N$121)-SUM($N198:N198),('RFM input'!$N$67-'RFM input'!$N$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E198),('RFM input'!$N$67-'RFM input'!$N$121)-SUM($N198:O198),('RFM input'!$N$67-'RFM input'!$N$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E198),('RFM input'!$N$67-'RFM input'!$N$121)-SUM($N198:P198),('RFM input'!$N$67-'RFM input'!$N$121)/A7taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E199),('RFM input'!$O$67-'RFM input'!$O$121)-SUM($O199:O199),('RFM input'!$O$67-'RFM input'!$O$121)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E199),('RFM input'!$O$67-'RFM input'!$O$121)-SUM($O199:P199),('RFM input'!$O$67-'RFM input'!$O$121)/A7taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E200),('RFM input'!$P$67-'RFM input'!$P$121)-SUM($P200:P200),('RFM input'!$P$67-'RFM input'!$P$121)/A7taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,null,-4.0351912375714605,-4.2232282247581887,{"$f":"IF(COUNT($H202:I202)>='RFM input'!$W$7,0, -SUM(J190:J201))","v":0},{"$f":"IF(COUNT($H202:J202)>='RFM input'!$W$7,0, -SUM(K190:K201))","v":0},{"$f":"IF(COUNT($H202:K202)>='RFM input'!$W$7,0, -SUM(L190:L201))","v":0},{"$f":"IF(COUNT($H202:L202)>='RFM input'!$W$7,0, -SUM(M190:M201))","v":0},{"$f":"IF(COUNT($H202:M202)>='RFM input'!$W$7,0, -SUM(N190:N201))","v":0},{"$f":"IF(COUNT($H202:N202)>='RFM input'!$W$7,0, -SUM(O190:O201))","v":0},{"$f":"IF(COUNT($H202:O202)>='RFM input'!$W$7,0, -SUM(P190:P201))","v":0},{"$f":"IF(COUNT($H202:P202)>='RFM input'!$W$7,0, -SUM(Q190:Q201))","v":0}]
[null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A8taxstdlife+$E205),('RFM input'!$H$68-'RFM input'!$H$122)-SUM($H205:H205),('RFM input'!$H$68-'RFM input'!$H$122)/A8taxstdlife))","v":0.64715473642603938},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E205),('RFM input'!$H$68-'RFM input'!$H$122)-SUM($H205:I205),('RFM input'!$H$68-'RFM input'!$H$122)/A8taxstdlife))","v":0.64715473642603938},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E205),('RFM input'!$H$68-'RFM input'!$H$122)-SUM($H205:J205),('RFM input'!$H$68-'RFM input'!$H$122)/A8taxstdlife))","v":0.64715473642603938},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E205),('RFM input'!$H$68-'RFM input'!$H$122)-SUM($H205:K205),('RFM input'!$H$68-'RFM input'!$H$122)/A8taxstdlife))","v":0.64715473642603938},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E205),('RFM input'!$H$68-'RFM input'!$H$122)-SUM($H205:L205),('RFM input'!$H$68-'RFM input'!$H$122)/A8taxstdlife))","v":0.64715473642603938},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E205),('RFM input'!$H$68-'RFM input'!$H$122)-SUM($H205:M205),('RFM input'!$H$68-'RFM input'!$H$122)/A8taxstdlife))","v":0.64715473642603938},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E205),('RFM input'!$H$68-'RFM input'!$H$122)-SUM($H205:N205),('RFM input'!$H$68-'RFM input'!$H$122)/A8taxstdlife))","v":0.64715473642603938},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E205),('RFM input'!$H$68-'RFM input'!$H$122)-SUM($H205:O205),('RFM input'!$H$68-'RFM input'!$H$122)/A8taxstdlife))","v":0.64715473642603938},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E205),('RFM input'!$H$68-'RFM input'!$H$122)-SUM($H205:P205),('RFM input'!$H$68-'RFM input'!$H$122)/A8taxstdlife))","v":0.64715473642603938}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E206),('RFM input'!$I$68-'RFM input'!$I$122)-SUM($I206:I206),('RFM input'!$I$68-'RFM input'!$I$122)/A8taxstdlife))","v":0.64443976343465648},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E206),('RFM input'!$I$68-'RFM input'!$I$122)-SUM($I206:J206),('RFM input'!$I$68-'RFM input'!$I$122)/A8taxstdlife))","v":0.64443976343465648},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E206),('RFM input'!$I$68-'RFM input'!$I$122)-SUM($I206:K206),('RFM input'!$I$68-'RFM input'!$I$122)/A8taxstdlife))","v":0.64443976343465648},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E206),('RFM input'!$I$68-'RFM input'!$I$122)-SUM($I206:L206),('RFM input'!$I$68-'RFM input'!$I$122)/A8taxstdlife))","v":0.64443976343465648},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E206),('RFM input'!$I$68-'RFM input'!$I$122)-SUM($I206:M206),('RFM input'!$I$68-'RFM input'!$I$122)/A8taxstdlife))","v":0.64443976343465648},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E206),('RFM input'!$I$68-'RFM input'!$I$122)-SUM($I206:N206),('RFM input'!$I$68-'RFM input'!$I$122)/A8taxstdlife))","v":0.64443976343465648},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E206),('RFM input'!$I$68-'RFM input'!$I$122)-SUM($I206:O206),('RFM input'!$I$68-'RFM input'!$I$122)/A8taxstdlife))","v":0.64443976343465648},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E206),('RFM input'!$I$68-'RFM input'!$I$122)-SUM($I206:P206),('RFM input'!$I$68-'RFM input'!$I$122)/A8taxstdlife))","v":0.64443976343465648}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E207),('RFM input'!$J$68-'RFM input'!$J$122)-SUM($J207:J207),('RFM input'!$J$68-'RFM input'!$J$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E207),('RFM input'!$J$68-'RFM input'!$J$122)-SUM($J207:K207),('RFM input'!$J$68-'RFM input'!$J$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E207),('RFM input'!$J$68-'RFM input'!$J$122)-SUM($J207:L207),('RFM input'!$J$68-'RFM input'!$J$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E207),('RFM input'!$J$68-'RFM input'!$J$122)-SUM($J207:M207),('RFM input'!$J$68-'RFM input'!$J$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E207),('RFM input'!$J$68-'RFM input'!$J$122)-SUM($J207:N207),('RFM input'!$J$68-'RFM input'!$J$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E207),('RFM input'!$J$68-'RFM input'!$J$122)-SUM($J207:O207),('RFM input'!$J$68-'RFM input'!$J$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E207),('RFM input'!$J$68-'RFM input'!$J$122)-SUM($J207:P207),('RFM input'!$J$68-'RFM input'!$J$122)/A8taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E208),('RFM input'!$K$68-'RFM input'!$K$122)-SUM($K208:K208),('RFM input'!$K$68-'RFM input'!$K$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E208),('RFM input'!$K$68-'RFM input'!$K$122)-SUM($K208:L208),('RFM input'!$K$68-'RFM input'!$K$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E208),('RFM input'!$K$68-'RFM input'!$K$122)-SUM($K208:M208),('RFM input'!$K$68-'RFM input'!$K$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E208),('RFM input'!$K$68-'RFM input'!$K$122)-SUM($K208:N208),('RFM input'!$K$68-'RFM input'!$K$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E208),('RFM input'!$K$68-'RFM input'!$K$122)-SUM($K208:O208),('RFM input'!$K$68-'RFM input'!$K$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E208),('RFM input'!$K$68-'RFM input'!$K$122)-SUM($K208:P208),('RFM input'!$K$68-'RFM input'!$K$122)/A8taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E209),('RFM input'!$L$68-'RFM input'!$L$122)-SUM($L209:L209),('RFM input'!$L$68-'RFM input'!$L$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E209),('RFM input'!$L$68-'RFM input'!$L$122)-SUM($L209:M209),('RFM input'!$L$68-'RFM input'!$L$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E209),('RFM input'!$L$68-'RFM input'!$L$122)-SUM($L209:N209),('RFM input'!$L$68-'RFM input'!$L$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E209),('RFM input'!$L$68-'RFM input'!$L$122)-SUM($L209:O209),('RFM input'!$L$68-'RFM input'!$L$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E209),('RFM input'!$L$68-'RFM input'!$L$122)-SUM($L209:P209),('RFM input'!$L$68-'RFM input'!$L$122)/A8taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E210),('RFM input'!$M$68-'RFM input'!$M$122)-SUM($M210:M210),('RFM input'!$M$68-'RFM input'!$M$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E210),('RFM input'!$M$68-'RFM input'!$M$122)-SUM($M210:N210),('RFM input'!$M$68-'RFM input'!$M$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E210),('RFM input'!$M$68-'RFM input'!$M$122)-SUM($M210:O210),('RFM input'!$M$68-'RFM input'!$M$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E210),('RFM input'!$M$68-'RFM input'!$M$122)-SUM($M210:P210),('RFM input'!$M$68-'RFM input'!$M$122)/A8taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E211),('RFM input'!$N$68-'RFM input'!$N$122)-SUM($N211:N211),('RFM input'!$N$68-'RFM input'!$N$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E211),('RFM input'!$N$68-'RFM input'!$N$122)-SUM($N211:O211),('RFM input'!$N$68-'RFM input'!$N$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E211),('RFM input'!$N$68-'RFM input'!$N$122)-SUM($N211:P211),('RFM input'!$N$68-'RFM input'!$N$122)/A8taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E212),('RFM input'!$O$68-'RFM input'!$O$122)-SUM($O212:O212),('RFM input'!$O$68-'RFM input'!$O$122)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E212),('RFM input'!$O$68-'RFM input'!$O$122)-SUM($O212:P212),('RFM input'!$O$68-'RFM input'!$O$122)/A8taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E213),('RFM input'!$P$68-'RFM input'!$P$122)-SUM($P213:P213),('RFM input'!$P$68-'RFM input'!$P$122)/A8taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,null,-12.697273330264039,-13.344428066690078,{"$f":"IF(COUNT($H215:I215)>='RFM input'!$W$7,0, -SUM(J203:J214))","v":0},{"$f":"IF(COUNT($H215:J215)>='RFM input'!$W$7,0, -SUM(K203:K214))","v":0},{"$f":"IF(COUNT($H215:K215)>='RFM input'!$W$7,0, -SUM(L203:L214))","v":0},{"$f":"IF(COUNT($H215:L215)>='RFM input'!$W$7,0, -SUM(M203:M214))","v":0},{"$f":"IF(COUNT($H215:M215)>='RFM input'!$W$7,0, -SUM(N203:N214))","v":0},{"$f":"IF(COUNT($H215:N215)>='RFM input'!$W$7,0, -SUM(O203:O214))","v":0},{"$f":"IF(COUNT($H215:O215)>='RFM input'!$W$7,0, -SUM(P203:P214))","v":0},{"$f":"IF(COUNT($H215:P215)>='RFM input'!$W$7,0, -SUM(Q203:Q214))","v":0}]
[null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A9taxstdlife+$E218),('RFM input'!$H$69-'RFM input'!$H$123)-SUM($H218:H218),('RFM input'!$H$69-'RFM input'!$H$123)/A9taxstdlife))","v":3.5383137762887089E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E218),('RFM input'!$H$69-'RFM input'!$H$123)-SUM($H218:I218),('RFM input'!$H$69-'RFM input'!$H$123)/A9taxstdlife))","v":3.5383137762887089E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E218),('RFM input'!$H$69-'RFM input'!$H$123)-SUM($H218:J218),('RFM input'!$H$69-'RFM input'!$H$123)/A9taxstdlife))","v":3.5383137762887089E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E218),('RFM input'!$H$69-'RFM input'!$H$123)-SUM($H218:K218),('RFM input'!$H$69-'RFM input'!$H$123)/A9taxstdlife))","v":3.5383137762887089E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E218),('RFM input'!$H$69-'RFM input'!$H$123)-SUM($H218:L218),('RFM input'!$H$69-'RFM input'!$H$123)/A9taxstdlife))","v":3.5383137762887089E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E218),('RFM input'!$H$69-'RFM input'!$H$123)-SUM($H218:M218),('RFM input'!$H$69-'RFM input'!$H$123)/A9taxstdlife))","v":3.5383137762887089E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E218),('RFM input'!$H$69-'RFM input'!$H$123)-SUM($H218:N218),('RFM input'!$H$69-'RFM input'!$H$123)/A9taxstdlife))","v":3.5383137762887089E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E218),('RFM input'!$H$69-'RFM input'!$H$123)-SUM($H218:O218),('RFM input'!$H$69-'RFM input'!$H$123)/A9taxstdlife))","v":3.5383137762887089E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E218),('RFM input'!$H$69-'RFM input'!$H$123)-SUM($H218:P218),('RFM input'!$H$69-'RFM input'!$H$123)/A9taxstdlife))","v":3.5383137762887089E-2}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E219),('RFM input'!$I$69-'RFM input'!$I$123)-SUM($I219:I219),('RFM input'!$I$69-'RFM input'!$I$123)/A9taxstdlife))","v":1.812995300022955E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E219),('RFM input'!$I$69-'RFM input'!$I$123)-SUM($I219:J219),('RFM input'!$I$69-'RFM input'!$I$123)/A9taxstdlife))","v":1.812995300022955E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E219),('RFM input'!$I$69-'RFM input'!$I$123)-SUM($I219:K219),('RFM input'!$I$69-'RFM input'!$I$123)/A9taxstdlife))","v":1.812995300022955E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E219),('RFM input'!$I$69-'RFM input'!$I$123)-SUM($I219:L219),('RFM input'!$I$69-'RFM input'!$I$123)/A9taxstdlife))","v":1.812995300022955E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E219),('RFM input'!$I$69-'RFM input'!$I$123)-SUM($I219:M219),('RFM input'!$I$69-'RFM input'!$I$123)/A9taxstdlife))","v":1.812995300022955E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E219),('RFM input'!$I$69-'RFM input'!$I$123)-SUM($I219:N219),('RFM input'!$I$69-'RFM input'!$I$123)/A9taxstdlife))","v":1.812995300022955E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E219),('RFM input'!$I$69-'RFM input'!$I$123)-SUM($I219:O219),('RFM input'!$I$69-'RFM input'!$I$123)/A9taxstdlife))","v":1.812995300022955E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E219),('RFM input'!$I$69-'RFM input'!$I$123)-SUM($I219:P219),('RFM input'!$I$69-'RFM input'!$I$123)/A9taxstdlife))","v":1.812995300022955E-2}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E220),('RFM input'!$J$69-'RFM input'!$J$123)-SUM($J220:J220),('RFM input'!$J$69-'RFM input'!$J$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E220),('RFM input'!$J$69-'RFM input'!$J$123)-SUM($J220:K220),('RFM input'!$J$69-'RFM input'!$J$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E220),('RFM input'!$J$69-'RFM input'!$J$123)-SUM($J220:L220),('RFM input'!$J$69-'RFM input'!$J$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E220),('RFM input'!$J$69-'RFM input'!$J$123)-SUM($J220:M220),('RFM input'!$J$69-'RFM input'!$J$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E220),('RFM input'!$J$69-'RFM input'!$J$123)-SUM($J220:N220),('RFM input'!$J$69-'RFM input'!$J$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E220),('RFM input'!$J$69-'RFM input'!$J$123)-SUM($J220:O220),('RFM input'!$J$69-'RFM input'!$J$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E220),('RFM input'!$J$69-'RFM input'!$J$123)-SUM($J220:P220),('RFM input'!$J$69-'RFM input'!$J$123)/A9taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E221),('RFM input'!$K$69-'RFM input'!$K$123)-SUM($K221:K221),('RFM input'!$K$69-'RFM input'!$K$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E221),('RFM input'!$K$69-'RFM input'!$K$123)-SUM($K221:L221),('RFM input'!$K$69-'RFM input'!$K$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E221),('RFM input'!$K$69-'RFM input'!$K$123)-SUM($K221:M221),('RFM input'!$K$69-'RFM input'!$K$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E221),('RFM input'!$K$69-'RFM input'!$K$123)-SUM($K221:N221),('RFM input'!$K$69-'RFM input'!$K$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E221),('RFM input'!$K$69-'RFM input'!$K$123)-SUM($K221:O221),('RFM input'!$K$69-'RFM input'!$K$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E221),('RFM input'!$K$69-'RFM input'!$K$123)-SUM($K221:P221),('RFM input'!$K$69-'RFM input'!$K$123)/A9taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E222),('RFM input'!$L$69-'RFM input'!$L$123)-SUM($L222:L222),('RFM input'!$L$69-'RFM input'!$L$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E222),('RFM input'!$L$69-'RFM input'!$L$123)-SUM($L222:M222),('RFM input'!$L$69-'RFM input'!$L$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E222),('RFM input'!$L$69-'RFM input'!$L$123)-SUM($L222:N222),('RFM input'!$L$69-'RFM input'!$L$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E222),('RFM input'!$L$69-'RFM input'!$L$123)-SUM($L222:O222),('RFM input'!$L$69-'RFM input'!$L$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E222),('RFM input'!$L$69-'RFM input'!$L$123)-SUM($L222:P222),('RFM input'!$L$69-'RFM input'!$L$123)/A9taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E223),('RFM input'!$M$69-'RFM input'!$M$123)-SUM($M223:M223),('RFM input'!$M$69-'RFM input'!$M$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E223),('RFM input'!$M$69-'RFM input'!$M$123)-SUM($M223:N223),('RFM input'!$M$69-'RFM input'!$M$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E223),('RFM input'!$M$69-'RFM input'!$M$123)-SUM($M223:O223),('RFM input'!$M$69-'RFM input'!$M$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E223),('RFM input'!$M$69-'RFM input'!$M$123)-SUM($M223:P223),('RFM input'!$M$69-'RFM input'!$M$123)/A9taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E224),('RFM input'!$N$69-'RFM input'!$N$123)-SUM($N224:N224),('RFM input'!$N$69-'RFM input'!$N$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E224),('RFM input'!$N$69-'RFM input'!$N$123)-SUM($N224:O224),('RFM input'!$N$69-'RFM input'!$N$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E224),('RFM input'!$N$69-'RFM input'!$N$123)-SUM($N224:P224),('RFM input'!$N$69-'RFM input'!$N$123)/A9taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E225),('RFM input'!$O$69-'RFM input'!$O$123)-SUM($O225:O225),('RFM input'!$O$69-'RFM input'!$O$123)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E225),('RFM input'!$O$69-'RFM input'!$O$123)-SUM($O225:P225),('RFM input'!$O$69-'RFM input'!$O$123)/A9taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E226),('RFM input'!$P$69-'RFM input'!$P$123)-SUM($P226:P226),('RFM input'!$P$69-'RFM input'!$P$123)/A9taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,null,-0.12675323250067777,-0.16213637026356487,{"$f":"IF(COUNT($H228:I228)>='RFM input'!$W$7,0, -SUM(J216:J227))","v":0},{"$f":"IF(COUNT($H228:J228)>='RFM input'!$W$7,0, -SUM(K216:K227))","v":0},{"$f":"IF(COUNT($H228:K228)>='RFM input'!$W$7,0, -SUM(L216:L227))","v":0},{"$f":"IF(COUNT($H228:L228)>='RFM input'!$W$7,0, -SUM(M216:M227))","v":0},{"$f":"IF(COUNT($H228:M228)>='RFM input'!$W$7,0, -SUM(N216:N227))","v":0},{"$f":"IF(COUNT($H228:N228)>='RFM input'!$W$7,0, -SUM(O216:O227))","v":0},{"$f":"IF(COUNT($H228:O228)>='RFM input'!$W$7,0, -SUM(P216:P227))","v":0},{"$f":"IF(COUNT($H228:P228)>='RFM input'!$W$7,0, -SUM(Q216:Q227))","v":0}]
[null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A10taxstdlife+$E231),('RFM input'!$H$70-'RFM input'!$H$124)-SUM($H231:H231),('RFM input'!$H$70-'RFM input'!$H$124)/A10taxstdlife))","v":0.29327811208831206},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E231),('RFM input'!$H$70-'RFM input'!$H$124)-SUM($H231:I231),('RFM input'!$H$70-'RFM input'!$H$124)/A10taxstdlife))","v":0.29327811208831206},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E231),('RFM input'!$H$70-'RFM input'!$H$124)-SUM($H231:J231),('RFM input'!$H$70-'RFM input'!$H$124)/A10taxstdlife))","v":0.29327811208831206},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E231),('RFM input'!$H$70-'RFM input'!$H$124)-SUM($H231:K231),('RFM input'!$H$70-'RFM input'!$H$124)/A10taxstdlife))","v":0.29327811208831206},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E231),('RFM input'!$H$70-'RFM input'!$H$124)-SUM($H231:L231),('RFM input'!$H$70-'RFM input'!$H$124)/A10taxstdlife))","v":0.29327811208831206},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E231),('RFM input'!$H$70-'RFM input'!$H$124)-SUM($H231:M231),('RFM input'!$H$70-'RFM input'!$H$124)/A10taxstdlife))","v":0.29327811208831206},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E231),('RFM input'!$H$70-'RFM input'!$H$124)-SUM($H231:N231),('RFM input'!$H$70-'RFM input'!$H$124)/A10taxstdlife))","v":0.29327811208831206},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E231),('RFM input'!$H$70-'RFM input'!$H$124)-SUM($H231:O231),('RFM input'!$H$70-'RFM input'!$H$124)/A10taxstdlife))","v":0.29327811208831206},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E231),('RFM input'!$H$70-'RFM input'!$H$124)-SUM($H231:P231),('RFM input'!$H$70-'RFM input'!$H$124)/A10taxstdlife))","v":0.29327811208831206}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E232),('RFM input'!$I$70-'RFM input'!$I$124)-SUM($I232:I232),('RFM input'!$I$70-'RFM input'!$I$124)/A10taxstdlife))","v":0.27905426544479972},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E232),('RFM input'!$I$70-'RFM input'!$I$124)-SUM($I232:J232),('RFM input'!$I$70-'RFM input'!$I$124)/A10taxstdlife))","v":0.27905426544479972},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E232),('RFM input'!$I$70-'RFM input'!$I$124)-SUM($I232:K232),('RFM input'!$I$70-'RFM input'!$I$124)/A10taxstdlife))","v":0.27905426544479972},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E232),('RFM input'!$I$70-'RFM input'!$I$124)-SUM($I232:L232),('RFM input'!$I$70-'RFM input'!$I$124)/A10taxstdlife))","v":0.27905426544479972},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E232),('RFM input'!$I$70-'RFM input'!$I$124)-SUM($I232:M232),('RFM input'!$I$70-'RFM input'!$I$124)/A10taxstdlife))","v":0.27905426544479972},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E232),('RFM input'!$I$70-'RFM input'!$I$124)-SUM($I232:N232),('RFM input'!$I$70-'RFM input'!$I$124)/A10taxstdlife))","v":0.27905426544479972},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E232),('RFM input'!$I$70-'RFM input'!$I$124)-SUM($I232:O232),('RFM input'!$I$70-'RFM input'!$I$124)/A10taxstdlife))","v":0.27905426544479972},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E232),('RFM input'!$I$70-'RFM input'!$I$124)-SUM($I232:P232),('RFM input'!$I$70-'RFM input'!$I$124)/A10taxstdlife))","v":0.27905426544479972}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E233),('RFM input'!$J$70-'RFM input'!$J$124)-SUM($J233:J233),('RFM input'!$J$70-'RFM input'!$J$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E233),('RFM input'!$J$70-'RFM input'!$J$124)-SUM($J233:K233),('RFM input'!$J$70-'RFM input'!$J$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E233),('RFM input'!$J$70-'RFM input'!$J$124)-SUM($J233:L233),('RFM input'!$J$70-'RFM input'!$J$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E233),('RFM input'!$J$70-'RFM input'!$J$124)-SUM($J233:M233),('RFM input'!$J$70-'RFM input'!$J$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E233),('RFM input'!$J$70-'RFM input'!$J$124)-SUM($J233:N233),('RFM input'!$J$70-'RFM input'!$J$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E233),('RFM input'!$J$70-'RFM input'!$J$124)-SUM($J233:O233),('RFM input'!$J$70-'RFM input'!$J$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E233),('RFM input'!$J$70-'RFM input'!$J$124)-SUM($J233:P233),('RFM input'!$J$70-'RFM input'!$J$124)/A10taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E234),('RFM input'!$K$70-'RFM input'!$K$124)-SUM($K234:K234),('RFM input'!$K$70-'RFM input'!$K$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E234),('RFM input'!$K$70-'RFM input'!$K$124)-SUM($K234:L234),('RFM input'!$K$70-'RFM input'!$K$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E234),('RFM input'!$K$70-'RFM input'!$K$124)-SUM($K234:M234),('RFM input'!$K$70-'RFM input'!$K$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E234),('RFM input'!$K$70-'RFM input'!$K$124)-SUM($K234:N234),('RFM input'!$K$70-'RFM input'!$K$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E234),('RFM input'!$K$70-'RFM input'!$K$124)-SUM($K234:O234),('RFM input'!$K$70-'RFM input'!$K$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E234),('RFM input'!$K$70-'RFM input'!$K$124)-SUM($K234:P234),('RFM input'!$K$70-'RFM input'!$K$124)/A10taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E235),('RFM input'!$L$70-'RFM input'!$L$124)-SUM($L235:L235),('RFM input'!$L$70-'RFM input'!$L$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E235),('RFM input'!$L$70-'RFM input'!$L$124)-SUM($L235:M235),('RFM input'!$L$70-'RFM input'!$L$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E235),('RFM input'!$L$70-'RFM input'!$L$124)-SUM($L235:N235),('RFM input'!$L$70-'RFM input'!$L$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E235),('RFM input'!$L$70-'RFM input'!$L$124)-SUM($L235:O235),('RFM input'!$L$70-'RFM input'!$L$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E235),('RFM input'!$L$70-'RFM input'!$L$124)-SUM($L235:P235),('RFM input'!$L$70-'RFM input'!$L$124)/A10taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E236),('RFM input'!$M$70-'RFM input'!$M$124)-SUM($M236:M236),('RFM input'!$M$70-'RFM input'!$M$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E236),('RFM input'!$M$70-'RFM input'!$M$124)-SUM($M236:N236),('RFM input'!$M$70-'RFM input'!$M$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E236),('RFM input'!$M$70-'RFM input'!$M$124)-SUM($M236:O236),('RFM input'!$M$70-'RFM input'!$M$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E236),('RFM input'!$M$70-'RFM input'!$M$124)-SUM($M236:P236),('RFM input'!$M$70-'RFM input'!$M$124)/A10taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E237),('RFM input'!$N$70-'RFM input'!$N$124)-SUM($N237:N237),('RFM input'!$N$70-'RFM input'!$N$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E237),('RFM input'!$N$70-'RFM input'!$N$124)-SUM($N237:O237),('RFM input'!$N$70-'RFM input'!$N$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E237),('RFM input'!$N$70-'RFM input'!$N$124)-SUM($N237:P237),('RFM input'!$N$70-'RFM input'!$N$124)/A10taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E238),('RFM input'!$O$70-'RFM input'!$O$124)-SUM($O238:O238),('RFM input'!$O$70-'RFM input'!$O$124)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E238),('RFM input'!$O$70-'RFM input'!$O$124)-SUM($O238:P238),('RFM input'!$O$70-'RFM input'!$O$124)/A10taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E239),('RFM input'!$P$70-'RFM input'!$P$124)-SUM($P239:P239),('RFM input'!$P$70-'RFM input'!$P$124)/A10taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,null,-7.1363582760396049,-7.4296363881279177,{"$f":"IF(COUNT($H241:I241)>='RFM input'!$W$7,0, -SUM(J229:J240))","v":0},{"$f":"IF(COUNT($H241:J241)>='RFM input'!$W$7,0, -SUM(K229:K240))","v":0},{"$f":"IF(COUNT($H241:K241)>='RFM input'!$W$7,0, -SUM(L229:L240))","v":0},{"$f":"IF(COUNT($H241:L241)>='RFM input'!$W$7,0, -SUM(M229:M240))","v":0},{"$f":"IF(COUNT($H241:M241)>='RFM input'!$W$7,0, -SUM(N229:N240))","v":0},{"$f":"IF(COUNT($H241:N241)>='RFM input'!$W$7,0, -SUM(O229:O240))","v":0},{"$f":"IF(COUNT($H241:O241)>='RFM input'!$W$7,0, -SUM(P229:P240))","v":0},{"$f":"IF(COUNT($H241:P241)>='RFM input'!$W$7,0, -SUM(Q229:Q240))","v":0}]
[null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A11taxstdlife+$E244),('RFM input'!$H$71-'RFM input'!$H$125)-SUM($H244:H244),('RFM input'!$H$71-'RFM input'!$H$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E244),('RFM input'!$H$71-'RFM input'!$H$125)-SUM($H244:I244),('RFM input'!$H$71-'RFM input'!$H$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E244),('RFM input'!$H$71-'RFM input'!$H$125)-SUM($H244:J244),('RFM input'!$H$71-'RFM input'!$H$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E244),('RFM input'!$H$71-'RFM input'!$H$125)-SUM($H244:K244),('RFM input'!$H$71-'RFM input'!$H$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E244),('RFM input'!$H$71-'RFM input'!$H$125)-SUM($H244:L244),('RFM input'!$H$71-'RFM input'!$H$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E244),('RFM input'!$H$71-'RFM input'!$H$125)-SUM($H244:M244),('RFM input'!$H$71-'RFM input'!$H$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E244),('RFM input'!$H$71-'RFM input'!$H$125)-SUM($H244:N244),('RFM input'!$H$71-'RFM input'!$H$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E244),('RFM input'!$H$71-'RFM input'!$H$125)-SUM($H244:O244),('RFM input'!$H$71-'RFM input'!$H$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E244),('RFM input'!$H$71-'RFM input'!$H$125)-SUM($H244:P244),('RFM input'!$H$71-'RFM input'!$H$125)/A11taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E245),('RFM input'!$I$71-'RFM input'!$I$125)-SUM($I245:I245),('RFM input'!$I$71-'RFM input'!$I$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E245),('RFM input'!$I$71-'RFM input'!$I$125)-SUM($I245:J245),('RFM input'!$I$71-'RFM input'!$I$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E245),('RFM input'!$I$71-'RFM input'!$I$125)-SUM($I245:K245),('RFM input'!$I$71-'RFM input'!$I$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E245),('RFM input'!$I$71-'RFM input'!$I$125)-SUM($I245:L245),('RFM input'!$I$71-'RFM input'!$I$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E245),('RFM input'!$I$71-'RFM input'!$I$125)-SUM($I245:M245),('RFM input'!$I$71-'RFM input'!$I$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E245),('RFM input'!$I$71-'RFM input'!$I$125)-SUM($I245:N245),('RFM input'!$I$71-'RFM input'!$I$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E245),('RFM input'!$I$71-'RFM input'!$I$125)-SUM($I245:O245),('RFM input'!$I$71-'RFM input'!$I$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E245),('RFM input'!$I$71-'RFM input'!$I$125)-SUM($I245:P245),('RFM input'!$I$71-'RFM input'!$I$125)/A11taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E246),('RFM input'!$J$71-'RFM input'!$J$125)-SUM($J246:J246),('RFM input'!$J$71-'RFM input'!$J$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E246),('RFM input'!$J$71-'RFM input'!$J$125)-SUM($J246:K246),('RFM input'!$J$71-'RFM input'!$J$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E246),('RFM input'!$J$71-'RFM input'!$J$125)-SUM($J246:L246),('RFM input'!$J$71-'RFM input'!$J$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E246),('RFM input'!$J$71-'RFM input'!$J$125)-SUM($J246:M246),('RFM input'!$J$71-'RFM input'!$J$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E246),('RFM input'!$J$71-'RFM input'!$J$125)-SUM($J246:N246),('RFM input'!$J$71-'RFM input'!$J$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E246),('RFM input'!$J$71-'RFM input'!$J$125)-SUM($J246:O246),('RFM input'!$J$71-'RFM input'!$J$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E246),('RFM input'!$J$71-'RFM input'!$J$125)-SUM($J246:P246),('RFM input'!$J$71-'RFM input'!$J$125)/A11taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E247),('RFM input'!$K$71-'RFM input'!$K$125)-SUM($K247:K247),('RFM input'!$K$71-'RFM input'!$K$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E247),('RFM input'!$K$71-'RFM input'!$K$125)-SUM($K247:L247),('RFM input'!$K$71-'RFM input'!$K$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E247),('RFM input'!$K$71-'RFM input'!$K$125)-SUM($K247:M247),('RFM input'!$K$71-'RFM input'!$K$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E247),('RFM input'!$K$71-'RFM input'!$K$125)-SUM($K247:N247),('RFM input'!$K$71-'RFM input'!$K$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E247),('RFM input'!$K$71-'RFM input'!$K$125)-SUM($K247:O247),('RFM input'!$K$71-'RFM input'!$K$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E247),('RFM input'!$K$71-'RFM input'!$K$125)-SUM($K247:P247),('RFM input'!$K$71-'RFM input'!$K$125)/A11taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E248),('RFM input'!$L$71-'RFM input'!$L$125)-SUM($L248:L248),('RFM input'!$L$71-'RFM input'!$L$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E248),('RFM input'!$L$71-'RFM input'!$L$125)-SUM($L248:M248),('RFM input'!$L$71-'RFM input'!$L$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E248),('RFM input'!$L$71-'RFM input'!$L$125)-SUM($L248:N248),('RFM input'!$L$71-'RFM input'!$L$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E248),('RFM input'!$L$71-'RFM input'!$L$125)-SUM($L248:O248),('RFM input'!$L$71-'RFM input'!$L$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E248),('RFM input'!$L$71-'RFM input'!$L$125)-SUM($L248:P248),('RFM input'!$L$71-'RFM input'!$L$125)/A11taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E249),('RFM input'!$M$71-'RFM input'!$M$125)-SUM($M249:M249),('RFM input'!$M$71-'RFM input'!$M$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E249),('RFM input'!$M$71-'RFM input'!$M$125)-SUM($M249:N249),('RFM input'!$M$71-'RFM input'!$M$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E249),('RFM input'!$M$71-'RFM input'!$M$125)-SUM($M249:O249),('RFM input'!$M$71-'RFM input'!$M$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E249),('RFM input'!$M$71-'RFM input'!$M$125)-SUM($M249:P249),('RFM input'!$M$71-'RFM input'!$M$125)/A11taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E250),('RFM input'!$N$71-'RFM input'!$N$125)-SUM($N250:N250),('RFM input'!$N$71-'RFM input'!$N$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E250),('RFM input'!$N$71-'RFM input'!$N$125)-SUM($N250:O250),('RFM input'!$N$71-'RFM input'!$N$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E250),('RFM input'!$N$71-'RFM input'!$N$125)-SUM($N250:P250),('RFM input'!$N$71-'RFM input'!$N$125)/A11taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E251),('RFM input'!$O$71-'RFM input'!$O$125)-SUM($O251:O251),('RFM input'!$O$71-'RFM input'!$O$125)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E251),('RFM input'!$O$71-'RFM input'!$O$125)-SUM($O251:P251),('RFM input'!$O$71-'RFM input'!$O$125)/A11taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E252),('RFM input'!$P$71-'RFM input'!$P$125)-SUM($P252:P252),('RFM input'!$P$71-'RFM input'!$P$125)/A11taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,null,-6.7650274005393585E-3,-6.7650274005393585E-3,{"$f":"IF(COUNT($H254:I254)>='RFM input'!$W$7,0, -SUM(J242:J253))","v":0},{"$f":"IF(COUNT($H254:J254)>='RFM input'!$W$7,0, -SUM(K242:K253))","v":0},{"$f":"IF(COUNT($H254:K254)>='RFM input'!$W$7,0, -SUM(L242:L253))","v":0},{"$f":"IF(COUNT($H254:L254)>='RFM input'!$W$7,0, -SUM(M242:M253))","v":0},{"$f":"IF(COUNT($H254:M254)>='RFM input'!$W$7,0, -SUM(N242:N253))","v":0},{"$f":"IF(COUNT($H254:N254)>='RFM input'!$W$7,0, -SUM(O242:O253))","v":0},{"$f":"IF(COUNT($H254:O254)>='RFM input'!$W$7,0, -SUM(P242:P253))","v":0},{"$f":"IF(COUNT($H254:P254)>='RFM input'!$W$7,0, -SUM(Q242:Q253))","v":0}]
[null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A12taxstdlife+$E257),('RFM input'!$H$72-'RFM input'!$H$126)-SUM($H257:H257),('RFM input'!$H$72-'RFM input'!$H$126)/A12taxstdlife))","v":5.9107768336989167E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E257),('RFM input'!$H$72-'RFM input'!$H$126)-SUM($H257:I257),('RFM input'!$H$72-'RFM input'!$H$126)/A12taxstdlife))","v":5.9107768336989167E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E257),('RFM input'!$H$72-'RFM input'!$H$126)-SUM($H257:J257),('RFM input'!$H$72-'RFM input'!$H$126)/A12taxstdlife))","v":5.9107768336989167E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E257),('RFM input'!$H$72-'RFM input'!$H$126)-SUM($H257:K257),('RFM input'!$H$72-'RFM input'!$H$126)/A12taxstdlife))","v":5.9107768336989167E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E257),('RFM input'!$H$72-'RFM input'!$H$126)-SUM($H257:L257),('RFM input'!$H$72-'RFM input'!$H$126)/A12taxstdlife))","v":5.9107768336989167E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E257),('RFM input'!$H$72-'RFM input'!$H$126)-SUM($H257:M257),('RFM input'!$H$72-'RFM input'!$H$126)/A12taxstdlife))","v":5.9107768336989167E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E257),('RFM input'!$H$72-'RFM input'!$H$126)-SUM($H257:N257),('RFM input'!$H$72-'RFM input'!$H$126)/A12taxstdlife))","v":5.9107768336989167E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E257),('RFM input'!$H$72-'RFM input'!$H$126)-SUM($H257:O257),('RFM input'!$H$72-'RFM input'!$H$126)/A12taxstdlife))","v":5.9107768336989167E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E257),('RFM input'!$H$72-'RFM input'!$H$126)-SUM($H257:P257),('RFM input'!$H$72-'RFM input'!$H$126)/A12taxstdlife))","v":5.9107768336989167E-3}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E258),('RFM input'!$I$72-'RFM input'!$I$126)-SUM($I258:I258),('RFM input'!$I$72-'RFM input'!$I$126)/A12taxstdlife))","v":6.1168815674367515E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E258),('RFM input'!$I$72-'RFM input'!$I$126)-SUM($I258:J258),('RFM input'!$I$72-'RFM input'!$I$126)/A12taxstdlife))","v":6.1168815674367515E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E258),('RFM input'!$I$72-'RFM input'!$I$126)-SUM($I258:K258),('RFM input'!$I$72-'RFM input'!$I$126)/A12taxstdlife))","v":6.1168815674367515E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E258),('RFM input'!$I$72-'RFM input'!$I$126)-SUM($I258:L258),('RFM input'!$I$72-'RFM input'!$I$126)/A12taxstdlife))","v":6.1168815674367515E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E258),('RFM input'!$I$72-'RFM input'!$I$126)-SUM($I258:M258),('RFM input'!$I$72-'RFM input'!$I$126)/A12taxstdlife))","v":6.1168815674367515E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E258),('RFM input'!$I$72-'RFM input'!$I$126)-SUM($I258:N258),('RFM input'!$I$72-'RFM input'!$I$126)/A12taxstdlife))","v":6.1168815674367515E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E258),('RFM input'!$I$72-'RFM input'!$I$126)-SUM($I258:O258),('RFM input'!$I$72-'RFM input'!$I$126)/A12taxstdlife))","v":6.1168815674367515E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E258),('RFM input'!$I$72-'RFM input'!$I$126)-SUM($I258:P258),('RFM input'!$I$72-'RFM input'!$I$126)/A12taxstdlife))","v":6.1168815674367515E-3}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E259),('RFM input'!$J$72-'RFM input'!$J$126)-SUM($J259:J259),('RFM input'!$J$72-'RFM input'!$J$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E259),('RFM input'!$J$72-'RFM input'!$J$126)-SUM($J259:K259),('RFM input'!$J$72-'RFM input'!$J$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E259),('RFM input'!$J$72-'RFM input'!$J$126)-SUM($J259:L259),('RFM input'!$J$72-'RFM input'!$J$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E259),('RFM input'!$J$72-'RFM input'!$J$126)-SUM($J259:M259),('RFM input'!$J$72-'RFM input'!$J$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E259),('RFM input'!$J$72-'RFM input'!$J$126)-SUM($J259:N259),('RFM input'!$J$72-'RFM input'!$J$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E259),('RFM input'!$J$72-'RFM input'!$J$126)-SUM($J259:O259),('RFM input'!$J$72-'RFM input'!$J$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E259),('RFM input'!$J$72-'RFM input'!$J$126)-SUM($J259:P259),('RFM input'!$J$72-'RFM input'!$J$126)/A12taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E260),('RFM input'!$K$72-'RFM input'!$K$126)-SUM($K260:K260),('RFM input'!$K$72-'RFM input'!$K$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E260),('RFM input'!$K$72-'RFM input'!$K$126)-SUM($K260:L260),('RFM input'!$K$72-'RFM input'!$K$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E260),('RFM input'!$K$72-'RFM input'!$K$126)-SUM($K260:M260),('RFM input'!$K$72-'RFM input'!$K$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E260),('RFM input'!$K$72-'RFM input'!$K$126)-SUM($K260:N260),('RFM input'!$K$72-'RFM input'!$K$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E260),('RFM input'!$K$72-'RFM input'!$K$126)-SUM($K260:O260),('RFM input'!$K$72-'RFM input'!$K$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E260),('RFM input'!$K$72-'RFM input'!$K$126)-SUM($K260:P260),('RFM input'!$K$72-'RFM input'!$K$126)/A12taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E261),('RFM input'!$L$72-'RFM input'!$L$126)-SUM($L261:L261),('RFM input'!$L$72-'RFM input'!$L$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E261),('RFM input'!$L$72-'RFM input'!$L$126)-SUM($L261:M261),('RFM input'!$L$72-'RFM input'!$L$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E261),('RFM input'!$L$72-'RFM input'!$L$126)-SUM($L261:N261),('RFM input'!$L$72-'RFM input'!$L$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E261),('RFM input'!$L$72-'RFM input'!$L$126)-SUM($L261:O261),('RFM input'!$L$72-'RFM input'!$L$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E261),('RFM input'!$L$72-'RFM input'!$L$126)-SUM($L261:P261),('RFM input'!$L$72-'RFM input'!$L$126)/A12taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E262),('RFM input'!$M$72-'RFM input'!$M$126)-SUM($M262:M262),('RFM input'!$M$72-'RFM input'!$M$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E262),('RFM input'!$M$72-'RFM input'!$M$126)-SUM($M262:N262),('RFM input'!$M$72-'RFM input'!$M$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E262),('RFM input'!$M$72-'RFM input'!$M$126)-SUM($M262:O262),('RFM input'!$M$72-'RFM input'!$M$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E262),('RFM input'!$M$72-'RFM input'!$M$126)-SUM($M262:P262),('RFM input'!$M$72-'RFM input'!$M$126)/A12taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E263),('RFM input'!$N$72-'RFM input'!$N$126)-SUM($N263:N263),('RFM input'!$N$72-'RFM input'!$N$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E263),('RFM input'!$N$72-'RFM input'!$N$126)-SUM($N263:O263),('RFM input'!$N$72-'RFM input'!$N$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E263),('RFM input'!$N$72-'RFM input'!$N$126)-SUM($N263:P263),('RFM input'!$N$72-'RFM input'!$N$126)/A12taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E264),('RFM input'!$O$72-'RFM input'!$O$126)-SUM($O264:O264),('RFM input'!$O$72-'RFM input'!$O$126)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E264),('RFM input'!$O$72-'RFM input'!$O$126)-SUM($O264:P264),('RFM input'!$O$72-'RFM input'!$O$126)/A12taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E265),('RFM input'!$P$72-'RFM input'!$P$126)-SUM($P265:P265),('RFM input'!$P$72-'RFM input'!$P$126)/A12taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,null,-5.1511987748144784E-2,-5.7422764581843699E-2,{"$f":"IF(COUNT($H267:I267)>='RFM input'!$W$7,0, -SUM(J255:J266))","v":0},{"$f":"IF(COUNT($H267:J267)>='RFM input'!$W$7,0, -SUM(K255:K266))","v":0},{"$f":"IF(COUNT($H267:K267)>='RFM input'!$W$7,0, -SUM(L255:L266))","v":0},{"$f":"IF(COUNT($H267:L267)>='RFM input'!$W$7,0, -SUM(M255:M266))","v":0},{"$f":"IF(COUNT($H267:M267)>='RFM input'!$W$7,0, -SUM(N255:N266))","v":0},{"$f":"IF(COUNT($H267:N267)>='RFM input'!$W$7,0, -SUM(O255:O266))","v":0},{"$f":"IF(COUNT($H267:O267)>='RFM input'!$W$7,0, -SUM(P255:P266))","v":0},{"$f":"IF(COUNT($H267:P267)>='RFM input'!$W$7,0, -SUM(Q255:Q266))","v":0}]
[null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A13taxstdlife+$E270),('RFM input'!$H$73-'RFM input'!$H$127)-SUM($H270:H270),('RFM input'!$H$73-'RFM input'!$H$127)/A13taxstdlife))","v":0.11510508366662438},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E270),('RFM input'!$H$73-'RFM input'!$H$127)-SUM($H270:I270),('RFM input'!$H$73-'RFM input'!$H$127)/A13taxstdlife))","v":0.11510508366662438},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E270),('RFM input'!$H$73-'RFM input'!$H$127)-SUM($H270:J270),('RFM input'!$H$73-'RFM input'!$H$127)/A13taxstdlife))","v":0.11510508366662438},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E270),('RFM input'!$H$73-'RFM input'!$H$127)-SUM($H270:K270),('RFM input'!$H$73-'RFM input'!$H$127)/A13taxstdlife))","v":0.11510508366662438},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E270),('RFM input'!$H$73-'RFM input'!$H$127)-SUM($H270:L270),('RFM input'!$H$73-'RFM input'!$H$127)/A13taxstdlife))","v":0.11510508366662438},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E270),('RFM input'!$H$73-'RFM input'!$H$127)-SUM($H270:M270),('RFM input'!$H$73-'RFM input'!$H$127)/A13taxstdlife))","v":0.11510508366662438},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E270),('RFM input'!$H$73-'RFM input'!$H$127)-SUM($H270:N270),('RFM input'!$H$73-'RFM input'!$H$127)/A13taxstdlife))","v":0.11510508366662438},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E270),('RFM input'!$H$73-'RFM input'!$H$127)-SUM($H270:O270),('RFM input'!$H$73-'RFM input'!$H$127)/A13taxstdlife))","v":0.11510508366662438},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E270),('RFM input'!$H$73-'RFM input'!$H$127)-SUM($H270:P270),('RFM input'!$H$73-'RFM input'!$H$127)/A13taxstdlife))","v":0.11510508366662438}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E271),('RFM input'!$I$73-'RFM input'!$I$127)-SUM($I271:I271),('RFM input'!$I$73-'RFM input'!$I$127)/A13taxstdlife))","v":0.11375149428702176},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E271),('RFM input'!$I$73-'RFM input'!$I$127)-SUM($I271:J271),('RFM input'!$I$73-'RFM input'!$I$127)/A13taxstdlife))","v":0.11375149428702176},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E271),('RFM input'!$I$73-'RFM input'!$I$127)-SUM($I271:K271),('RFM input'!$I$73-'RFM input'!$I$127)/A13taxstdlife))","v":0.11375149428702176},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E271),('RFM input'!$I$73-'RFM input'!$I$127)-SUM($I271:L271),('RFM input'!$I$73-'RFM input'!$I$127)/A13taxstdlife))","v":0.11375149428702176},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E271),('RFM input'!$I$73-'RFM input'!$I$127)-SUM($I271:M271),('RFM input'!$I$73-'RFM input'!$I$127)/A13taxstdlife))","v":0.11375149428702176},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E271),('RFM input'!$I$73-'RFM input'!$I$127)-SUM($I271:N271),('RFM input'!$I$73-'RFM input'!$I$127)/A13taxstdlife))","v":0.11375149428702176},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E271),('RFM input'!$I$73-'RFM input'!$I$127)-SUM($I271:O271),('RFM input'!$I$73-'RFM input'!$I$127)/A13taxstdlife))","v":0.11375149428702176},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E271),('RFM input'!$I$73-'RFM input'!$I$127)-SUM($I271:P271),('RFM input'!$I$73-'RFM input'!$I$127)/A13taxstdlife))","v":0.11375149428702176}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E272),('RFM input'!$J$73-'RFM input'!$J$127)-SUM($J272:J272),('RFM input'!$J$73-'RFM input'!$J$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E272),('RFM input'!$J$73-'RFM input'!$J$127)-SUM($J272:K272),('RFM input'!$J$73-'RFM input'!$J$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E272),('RFM input'!$J$73-'RFM input'!$J$127)-SUM($J272:L272),('RFM input'!$J$73-'RFM input'!$J$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E272),('RFM input'!$J$73-'RFM input'!$J$127)-SUM($J272:M272),('RFM input'!$J$73-'RFM input'!$J$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E272),('RFM input'!$J$73-'RFM input'!$J$127)-SUM($J272:N272),('RFM input'!$J$73-'RFM input'!$J$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E272),('RFM input'!$J$73-'RFM input'!$J$127)-SUM($J272:O272),('RFM input'!$J$73-'RFM input'!$J$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E272),('RFM input'!$J$73-'RFM input'!$J$127)-SUM($J272:P272),('RFM input'!$J$73-'RFM input'!$J$127)/A13taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E273),('RFM input'!$K$73-'RFM input'!$K$127)-SUM($K273:K273),('RFM input'!$K$73-'RFM input'!$K$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E273),('RFM input'!$K$73-'RFM input'!$K$127)-SUM($K273:L273),('RFM input'!$K$73-'RFM input'!$K$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E273),('RFM input'!$K$73-'RFM input'!$K$127)-SUM($K273:M273),('RFM input'!$K$73-'RFM input'!$K$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E273),('RFM input'!$K$73-'RFM input'!$K$127)-SUM($K273:N273),('RFM input'!$K$73-'RFM input'!$K$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E273),('RFM input'!$K$73-'RFM input'!$K$127)-SUM($K273:O273),('RFM input'!$K$73-'RFM input'!$K$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E273),('RFM input'!$K$73-'RFM input'!$K$127)-SUM($K273:P273),('RFM input'!$K$73-'RFM input'!$K$127)/A13taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E274),('RFM input'!$L$73-'RFM input'!$L$127)-SUM($L274:L274),('RFM input'!$L$73-'RFM input'!$L$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E274),('RFM input'!$L$73-'RFM input'!$L$127)-SUM($L274:M274),('RFM input'!$L$73-'RFM input'!$L$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E274),('RFM input'!$L$73-'RFM input'!$L$127)-SUM($L274:N274),('RFM input'!$L$73-'RFM input'!$L$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E274),('RFM input'!$L$73-'RFM input'!$L$127)-SUM($L274:O274),('RFM input'!$L$73-'RFM input'!$L$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E274),('RFM input'!$L$73-'RFM input'!$L$127)-SUM($L274:P274),('RFM input'!$L$73-'RFM input'!$L$127)/A13taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E275),('RFM input'!$M$73-'RFM input'!$M$127)-SUM($M275:M275),('RFM input'!$M$73-'RFM input'!$M$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E275),('RFM input'!$M$73-'RFM input'!$M$127)-SUM($M275:N275),('RFM input'!$M$73-'RFM input'!$M$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E275),('RFM input'!$M$73-'RFM input'!$M$127)-SUM($M275:O275),('RFM input'!$M$73-'RFM input'!$M$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E275),('RFM input'!$M$73-'RFM input'!$M$127)-SUM($M275:P275),('RFM input'!$M$73-'RFM input'!$M$127)/A13taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E276),('RFM input'!$N$73-'RFM input'!$N$127)-SUM($N276:N276),('RFM input'!$N$73-'RFM input'!$N$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E276),('RFM input'!$N$73-'RFM input'!$N$127)-SUM($N276:O276),('RFM input'!$N$73-'RFM input'!$N$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E276),('RFM input'!$N$73-'RFM input'!$N$127)-SUM($N276:P276),('RFM input'!$N$73-'RFM input'!$N$127)/A13taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E277),('RFM input'!$O$73-'RFM input'!$O$127)-SUM($O277:O277),('RFM input'!$O$73-'RFM input'!$O$127)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E277),('RFM input'!$O$73-'RFM input'!$O$127)-SUM($O277:P277),('RFM input'!$O$73-'RFM input'!$O$127)/A13taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E278),('RFM input'!$P$73-'RFM input'!$P$127)-SUM($P278:P278),('RFM input'!$P$73-'RFM input'!$P$127)/A13taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,null,-0.72693807259679821,-0.84204315626342263,{"$f":"IF(COUNT($H280:I280)>='RFM input'!$W$7,0, -SUM(J268:J279))","v":0},{"$f":"IF(COUNT($H280:J280)>='RFM input'!$W$7,0, -SUM(K268:K279))","v":0},{"$f":"IF(COUNT($H280:K280)>='RFM input'!$W$7,0, -SUM(L268:L279))","v":0},{"$f":"IF(COUNT($H280:L280)>='RFM input'!$W$7,0, -SUM(M268:M279))","v":0},{"$f":"IF(COUNT($H280:M280)>='RFM input'!$W$7,0, -SUM(N268:N279))","v":0},{"$f":"IF(COUNT($H280:N280)>='RFM input'!$W$7,0, -SUM(O268:O279))","v":0},{"$f":"IF(COUNT($H280:O280)>='RFM input'!$W$7,0, -SUM(P268:P279))","v":0},{"$f":"IF(COUNT($H280:P280)>='RFM input'!$W$7,0, -SUM(Q268:Q279))","v":0}]
[null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A14taxstdlife+$E283),('RFM input'!$H$74-'RFM input'!$H$128)-SUM($H283:H283),('RFM input'!$H$74-'RFM input'!$H$128)/A14taxstdlife))","v":0.19980844264885814},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E283),('RFM input'!$H$74-'RFM input'!$H$128)-SUM($H283:I283),('RFM input'!$H$74-'RFM input'!$H$128)/A14taxstdlife))","v":0.19980844264885814},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E283),('RFM input'!$H$74-'RFM input'!$H$128)-SUM($H283:J283),('RFM input'!$H$74-'RFM input'!$H$128)/A14taxstdlife))","v":0.19980844264885814},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E283),('RFM input'!$H$74-'RFM input'!$H$128)-SUM($H283:K283),('RFM input'!$H$74-'RFM input'!$H$128)/A14taxstdlife))","v":0.19980844264885814},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E283),('RFM input'!$H$74-'RFM input'!$H$128)-SUM($H283:L283),('RFM input'!$H$74-'RFM input'!$H$128)/A14taxstdlife))","v":0.19980844264885814},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E283),('RFM input'!$H$74-'RFM input'!$H$128)-SUM($H283:M283),('RFM input'!$H$74-'RFM input'!$H$128)/A14taxstdlife))","v":0.19980844264885814},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E283),('RFM input'!$H$74-'RFM input'!$H$128)-SUM($H283:N283),('RFM input'!$H$74-'RFM input'!$H$128)/A14taxstdlife))","v":0.19980844264885814},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E283),('RFM input'!$H$74-'RFM input'!$H$128)-SUM($H283:O283),('RFM input'!$H$74-'RFM input'!$H$128)/A14taxstdlife))","v":0.19980844264885814},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E283),('RFM input'!$H$74-'RFM input'!$H$128)-SUM($H283:P283),('RFM input'!$H$74-'RFM input'!$H$128)/A14taxstdlife))","v":0.19980844264885814}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E284),('RFM input'!$I$74-'RFM input'!$I$128)-SUM($I284:I284),('RFM input'!$I$74-'RFM input'!$I$128)/A14taxstdlife))","v":0.20652998011732332},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E284),('RFM input'!$I$74-'RFM input'!$I$128)-SUM($I284:J284),('RFM input'!$I$74-'RFM input'!$I$128)/A14taxstdlife))","v":0.20652998011732332},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E284),('RFM input'!$I$74-'RFM input'!$I$128)-SUM($I284:K284),('RFM input'!$I$74-'RFM input'!$I$128)/A14taxstdlife))","v":0.20652998011732332},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E284),('RFM input'!$I$74-'RFM input'!$I$128)-SUM($I284:L284),('RFM input'!$I$74-'RFM input'!$I$128)/A14taxstdlife))","v":0.20652998011732332},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E284),('RFM input'!$I$74-'RFM input'!$I$128)-SUM($I284:M284),('RFM input'!$I$74-'RFM input'!$I$128)/A14taxstdlife))","v":0.20652998011732332},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E284),('RFM input'!$I$74-'RFM input'!$I$128)-SUM($I284:N284),('RFM input'!$I$74-'RFM input'!$I$128)/A14taxstdlife))","v":0.20652998011732332},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E284),('RFM input'!$I$74-'RFM input'!$I$128)-SUM($I284:O284),('RFM input'!$I$74-'RFM input'!$I$128)/A14taxstdlife))","v":0.20652998011732332},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E284),('RFM input'!$I$74-'RFM input'!$I$128)-SUM($I284:P284),('RFM input'!$I$74-'RFM input'!$I$128)/A14taxstdlife))","v":0.20652998011732332}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E285),('RFM input'!$J$74-'RFM input'!$J$128)-SUM($J285:J285),('RFM input'!$J$74-'RFM input'!$J$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E285),('RFM input'!$J$74-'RFM input'!$J$128)-SUM($J285:K285),('RFM input'!$J$74-'RFM input'!$J$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E285),('RFM input'!$J$74-'RFM input'!$J$128)-SUM($J285:L285),('RFM input'!$J$74-'RFM input'!$J$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E285),('RFM input'!$J$74-'RFM input'!$J$128)-SUM($J285:M285),('RFM input'!$J$74-'RFM input'!$J$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E285),('RFM input'!$J$74-'RFM input'!$J$128)-SUM($J285:N285),('RFM input'!$J$74-'RFM input'!$J$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E285),('RFM input'!$J$74-'RFM input'!$J$128)-SUM($J285:O285),('RFM input'!$J$74-'RFM input'!$J$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E285),('RFM input'!$J$74-'RFM input'!$J$128)-SUM($J285:P285),('RFM input'!$J$74-'RFM input'!$J$128)/A14taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E286),('RFM input'!$K$74-'RFM input'!$K$128)-SUM($K286:K286),('RFM input'!$K$74-'RFM input'!$K$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E286),('RFM input'!$K$74-'RFM input'!$K$128)-SUM($K286:L286),('RFM input'!$K$74-'RFM input'!$K$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E286),('RFM input'!$K$74-'RFM input'!$K$128)-SUM($K286:M286),('RFM input'!$K$74-'RFM input'!$K$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E286),('RFM input'!$K$74-'RFM input'!$K$128)-SUM($K286:N286),('RFM input'!$K$74-'RFM input'!$K$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E286),('RFM input'!$K$74-'RFM input'!$K$128)-SUM($K286:O286),('RFM input'!$K$74-'RFM input'!$K$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E286),('RFM input'!$K$74-'RFM input'!$K$128)-SUM($K286:P286),('RFM input'!$K$74-'RFM input'!$K$128)/A14taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E287),('RFM input'!$L$74-'RFM input'!$L$128)-SUM($L287:L287),('RFM input'!$L$74-'RFM input'!$L$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E287),('RFM input'!$L$74-'RFM input'!$L$128)-SUM($L287:M287),('RFM input'!$L$74-'RFM input'!$L$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E287),('RFM input'!$L$74-'RFM input'!$L$128)-SUM($L287:N287),('RFM input'!$L$74-'RFM input'!$L$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E287),('RFM input'!$L$74-'RFM input'!$L$128)-SUM($L287:O287),('RFM input'!$L$74-'RFM input'!$L$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E287),('RFM input'!$L$74-'RFM input'!$L$128)-SUM($L287:P287),('RFM input'!$L$74-'RFM input'!$L$128)/A14taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E288),('RFM input'!$M$74-'RFM input'!$M$128)-SUM($M288:M288),('RFM input'!$M$74-'RFM input'!$M$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E288),('RFM input'!$M$74-'RFM input'!$M$128)-SUM($M288:N288),('RFM input'!$M$74-'RFM input'!$M$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E288),('RFM input'!$M$74-'RFM input'!$M$128)-SUM($M288:O288),('RFM input'!$M$74-'RFM input'!$M$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E288),('RFM input'!$M$74-'RFM input'!$M$128)-SUM($M288:P288),('RFM input'!$M$74-'RFM input'!$M$128)/A14taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E289),('RFM input'!$N$74-'RFM input'!$N$128)-SUM($N289:N289),('RFM input'!$N$74-'RFM input'!$N$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E289),('RFM input'!$N$74-'RFM input'!$N$128)-SUM($N289:O289),('RFM input'!$N$74-'RFM input'!$N$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E289),('RFM input'!$N$74-'RFM input'!$N$128)-SUM($N289:P289),('RFM input'!$N$74-'RFM input'!$N$128)/A14taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E290),('RFM input'!$O$74-'RFM input'!$O$128)-SUM($O290:O290),('RFM input'!$O$74-'RFM input'!$O$128)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E290),('RFM input'!$O$74-'RFM input'!$O$128)-SUM($O290:P290),('RFM input'!$O$74-'RFM input'!$O$128)/A14taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E291),('RFM input'!$P$74-'RFM input'!$P$128)-SUM($P291:P291),('RFM input'!$P$74-'RFM input'!$P$128)/A14taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,null,-3.172878079594093,-3.3726865222429514,{"$f":"IF(COUNT($H293:I293)>='RFM input'!$W$7,0, -SUM(J281:J292))","v":0},{"$f":"IF(COUNT($H293:J293)>='RFM input'!$W$7,0, -SUM(K281:K292))","v":0},{"$f":"IF(COUNT($H293:K293)>='RFM input'!$W$7,0, -SUM(L281:L292))","v":0},{"$f":"IF(COUNT($H293:L293)>='RFM input'!$W$7,0, -SUM(M281:M292))","v":0},{"$f":"IF(COUNT($H293:M293)>='RFM input'!$W$7,0, -SUM(N281:N292))","v":0},{"$f":"IF(COUNT($H293:N293)>='RFM input'!$W$7,0, -SUM(O281:O292))","v":0},{"$f":"IF(COUNT($H293:O293)>='RFM input'!$W$7,0, -SUM(P281:P292))","v":0},{"$f":"IF(COUNT($H293:P293)>='RFM input'!$W$7,0, -SUM(Q281:Q292))","v":0}]
[null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,"Opening TAB"]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A15taxstdlife+$E296),('RFM input'!$H$75-'RFM input'!$H$129)-SUM($H296:H296),('RFM input'!$H$75-'RFM input'!$H$129)/A15taxstdlife))","v":0.21755864847586243},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E296),('RFM input'!$H$75-'RFM input'!$H$129)-SUM($H296:I296),('RFM input'!$H$75-'RFM input'!$H$129)/A15taxstdlife))","v":0.21755864847586243},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E296),('RFM input'!$H$75-'RFM input'!$H$129)-SUM($H296:J296),('RFM input'!$H$75-'RFM input'!$H$129)/A15taxstdlife))","v":0.21755864847586243},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E296),('RFM input'!$H$75-'RFM input'!$H$129)-SUM($H296:K296),('RFM input'!$H$75-'RFM input'!$H$129)/A15taxstdlife))","v":0.21755864847586243},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E296),('RFM input'!$H$75-'RFM input'!$H$129)-SUM($H296:L296),('RFM input'!$H$75-'RFM input'!$H$129)/A15taxstdlife))","v":0.21755864847586243},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E296),('RFM input'!$H$75-'RFM input'!$H$129)-SUM($H296:M296),('RFM input'!$H$75-'RFM input'!$H$129)/A15taxstdlife))","v":0.21755864847586243},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E296),('RFM input'!$H$75-'RFM input'!$H$129)-SUM($H296:N296),('RFM input'!$H$75-'RFM input'!$H$129)/A15taxstdlife))","v":0.21755864847586243},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E296),('RFM input'!$H$75-'RFM input'!$H$129)-SUM($H296:O296),('RFM input'!$H$75-'RFM input'!$H$129)/A15taxstdlife))","v":0.21755864847586243},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E296),('RFM input'!$H$75-'RFM input'!$H$129)-SUM($H296:P296),('RFM input'!$H$75-'RFM input'!$H$129)/A15taxstdlife))","v":0.21755864847586243}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E297),('RFM input'!$I$75-'RFM input'!$I$129)-SUM($I297:I297),('RFM input'!$I$75-'RFM input'!$I$129)/A15taxstdlife))","v":0.2176692240914844},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E297),('RFM input'!$I$75-'RFM input'!$I$129)-SUM($I297:J297),('RFM input'!$I$75-'RFM input'!$I$129)/A15taxstdlife))","v":0.2176692240914844},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E297),('RFM input'!$I$75-'RFM input'!$I$129)-SUM($I297:K297),('RFM input'!$I$75-'RFM input'!$I$129)/A15taxstdlife))","v":0.2176692240914844},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E297),('RFM input'!$I$75-'RFM input'!$I$129)-SUM($I297:L297),('RFM input'!$I$75-'RFM input'!$I$129)/A15taxstdlife))","v":0.2176692240914844},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E297),('RFM input'!$I$75-'RFM input'!$I$129)-SUM($I297:M297),('RFM input'!$I$75-'RFM input'!$I$129)/A15taxstdlife))","v":0.2176692240914844},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E297),('RFM input'!$I$75-'RFM input'!$I$129)-SUM($I297:N297),('RFM input'!$I$75-'RFM input'!$I$129)/A15taxstdlife))","v":0.2176692240914844},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E297),('RFM input'!$I$75-'RFM input'!$I$129)-SUM($I297:O297),('RFM input'!$I$75-'RFM input'!$I$129)/A15taxstdlife))","v":0.2176692240914844},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E297),('RFM input'!$I$75-'RFM input'!$I$129)-SUM($I297:P297),('RFM input'!$I$75-'RFM input'!$I$129)/A15taxstdlife))","v":0.2176692240914844}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E298),('RFM input'!$J$75-'RFM input'!$J$129)-SUM($J298:J298),('RFM input'!$J$75-'RFM input'!$J$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E298),('RFM input'!$J$75-'RFM input'!$J$129)-SUM($J298:K298),('RFM input'!$J$75-'RFM input'!$J$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E298),('RFM input'!$J$75-'RFM input'!$J$129)-SUM($J298:L298),('RFM input'!$J$75-'RFM input'!$J$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E298),('RFM input'!$J$75-'RFM input'!$J$129)-SUM($J298:M298),('RFM input'!$J$75-'RFM input'!$J$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E298),('RFM input'!$J$75-'RFM input'!$J$129)-SUM($J298:N298),('RFM input'!$J$75-'RFM input'!$J$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E298),('RFM input'!$J$75-'RFM input'!$J$129)-SUM($J298:O298),('RFM input'!$J$75-'RFM input'!$J$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E298),('RFM input'!$J$75-'RFM input'!$J$129)-SUM($J298:P298),('RFM input'!$J$75-'RFM input'!$J$129)/A15taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E299),('RFM input'!$K$75-'RFM input'!$K$129)-SUM($K299:K299),('RFM input'!$K$75-'RFM input'!$K$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E299),('RFM input'!$K$75-'RFM input'!$K$129)-SUM($K299:L299),('RFM input'!$K$75-'RFM input'!$K$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E299),('RFM input'!$K$75-'RFM input'!$K$129)-SUM($K299:M299),('RFM input'!$K$75-'RFM input'!$K$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E299),('RFM input'!$K$75-'RFM input'!$K$129)-SUM($K299:N299),('RFM input'!$K$75-'RFM input'!$K$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E299),('RFM input'!$K$75-'RFM input'!$K$129)-SUM($K299:O299),('RFM input'!$K$75-'RFM input'!$K$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E299),('RFM input'!$K$75-'RFM input'!$K$129)-SUM($K299:P299),('RFM input'!$K$75-'RFM input'!$K$129)/A15taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E300),('RFM input'!$L$75-'RFM input'!$L$129)-SUM($L300:L300),('RFM input'!$L$75-'RFM input'!$L$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E300),('RFM input'!$L$75-'RFM input'!$L$129)-SUM($L300:M300),('RFM input'!$L$75-'RFM input'!$L$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E300),('RFM input'!$L$75-'RFM input'!$L$129)-SUM($L300:N300),('RFM input'!$L$75-'RFM input'!$L$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E300),('RFM input'!$L$75-'RFM input'!$L$129)-SUM($L300:O300),('RFM input'!$L$75-'RFM input'!$L$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E300),('RFM input'!$L$75-'RFM input'!$L$129)-SUM($L300:P300),('RFM input'!$L$75-'RFM input'!$L$129)/A15taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E301),('RFM input'!$M$75-'RFM input'!$M$129)-SUM($M301:M301),('RFM input'!$M$75-'RFM input'!$M$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E301),('RFM input'!$M$75-'RFM input'!$M$129)-SUM($M301:N301),('RFM input'!$M$75-'RFM input'!$M$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E301),('RFM input'!$M$75-'RFM input'!$M$129)-SUM($M301:O301),('RFM input'!$M$75-'RFM input'!$M$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E301),('RFM input'!$M$75-'RFM input'!$M$129)-SUM($M301:P301),('RFM input'!$M$75-'RFM input'!$M$129)/A15taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E302),('RFM input'!$N$75-'RFM input'!$N$129)-SUM($N302:N302),('RFM input'!$N$75-'RFM input'!$N$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E302),('RFM input'!$N$75-'RFM input'!$N$129)-SUM($N302:O302),('RFM input'!$N$75-'RFM input'!$N$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E302),('RFM input'!$N$75-'RFM input'!$N$129)-SUM($N302:P302),('RFM input'!$N$75-'RFM input'!$N$129)/A15taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E303),('RFM input'!$O$75-'RFM input'!$O$129)-SUM($O303:O303),('RFM input'!$O$75-'RFM input'!$O$129)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E303),('RFM input'!$O$75-'RFM input'!$O$129)-SUM($O303:P303),('RFM input'!$O$75-'RFM input'!$O$129)/A15taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E304),('RFM input'!$P$75-'RFM input'!$P$129)-SUM($P304:P304),('RFM input'!$P$75-'RFM input'!$P$129)/A15taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,null,-1.8932440893481348,-2.1108027378239971,{"$f":"IF(COUNT($H306:I306)>='RFM input'!$W$7,0, -SUM(J294:J305))","v":0},{"$f":"IF(COUNT($H306:J306)>='RFM input'!$W$7,0, -SUM(K294:K305))","v":0},{"$f":"IF(COUNT($H306:K306)>='RFM input'!$W$7,0, -SUM(L294:L305))","v":0},{"$f":"IF(COUNT($H306:L306)>='RFM input'!$W$7,0, -SUM(M294:M305))","v":0},{"$f":"IF(COUNT($H306:M306)>='RFM input'!$W$7,0, -SUM(N294:N305))","v":0},{"$f":"IF(COUNT($H306:N306)>='RFM input'!$W$7,0, -SUM(O294:O305))","v":0},{"$f":"IF(COUNT($H306:O306)>='RFM input'!$W$7,0, -SUM(P294:P305))","v":0},{"$f":"IF(COUNT($H306:P306)>='RFM input'!$W$7,0, -SUM(Q294:Q305))","v":0}]
[null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A16taxstdlife+$E309),('RFM input'!$H$76-'RFM input'!$H$130)-SUM($H309:H309),('RFM input'!$H$76-'RFM input'!$H$130)/A16taxstdlife))","v":9.5607789087810147E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E309),('RFM input'!$H$76-'RFM input'!$H$130)-SUM($H309:I309),('RFM input'!$H$76-'RFM input'!$H$130)/A16taxstdlife))","v":9.5607789087810147E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E309),('RFM input'!$H$76-'RFM input'!$H$130)-SUM($H309:J309),('RFM input'!$H$76-'RFM input'!$H$130)/A16taxstdlife))","v":9.5607789087810147E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E309),('RFM input'!$H$76-'RFM input'!$H$130)-SUM($H309:K309),('RFM input'!$H$76-'RFM input'!$H$130)/A16taxstdlife))","v":9.5607789087810147E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E309),('RFM input'!$H$76-'RFM input'!$H$130)-SUM($H309:L309),('RFM input'!$H$76-'RFM input'!$H$130)/A16taxstdlife))","v":9.5607789087810147E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E309),('RFM input'!$H$76-'RFM input'!$H$130)-SUM($H309:M309),('RFM input'!$H$76-'RFM input'!$H$130)/A16taxstdlife))","v":9.5607789087810147E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E309),('RFM input'!$H$76-'RFM input'!$H$130)-SUM($H309:N309),('RFM input'!$H$76-'RFM input'!$H$130)/A16taxstdlife))","v":9.5607789087810147E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E309),('RFM input'!$H$76-'RFM input'!$H$130)-SUM($H309:O309),('RFM input'!$H$76-'RFM input'!$H$130)/A16taxstdlife))","v":9.5607789087810147E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E309),('RFM input'!$H$76-'RFM input'!$H$130)-SUM($H309:P309),('RFM input'!$H$76-'RFM input'!$H$130)/A16taxstdlife))","v":9.5607789087810147E-2}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E310),('RFM input'!$I$76-'RFM input'!$I$130)-SUM($I310:I310),('RFM input'!$I$76-'RFM input'!$I$130)/A16taxstdlife))","v":9.8701412190392815E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E310),('RFM input'!$I$76-'RFM input'!$I$130)-SUM($I310:J310),('RFM input'!$I$76-'RFM input'!$I$130)/A16taxstdlife))","v":9.8701412190392815E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E310),('RFM input'!$I$76-'RFM input'!$I$130)-SUM($I310:K310),('RFM input'!$I$76-'RFM input'!$I$130)/A16taxstdlife))","v":9.8701412190392815E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E310),('RFM input'!$I$76-'RFM input'!$I$130)-SUM($I310:L310),('RFM input'!$I$76-'RFM input'!$I$130)/A16taxstdlife))","v":9.8701412190392815E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E310),('RFM input'!$I$76-'RFM input'!$I$130)-SUM($I310:M310),('RFM input'!$I$76-'RFM input'!$I$130)/A16taxstdlife))","v":9.8701412190392815E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E310),('RFM input'!$I$76-'RFM input'!$I$130)-SUM($I310:N310),('RFM input'!$I$76-'RFM input'!$I$130)/A16taxstdlife))","v":9.8701412190392815E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E310),('RFM input'!$I$76-'RFM input'!$I$130)-SUM($I310:O310),('RFM input'!$I$76-'RFM input'!$I$130)/A16taxstdlife))","v":9.8701412190392815E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E310),('RFM input'!$I$76-'RFM input'!$I$130)-SUM($I310:P310),('RFM input'!$I$76-'RFM input'!$I$130)/A16taxstdlife))","v":9.8701412190392815E-2}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E311),('RFM input'!$J$76-'RFM input'!$J$130)-SUM($J311:J311),('RFM input'!$J$76-'RFM input'!$J$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E311),('RFM input'!$J$76-'RFM input'!$J$130)-SUM($J311:K311),('RFM input'!$J$76-'RFM input'!$J$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E311),('RFM input'!$J$76-'RFM input'!$J$130)-SUM($J311:L311),('RFM input'!$J$76-'RFM input'!$J$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E311),('RFM input'!$J$76-'RFM input'!$J$130)-SUM($J311:M311),('RFM input'!$J$76-'RFM input'!$J$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E311),('RFM input'!$J$76-'RFM input'!$J$130)-SUM($J311:N311),('RFM input'!$J$76-'RFM input'!$J$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E311),('RFM input'!$J$76-'RFM input'!$J$130)-SUM($J311:O311),('RFM input'!$J$76-'RFM input'!$J$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E311),('RFM input'!$J$76-'RFM input'!$J$130)-SUM($J311:P311),('RFM input'!$J$76-'RFM input'!$J$130)/A16taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E312),('RFM input'!$K$76-'RFM input'!$K$130)-SUM($K312:K312),('RFM input'!$K$76-'RFM input'!$K$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E312),('RFM input'!$K$76-'RFM input'!$K$130)-SUM($K312:L312),('RFM input'!$K$76-'RFM input'!$K$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E312),('RFM input'!$K$76-'RFM input'!$K$130)-SUM($K312:M312),('RFM input'!$K$76-'RFM input'!$K$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E312),('RFM input'!$K$76-'RFM input'!$K$130)-SUM($K312:N312),('RFM input'!$K$76-'RFM input'!$K$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E312),('RFM input'!$K$76-'RFM input'!$K$130)-SUM($K312:O312),('RFM input'!$K$76-'RFM input'!$K$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E312),('RFM input'!$K$76-'RFM input'!$K$130)-SUM($K312:P312),('RFM input'!$K$76-'RFM input'!$K$130)/A16taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E313),('RFM input'!$L$76-'RFM input'!$L$130)-SUM($L313:L313),('RFM input'!$L$76-'RFM input'!$L$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E313),('RFM input'!$L$76-'RFM input'!$L$130)-SUM($L313:M313),('RFM input'!$L$76-'RFM input'!$L$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E313),('RFM input'!$L$76-'RFM input'!$L$130)-SUM($L313:N313),('RFM input'!$L$76-'RFM input'!$L$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E313),('RFM input'!$L$76-'RFM input'!$L$130)-SUM($L313:O313),('RFM input'!$L$76-'RFM input'!$L$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E313),('RFM input'!$L$76-'RFM input'!$L$130)-SUM($L313:P313),('RFM input'!$L$76-'RFM input'!$L$130)/A16taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E314),('RFM input'!$M$76-'RFM input'!$M$130)-SUM($M314:M314),('RFM input'!$M$76-'RFM input'!$M$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E314),('RFM input'!$M$76-'RFM input'!$M$130)-SUM($M314:N314),('RFM input'!$M$76-'RFM input'!$M$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E314),('RFM input'!$M$76-'RFM input'!$M$130)-SUM($M314:O314),('RFM input'!$M$76-'RFM input'!$M$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E314),('RFM input'!$M$76-'RFM input'!$M$130)-SUM($M314:P314),('RFM input'!$M$76-'RFM input'!$M$130)/A16taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E315),('RFM input'!$N$76-'RFM input'!$N$130)-SUM($N315:N315),('RFM input'!$N$76-'RFM input'!$N$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E315),('RFM input'!$N$76-'RFM input'!$N$130)-SUM($N315:O315),('RFM input'!$N$76-'RFM input'!$N$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E315),('RFM input'!$N$76-'RFM input'!$N$130)-SUM($N315:P315),('RFM input'!$N$76-'RFM input'!$N$130)/A16taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E316),('RFM input'!$O$76-'RFM input'!$O$130)-SUM($O316:O316),('RFM input'!$O$76-'RFM input'!$O$130)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E316),('RFM input'!$O$76-'RFM input'!$O$130)-SUM($O316:P316),('RFM input'!$O$76-'RFM input'!$O$130)/A16taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E317),('RFM input'!$P$76-'RFM input'!$P$130)-SUM($P317:P317),('RFM input'!$P$76-'RFM input'!$P$130)/A16taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,null,-1.7863558805387423,-1.8819636696265525,{"$f":"IF(COUNT($H319:I319)>='RFM input'!$W$7,0, -SUM(J307:J318))","v":0},{"$f":"IF(COUNT($H319:J319)>='RFM input'!$W$7,0, -SUM(K307:K318))","v":0},{"$f":"IF(COUNT($H319:K319)>='RFM input'!$W$7,0, -SUM(L307:L318))","v":0},{"$f":"IF(COUNT($H319:L319)>='RFM input'!$W$7,0, -SUM(M307:M318))","v":0},{"$f":"IF(COUNT($H319:M319)>='RFM input'!$W$7,0, -SUM(N307:N318))","v":0},{"$f":"IF(COUNT($H319:N319)>='RFM input'!$W$7,0, -SUM(O307:O318))","v":0},{"$f":"IF(COUNT($H319:O319)>='RFM input'!$W$7,0, -SUM(P307:P318))","v":0},{"$f":"IF(COUNT($H319:P319)>='RFM input'!$W$7,0, -SUM(Q307:Q318))","v":0}]
[null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A17taxstdlife+$E322),('RFM input'!$H$77-'RFM input'!$H$131)-SUM($H322:H322),('RFM input'!$H$77-'RFM input'!$H$131)/A17taxstdlife))","v":8.5417019312705664E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E322),('RFM input'!$H$77-'RFM input'!$H$131)-SUM($H322:I322),('RFM input'!$H$77-'RFM input'!$H$131)/A17taxstdlife))","v":8.5417019312705664E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E322),('RFM input'!$H$77-'RFM input'!$H$131)-SUM($H322:J322),('RFM input'!$H$77-'RFM input'!$H$131)/A17taxstdlife))","v":8.5417019312705664E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E322),('RFM input'!$H$77-'RFM input'!$H$131)-SUM($H322:K322),('RFM input'!$H$77-'RFM input'!$H$131)/A17taxstdlife))","v":8.5417019312705664E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E322),('RFM input'!$H$77-'RFM input'!$H$131)-SUM($H322:L322),('RFM input'!$H$77-'RFM input'!$H$131)/A17taxstdlife))","v":8.5417019312705664E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E322),('RFM input'!$H$77-'RFM input'!$H$131)-SUM($H322:M322),('RFM input'!$H$77-'RFM input'!$H$131)/A17taxstdlife))","v":8.5417019312705664E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E322),('RFM input'!$H$77-'RFM input'!$H$131)-SUM($H322:N322),('RFM input'!$H$77-'RFM input'!$H$131)/A17taxstdlife))","v":8.5417019312705664E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E322),('RFM input'!$H$77-'RFM input'!$H$131)-SUM($H322:O322),('RFM input'!$H$77-'RFM input'!$H$131)/A17taxstdlife))","v":8.5417019312705664E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E322),('RFM input'!$H$77-'RFM input'!$H$131)-SUM($H322:P322),('RFM input'!$H$77-'RFM input'!$H$131)/A17taxstdlife))","v":8.5417019312705664E-2}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E323),('RFM input'!$I$77-'RFM input'!$I$131)-SUM($I323:I323),('RFM input'!$I$77-'RFM input'!$I$131)/A17taxstdlife))","v":8.7283881097195773E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E323),('RFM input'!$I$77-'RFM input'!$I$131)-SUM($I323:J323),('RFM input'!$I$77-'RFM input'!$I$131)/A17taxstdlife))","v":8.7283881097195773E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E323),('RFM input'!$I$77-'RFM input'!$I$131)-SUM($I323:K323),('RFM input'!$I$77-'RFM input'!$I$131)/A17taxstdlife))","v":8.7283881097195773E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E323),('RFM input'!$I$77-'RFM input'!$I$131)-SUM($I323:L323),('RFM input'!$I$77-'RFM input'!$I$131)/A17taxstdlife))","v":8.7283881097195773E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E323),('RFM input'!$I$77-'RFM input'!$I$131)-SUM($I323:M323),('RFM input'!$I$77-'RFM input'!$I$131)/A17taxstdlife))","v":8.7283881097195773E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E323),('RFM input'!$I$77-'RFM input'!$I$131)-SUM($I323:N323),('RFM input'!$I$77-'RFM input'!$I$131)/A17taxstdlife))","v":8.7283881097195773E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E323),('RFM input'!$I$77-'RFM input'!$I$131)-SUM($I323:O323),('RFM input'!$I$77-'RFM input'!$I$131)/A17taxstdlife))","v":8.7283881097195773E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E323),('RFM input'!$I$77-'RFM input'!$I$131)-SUM($I323:P323),('RFM input'!$I$77-'RFM input'!$I$131)/A17taxstdlife))","v":8.7283881097195773E-2}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E324),('RFM input'!$J$77-'RFM input'!$J$131)-SUM($J324:J324),('RFM input'!$J$77-'RFM input'!$J$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E324),('RFM input'!$J$77-'RFM input'!$J$131)-SUM($J324:K324),('RFM input'!$J$77-'RFM input'!$J$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E324),('RFM input'!$J$77-'RFM input'!$J$131)-SUM($J324:L324),('RFM input'!$J$77-'RFM input'!$J$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E324),('RFM input'!$J$77-'RFM input'!$J$131)-SUM($J324:M324),('RFM input'!$J$77-'RFM input'!$J$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E324),('RFM input'!$J$77-'RFM input'!$J$131)-SUM($J324:N324),('RFM input'!$J$77-'RFM input'!$J$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E324),('RFM input'!$J$77-'RFM input'!$J$131)-SUM($J324:O324),('RFM input'!$J$77-'RFM input'!$J$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E324),('RFM input'!$J$77-'RFM input'!$J$131)-SUM($J324:P324),('RFM input'!$J$77-'RFM input'!$J$131)/A17taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E325),('RFM input'!$K$77-'RFM input'!$K$131)-SUM($K325:K325),('RFM input'!$K$77-'RFM input'!$K$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E325),('RFM input'!$K$77-'RFM input'!$K$131)-SUM($K325:L325),('RFM input'!$K$77-'RFM input'!$K$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E325),('RFM input'!$K$77-'RFM input'!$K$131)-SUM($K325:M325),('RFM input'!$K$77-'RFM input'!$K$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E325),('RFM input'!$K$77-'RFM input'!$K$131)-SUM($K325:N325),('RFM input'!$K$77-'RFM input'!$K$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E325),('RFM input'!$K$77-'RFM input'!$K$131)-SUM($K325:O325),('RFM input'!$K$77-'RFM input'!$K$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E325),('RFM input'!$K$77-'RFM input'!$K$131)-SUM($K325:P325),('RFM input'!$K$77-'RFM input'!$K$131)/A17taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E326),('RFM input'!$L$77-'RFM input'!$L$131)-SUM($L326:L326),('RFM input'!$L$77-'RFM input'!$L$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E326),('RFM input'!$L$77-'RFM input'!$L$131)-SUM($L326:M326),('RFM input'!$L$77-'RFM input'!$L$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E326),('RFM input'!$L$77-'RFM input'!$L$131)-SUM($L326:N326),('RFM input'!$L$77-'RFM input'!$L$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E326),('RFM input'!$L$77-'RFM input'!$L$131)-SUM($L326:O326),('RFM input'!$L$77-'RFM input'!$L$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E326),('RFM input'!$L$77-'RFM input'!$L$131)-SUM($L326:P326),('RFM input'!$L$77-'RFM input'!$L$131)/A17taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E327),('RFM input'!$M$77-'RFM input'!$M$131)-SUM($M327:M327),('RFM input'!$M$77-'RFM input'!$M$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E327),('RFM input'!$M$77-'RFM input'!$M$131)-SUM($M327:N327),('RFM input'!$M$77-'RFM input'!$M$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E327),('RFM input'!$M$77-'RFM input'!$M$131)-SUM($M327:O327),('RFM input'!$M$77-'RFM input'!$M$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E327),('RFM input'!$M$77-'RFM input'!$M$131)-SUM($M327:P327),('RFM input'!$M$77-'RFM input'!$M$131)/A17taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E328),('RFM input'!$N$77-'RFM input'!$N$131)-SUM($N328:N328),('RFM input'!$N$77-'RFM input'!$N$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E328),('RFM input'!$N$77-'RFM input'!$N$131)-SUM($N328:O328),('RFM input'!$N$77-'RFM input'!$N$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E328),('RFM input'!$N$77-'RFM input'!$N$131)-SUM($N328:P328),('RFM input'!$N$77-'RFM input'!$N$131)/A17taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E329),('RFM input'!$O$77-'RFM input'!$O$131)-SUM($O329:O329),('RFM input'!$O$77-'RFM input'!$O$131)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E329),('RFM input'!$O$77-'RFM input'!$O$131)-SUM($O329:P329),('RFM input'!$O$77-'RFM input'!$O$131)/A17taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E330),('RFM input'!$P$77-'RFM input'!$P$131)-SUM($P330:P330),('RFM input'!$P$77-'RFM input'!$P$131)/A17taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,null,-0.91174858441679985,-0.99716560372950547,{"$f":"IF(COUNT($H332:I332)>='RFM input'!$W$7,0, -SUM(J320:J331))","v":0},{"$f":"IF(COUNT($H332:J332)>='RFM input'!$W$7,0, -SUM(K320:K331))","v":0},{"$f":"IF(COUNT($H332:K332)>='RFM input'!$W$7,0, -SUM(L320:L331))","v":0},{"$f":"IF(COUNT($H332:L332)>='RFM input'!$W$7,0, -SUM(M320:M331))","v":0},{"$f":"IF(COUNT($H332:M332)>='RFM input'!$W$7,0, -SUM(N320:N331))","v":0},{"$f":"IF(COUNT($H332:N332)>='RFM input'!$W$7,0, -SUM(O320:O331))","v":0},{"$f":"IF(COUNT($H332:O332)>='RFM input'!$W$7,0, -SUM(P320:P331))","v":0},{"$f":"IF(COUNT($H332:P332)>='RFM input'!$W$7,0, -SUM(Q320:Q331))","v":0}]
[null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A18taxstdlife+$E335),('RFM input'!$H$78-'RFM input'!$H$132)-SUM($H335:H335),('RFM input'!$H$78-'RFM input'!$H$132)/A18taxstdlife))","v":0.12229555026511921},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E335),('RFM input'!$H$78-'RFM input'!$H$132)-SUM($H335:I335),('RFM input'!$H$78-'RFM input'!$H$132)/A18taxstdlife))","v":0.12229555026511921},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E335),('RFM input'!$H$78-'RFM input'!$H$132)-SUM($H335:J335),('RFM input'!$H$78-'RFM input'!$H$132)/A18taxstdlife))","v":0.12229555026511921},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E335),('RFM input'!$H$78-'RFM input'!$H$132)-SUM($H335:K335),('RFM input'!$H$78-'RFM input'!$H$132)/A18taxstdlife))","v":0.12229555026511921},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E335),('RFM input'!$H$78-'RFM input'!$H$132)-SUM($H335:L335),('RFM input'!$H$78-'RFM input'!$H$132)/A18taxstdlife))","v":0.12229555026511921},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E335),('RFM input'!$H$78-'RFM input'!$H$132)-SUM($H335:M335),('RFM input'!$H$78-'RFM input'!$H$132)/A18taxstdlife))","v":0.12229555026511921},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E335),('RFM input'!$H$78-'RFM input'!$H$132)-SUM($H335:N335),('RFM input'!$H$78-'RFM input'!$H$132)/A18taxstdlife))","v":0.12229555026511921},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E335),('RFM input'!$H$78-'RFM input'!$H$132)-SUM($H335:O335),('RFM input'!$H$78-'RFM input'!$H$132)/A18taxstdlife))","v":0.12229555026511921},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E335),('RFM input'!$H$78-'RFM input'!$H$132)-SUM($H335:P335),('RFM input'!$H$78-'RFM input'!$H$132)/A18taxstdlife))","v":0.12229555026511921}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E336),('RFM input'!$I$78-'RFM input'!$I$132)-SUM($I336:I336),('RFM input'!$I$78-'RFM input'!$I$132)/A18taxstdlife))","v":0.12645989806635127},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E336),('RFM input'!$I$78-'RFM input'!$I$132)-SUM($I336:J336),('RFM input'!$I$78-'RFM input'!$I$132)/A18taxstdlife))","v":0.12645989806635127},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E336),('RFM input'!$I$78-'RFM input'!$I$132)-SUM($I336:K336),('RFM input'!$I$78-'RFM input'!$I$132)/A18taxstdlife))","v":0.12645989806635127},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E336),('RFM input'!$I$78-'RFM input'!$I$132)-SUM($I336:L336),('RFM input'!$I$78-'RFM input'!$I$132)/A18taxstdlife))","v":0.12645989806635127},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E336),('RFM input'!$I$78-'RFM input'!$I$132)-SUM($I336:M336),('RFM input'!$I$78-'RFM input'!$I$132)/A18taxstdlife))","v":0.12645989806635127},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E336),('RFM input'!$I$78-'RFM input'!$I$132)-SUM($I336:N336),('RFM input'!$I$78-'RFM input'!$I$132)/A18taxstdlife))","v":0.12645989806635127},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E336),('RFM input'!$I$78-'RFM input'!$I$132)-SUM($I336:O336),('RFM input'!$I$78-'RFM input'!$I$132)/A18taxstdlife))","v":0.12645989806635127},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E336),('RFM input'!$I$78-'RFM input'!$I$132)-SUM($I336:P336),('RFM input'!$I$78-'RFM input'!$I$132)/A18taxstdlife))","v":0.12645989806635127}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E337),('RFM input'!$J$78-'RFM input'!$J$132)-SUM($J337:J337),('RFM input'!$J$78-'RFM input'!$J$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E337),('RFM input'!$J$78-'RFM input'!$J$132)-SUM($J337:K337),('RFM input'!$J$78-'RFM input'!$J$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E337),('RFM input'!$J$78-'RFM input'!$J$132)-SUM($J337:L337),('RFM input'!$J$78-'RFM input'!$J$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E337),('RFM input'!$J$78-'RFM input'!$J$132)-SUM($J337:M337),('RFM input'!$J$78-'RFM input'!$J$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E337),('RFM input'!$J$78-'RFM input'!$J$132)-SUM($J337:N337),('RFM input'!$J$78-'RFM input'!$J$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E337),('RFM input'!$J$78-'RFM input'!$J$132)-SUM($J337:O337),('RFM input'!$J$78-'RFM input'!$J$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E337),('RFM input'!$J$78-'RFM input'!$J$132)-SUM($J337:P337),('RFM input'!$J$78-'RFM input'!$J$132)/A18taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E338),('RFM input'!$K$78-'RFM input'!$K$132)-SUM($K338:K338),('RFM input'!$K$78-'RFM input'!$K$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E338),('RFM input'!$K$78-'RFM input'!$K$132)-SUM($K338:L338),('RFM input'!$K$78-'RFM input'!$K$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E338),('RFM input'!$K$78-'RFM input'!$K$132)-SUM($K338:M338),('RFM input'!$K$78-'RFM input'!$K$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E338),('RFM input'!$K$78-'RFM input'!$K$132)-SUM($K338:N338),('RFM input'!$K$78-'RFM input'!$K$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E338),('RFM input'!$K$78-'RFM input'!$K$132)-SUM($K338:O338),('RFM input'!$K$78-'RFM input'!$K$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E338),('RFM input'!$K$78-'RFM input'!$K$132)-SUM($K338:P338),('RFM input'!$K$78-'RFM input'!$K$132)/A18taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E339),('RFM input'!$L$78-'RFM input'!$L$132)-SUM($L339:L339),('RFM input'!$L$78-'RFM input'!$L$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E339),('RFM input'!$L$78-'RFM input'!$L$132)-SUM($L339:M339),('RFM input'!$L$78-'RFM input'!$L$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E339),('RFM input'!$L$78-'RFM input'!$L$132)-SUM($L339:N339),('RFM input'!$L$78-'RFM input'!$L$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E339),('RFM input'!$L$78-'RFM input'!$L$132)-SUM($L339:O339),('RFM input'!$L$78-'RFM input'!$L$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E339),('RFM input'!$L$78-'RFM input'!$L$132)-SUM($L339:P339),('RFM input'!$L$78-'RFM input'!$L$132)/A18taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E340),('RFM input'!$M$78-'RFM input'!$M$132)-SUM($M340:M340),('RFM input'!$M$78-'RFM input'!$M$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E340),('RFM input'!$M$78-'RFM input'!$M$132)-SUM($M340:N340),('RFM input'!$M$78-'RFM input'!$M$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E340),('RFM input'!$M$78-'RFM input'!$M$132)-SUM($M340:O340),('RFM input'!$M$78-'RFM input'!$M$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E340),('RFM input'!$M$78-'RFM input'!$M$132)-SUM($M340:P340),('RFM input'!$M$78-'RFM input'!$M$132)/A18taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E341),('RFM input'!$N$78-'RFM input'!$N$132)-SUM($N341:N341),('RFM input'!$N$78-'RFM input'!$N$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E341),('RFM input'!$N$78-'RFM input'!$N$132)-SUM($N341:O341),('RFM input'!$N$78-'RFM input'!$N$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E341),('RFM input'!$N$78-'RFM input'!$N$132)-SUM($N341:P341),('RFM input'!$N$78-'RFM input'!$N$132)/A18taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E342),('RFM input'!$O$78-'RFM input'!$O$132)-SUM($O342:O342),('RFM input'!$O$78-'RFM input'!$O$132)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E342),('RFM input'!$O$78-'RFM input'!$O$132)-SUM($O342:P342),('RFM input'!$O$78-'RFM input'!$O$132)/A18taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E343),('RFM input'!$P$78-'RFM input'!$P$132)-SUM($P343:P343),('RFM input'!$P$78-'RFM input'!$P$132)/A18taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,null,-2.2231363531643131,-2.3454319034294326,{"$f":"IF(COUNT($H345:I345)>='RFM input'!$W$7,0, -SUM(J333:J344))","v":0},{"$f":"IF(COUNT($H345:J345)>='RFM input'!$W$7,0, -SUM(K333:K344))","v":0},{"$f":"IF(COUNT($H345:K345)>='RFM input'!$W$7,0, -SUM(L333:L344))","v":0},{"$f":"IF(COUNT($H345:L345)>='RFM input'!$W$7,0, -SUM(M333:M344))","v":0},{"$f":"IF(COUNT($H345:M345)>='RFM input'!$W$7,0, -SUM(N333:N344))","v":0},{"$f":"IF(COUNT($H345:N345)>='RFM input'!$W$7,0, -SUM(O333:O344))","v":0},{"$f":"IF(COUNT($H345:O345)>='RFM input'!$W$7,0, -SUM(P333:P344))","v":0},{"$f":"IF(COUNT($H345:P345)>='RFM input'!$W$7,0, -SUM(Q333:Q344))","v":0}]
[null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A19taxstdlife+$E348),('RFM input'!$H$79-'RFM input'!$H$133)-SUM($H348:H348),('RFM input'!$H$79-'RFM input'!$H$133)/A19taxstdlife))","v":0.19146618129712911},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E348),('RFM input'!$H$79-'RFM input'!$H$133)-SUM($H348:I348),('RFM input'!$H$79-'RFM input'!$H$133)/A19taxstdlife))","v":0.19146618129712911},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E348),('RFM input'!$H$79-'RFM input'!$H$133)-SUM($H348:J348),('RFM input'!$H$79-'RFM input'!$H$133)/A19taxstdlife))","v":0.19146618129712911},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E348),('RFM input'!$H$79-'RFM input'!$H$133)-SUM($H348:K348),('RFM input'!$H$79-'RFM input'!$H$133)/A19taxstdlife))","v":0.19146618129712911},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E348),('RFM input'!$H$79-'RFM input'!$H$133)-SUM($H348:L348),('RFM input'!$H$79-'RFM input'!$H$133)/A19taxstdlife))","v":0.19146618129712911},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E348),('RFM input'!$H$79-'RFM input'!$H$133)-SUM($H348:M348),('RFM input'!$H$79-'RFM input'!$H$133)/A19taxstdlife))","v":0.19146618129712911},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E348),('RFM input'!$H$79-'RFM input'!$H$133)-SUM($H348:N348),('RFM input'!$H$79-'RFM input'!$H$133)/A19taxstdlife))","v":0.19146618129712911},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E348),('RFM input'!$H$79-'RFM input'!$H$133)-SUM($H348:O348),('RFM input'!$H$79-'RFM input'!$H$133)/A19taxstdlife))","v":0.19146618129712911},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E348),('RFM input'!$H$79-'RFM input'!$H$133)-SUM($H348:P348),('RFM input'!$H$79-'RFM input'!$H$133)/A19taxstdlife))","v":0.19146618129712911}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E349),('RFM input'!$I$79-'RFM input'!$I$133)-SUM($I349:I349),('RFM input'!$I$79-'RFM input'!$I$133)/A19taxstdlife))","v":0.19664980935832352},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E349),('RFM input'!$I$79-'RFM input'!$I$133)-SUM($I349:J349),('RFM input'!$I$79-'RFM input'!$I$133)/A19taxstdlife))","v":0.19664980935832352},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E349),('RFM input'!$I$79-'RFM input'!$I$133)-SUM($I349:K349),('RFM input'!$I$79-'RFM input'!$I$133)/A19taxstdlife))","v":0.19664980935832352},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E349),('RFM input'!$I$79-'RFM input'!$I$133)-SUM($I349:L349),('RFM input'!$I$79-'RFM input'!$I$133)/A19taxstdlife))","v":0.19664980935832352},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E349),('RFM input'!$I$79-'RFM input'!$I$133)-SUM($I349:M349),('RFM input'!$I$79-'RFM input'!$I$133)/A19taxstdlife))","v":0.19664980935832352},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E349),('RFM input'!$I$79-'RFM input'!$I$133)-SUM($I349:N349),('RFM input'!$I$79-'RFM input'!$I$133)/A19taxstdlife))","v":0.19664980935832352},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E349),('RFM input'!$I$79-'RFM input'!$I$133)-SUM($I349:O349),('RFM input'!$I$79-'RFM input'!$I$133)/A19taxstdlife))","v":0.19664980935832352},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E349),('RFM input'!$I$79-'RFM input'!$I$133)-SUM($I349:P349),('RFM input'!$I$79-'RFM input'!$I$133)/A19taxstdlife))","v":0.19664980935832352}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E350),('RFM input'!$J$79-'RFM input'!$J$133)-SUM($J350:J350),('RFM input'!$J$79-'RFM input'!$J$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E350),('RFM input'!$J$79-'RFM input'!$J$133)-SUM($J350:K350),('RFM input'!$J$79-'RFM input'!$J$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E350),('RFM input'!$J$79-'RFM input'!$J$133)-SUM($J350:L350),('RFM input'!$J$79-'RFM input'!$J$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E350),('RFM input'!$J$79-'RFM input'!$J$133)-SUM($J350:M350),('RFM input'!$J$79-'RFM input'!$J$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E350),('RFM input'!$J$79-'RFM input'!$J$133)-SUM($J350:N350),('RFM input'!$J$79-'RFM input'!$J$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E350),('RFM input'!$J$79-'RFM input'!$J$133)-SUM($J350:O350),('RFM input'!$J$79-'RFM input'!$J$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E350),('RFM input'!$J$79-'RFM input'!$J$133)-SUM($J350:P350),('RFM input'!$J$79-'RFM input'!$J$133)/A19taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E351),('RFM input'!$K$79-'RFM input'!$K$133)-SUM($K351:K351),('RFM input'!$K$79-'RFM input'!$K$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E351),('RFM input'!$K$79-'RFM input'!$K$133)-SUM($K351:L351),('RFM input'!$K$79-'RFM input'!$K$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E351),('RFM input'!$K$79-'RFM input'!$K$133)-SUM($K351:M351),('RFM input'!$K$79-'RFM input'!$K$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E351),('RFM input'!$K$79-'RFM input'!$K$133)-SUM($K351:N351),('RFM input'!$K$79-'RFM input'!$K$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E351),('RFM input'!$K$79-'RFM input'!$K$133)-SUM($K351:O351),('RFM input'!$K$79-'RFM input'!$K$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E351),('RFM input'!$K$79-'RFM input'!$K$133)-SUM($K351:P351),('RFM input'!$K$79-'RFM input'!$K$133)/A19taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E352),('RFM input'!$L$79-'RFM input'!$L$133)-SUM($L352:L352),('RFM input'!$L$79-'RFM input'!$L$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E352),('RFM input'!$L$79-'RFM input'!$L$133)-SUM($L352:M352),('RFM input'!$L$79-'RFM input'!$L$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E352),('RFM input'!$L$79-'RFM input'!$L$133)-SUM($L352:N352),('RFM input'!$L$79-'RFM input'!$L$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E352),('RFM input'!$L$79-'RFM input'!$L$133)-SUM($L352:O352),('RFM input'!$L$79-'RFM input'!$L$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E352),('RFM input'!$L$79-'RFM input'!$L$133)-SUM($L352:P352),('RFM input'!$L$79-'RFM input'!$L$133)/A19taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E353),('RFM input'!$M$79-'RFM input'!$M$133)-SUM($M353:M353),('RFM input'!$M$79-'RFM input'!$M$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E353),('RFM input'!$M$79-'RFM input'!$M$133)-SUM($M353:N353),('RFM input'!$M$79-'RFM input'!$M$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E353),('RFM input'!$M$79-'RFM input'!$M$133)-SUM($M353:O353),('RFM input'!$M$79-'RFM input'!$M$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E353),('RFM input'!$M$79-'RFM input'!$M$133)-SUM($M353:P353),('RFM input'!$M$79-'RFM input'!$M$133)/A19taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E354),('RFM input'!$N$79-'RFM input'!$N$133)-SUM($N354:N354),('RFM input'!$N$79-'RFM input'!$N$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E354),('RFM input'!$N$79-'RFM input'!$N$133)-SUM($N354:O354),('RFM input'!$N$79-'RFM input'!$N$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E354),('RFM input'!$N$79-'RFM input'!$N$133)-SUM($N354:P354),('RFM input'!$N$79-'RFM input'!$N$133)/A19taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E355),('RFM input'!$O$79-'RFM input'!$O$133)-SUM($O355:O355),('RFM input'!$O$79-'RFM input'!$O$133)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E355),('RFM input'!$O$79-'RFM input'!$O$133)-SUM($O355:P355),('RFM input'!$O$79-'RFM input'!$O$133)/A19taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E356),('RFM input'!$P$79-'RFM input'!$P$133)-SUM($P356:P356),('RFM input'!$P$79-'RFM input'!$P$133)/A19taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,null,-2.3017618528181352,-2.4932280341152646,{"$f":"IF(COUNT($H358:I358)>='RFM input'!$W$7,0, -SUM(J346:J357))","v":0},{"$f":"IF(COUNT($H358:J358)>='RFM input'!$W$7,0, -SUM(K346:K357))","v":0},{"$f":"IF(COUNT($H358:K358)>='RFM input'!$W$7,0, -SUM(L346:L357))","v":0},{"$f":"IF(COUNT($H358:L358)>='RFM input'!$W$7,0, -SUM(M346:M357))","v":0},{"$f":"IF(COUNT($H358:M358)>='RFM input'!$W$7,0, -SUM(N346:N357))","v":0},{"$f":"IF(COUNT($H358:N358)>='RFM input'!$W$7,0, -SUM(O346:O357))","v":0},{"$f":"IF(COUNT($H358:O358)>='RFM input'!$W$7,0, -SUM(P346:P357))","v":0},{"$f":"IF(COUNT($H358:P358)>='RFM input'!$W$7,0, -SUM(Q346:Q357))","v":0}]
[null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A20taxstdlife+$E361),('RFM input'!$H$80-'RFM input'!$H$134)-SUM($H361:H361),('RFM input'!$H$80-'RFM input'!$H$134)/A20taxstdlife))","v":0.13819763755230507},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E361),('RFM input'!$H$80-'RFM input'!$H$134)-SUM($H361:I361),('RFM input'!$H$80-'RFM input'!$H$134)/A20taxstdlife))","v":0.13819763755230507},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E361),('RFM input'!$H$80-'RFM input'!$H$134)-SUM($H361:J361),('RFM input'!$H$80-'RFM input'!$H$134)/A20taxstdlife))","v":0.13819763755230507},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E361),('RFM input'!$H$80-'RFM input'!$H$134)-SUM($H361:K361),('RFM input'!$H$80-'RFM input'!$H$134)/A20taxstdlife))","v":0.13819763755230507},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E361),('RFM input'!$H$80-'RFM input'!$H$134)-SUM($H361:L361),('RFM input'!$H$80-'RFM input'!$H$134)/A20taxstdlife))","v":0.13819763755230507},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E361),('RFM input'!$H$80-'RFM input'!$H$134)-SUM($H361:M361),('RFM input'!$H$80-'RFM input'!$H$134)/A20taxstdlife))","v":0.13819763755230507},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E361),('RFM input'!$H$80-'RFM input'!$H$134)-SUM($H361:N361),('RFM input'!$H$80-'RFM input'!$H$134)/A20taxstdlife))","v":0.13819763755230507},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E361),('RFM input'!$H$80-'RFM input'!$H$134)-SUM($H361:O361),('RFM input'!$H$80-'RFM input'!$H$134)/A20taxstdlife))","v":0.13819763755230507},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E361),('RFM input'!$H$80-'RFM input'!$H$134)-SUM($H361:P361),('RFM input'!$H$80-'RFM input'!$H$134)/A20taxstdlife))","v":0.13819763755230507}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E362),('RFM input'!$I$80-'RFM input'!$I$134)-SUM($I362:I362),('RFM input'!$I$80-'RFM input'!$I$134)/A20taxstdlife))","v":0.14059004955480922},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E362),('RFM input'!$I$80-'RFM input'!$I$134)-SUM($I362:J362),('RFM input'!$I$80-'RFM input'!$I$134)/A20taxstdlife))","v":0.14059004955480922},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E362),('RFM input'!$I$80-'RFM input'!$I$134)-SUM($I362:K362),('RFM input'!$I$80-'RFM input'!$I$134)/A20taxstdlife))","v":0.14059004955480922},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E362),('RFM input'!$I$80-'RFM input'!$I$134)-SUM($I362:L362),('RFM input'!$I$80-'RFM input'!$I$134)/A20taxstdlife))","v":0.14059004955480922},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E362),('RFM input'!$I$80-'RFM input'!$I$134)-SUM($I362:M362),('RFM input'!$I$80-'RFM input'!$I$134)/A20taxstdlife))","v":0.14059004955480922},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E362),('RFM input'!$I$80-'RFM input'!$I$134)-SUM($I362:N362),('RFM input'!$I$80-'RFM input'!$I$134)/A20taxstdlife))","v":0.14059004955480922},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E362),('RFM input'!$I$80-'RFM input'!$I$134)-SUM($I362:O362),('RFM input'!$I$80-'RFM input'!$I$134)/A20taxstdlife))","v":0.14059004955480922},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E362),('RFM input'!$I$80-'RFM input'!$I$134)-SUM($I362:P362),('RFM input'!$I$80-'RFM input'!$I$134)/A20taxstdlife))","v":0.14059004955480922}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E363),('RFM input'!$J$80-'RFM input'!$J$134)-SUM($J363:J363),('RFM input'!$J$80-'RFM input'!$J$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E363),('RFM input'!$J$80-'RFM input'!$J$134)-SUM($J363:K363),('RFM input'!$J$80-'RFM input'!$J$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E363),('RFM input'!$J$80-'RFM input'!$J$134)-SUM($J363:L363),('RFM input'!$J$80-'RFM input'!$J$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E363),('RFM input'!$J$80-'RFM input'!$J$134)-SUM($J363:M363),('RFM input'!$J$80-'RFM input'!$J$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E363),('RFM input'!$J$80-'RFM input'!$J$134)-SUM($J363:N363),('RFM input'!$J$80-'RFM input'!$J$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E363),('RFM input'!$J$80-'RFM input'!$J$134)-SUM($J363:O363),('RFM input'!$J$80-'RFM input'!$J$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E363),('RFM input'!$J$80-'RFM input'!$J$134)-SUM($J363:P363),('RFM input'!$J$80-'RFM input'!$J$134)/A20taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E364),('RFM input'!$K$80-'RFM input'!$K$134)-SUM($K364:K364),('RFM input'!$K$80-'RFM input'!$K$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E364),('RFM input'!$K$80-'RFM input'!$K$134)-SUM($K364:L364),('RFM input'!$K$80-'RFM input'!$K$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E364),('RFM input'!$K$80-'RFM input'!$K$134)-SUM($K364:M364),('RFM input'!$K$80-'RFM input'!$K$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E364),('RFM input'!$K$80-'RFM input'!$K$134)-SUM($K364:N364),('RFM input'!$K$80-'RFM input'!$K$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E364),('RFM input'!$K$80-'RFM input'!$K$134)-SUM($K364:O364),('RFM input'!$K$80-'RFM input'!$K$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E364),('RFM input'!$K$80-'RFM input'!$K$134)-SUM($K364:P364),('RFM input'!$K$80-'RFM input'!$K$134)/A20taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E365),('RFM input'!$L$80-'RFM input'!$L$134)-SUM($L365:L365),('RFM input'!$L$80-'RFM input'!$L$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E365),('RFM input'!$L$80-'RFM input'!$L$134)-SUM($L365:M365),('RFM input'!$L$80-'RFM input'!$L$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E365),('RFM input'!$L$80-'RFM input'!$L$134)-SUM($L365:N365),('RFM input'!$L$80-'RFM input'!$L$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E365),('RFM input'!$L$80-'RFM input'!$L$134)-SUM($L365:O365),('RFM input'!$L$80-'RFM input'!$L$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E365),('RFM input'!$L$80-'RFM input'!$L$134)-SUM($L365:P365),('RFM input'!$L$80-'RFM input'!$L$134)/A20taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E366),('RFM input'!$M$80-'RFM input'!$M$134)-SUM($M366:M366),('RFM input'!$M$80-'RFM input'!$M$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E366),('RFM input'!$M$80-'RFM input'!$M$134)-SUM($M366:N366),('RFM input'!$M$80-'RFM input'!$M$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E366),('RFM input'!$M$80-'RFM input'!$M$134)-SUM($M366:O366),('RFM input'!$M$80-'RFM input'!$M$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E366),('RFM input'!$M$80-'RFM input'!$M$134)-SUM($M366:P366),('RFM input'!$M$80-'RFM input'!$M$134)/A20taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E367),('RFM input'!$N$80-'RFM input'!$N$134)-SUM($N367:N367),('RFM input'!$N$80-'RFM input'!$N$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E367),('RFM input'!$N$80-'RFM input'!$N$134)-SUM($N367:O367),('RFM input'!$N$80-'RFM input'!$N$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E367),('RFM input'!$N$80-'RFM input'!$N$134)-SUM($N367:P367),('RFM input'!$N$80-'RFM input'!$N$134)/A20taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E368),('RFM input'!$O$80-'RFM input'!$O$134)-SUM($O368:O368),('RFM input'!$O$80-'RFM input'!$O$134)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E368),('RFM input'!$O$80-'RFM input'!$O$134)-SUM($O368:P368),('RFM input'!$O$80-'RFM input'!$O$134)/A20taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E369),('RFM input'!$P$80-'RFM input'!$P$134)-SUM($P369:P369),('RFM input'!$P$80-'RFM input'!$P$134)/A20taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,null,-1.208913566697825,-1.3471112042501301,{"$f":"IF(COUNT($H371:I371)>='RFM input'!$W$7,0, -SUM(J359:J370))","v":0},{"$f":"IF(COUNT($H371:J371)>='RFM input'!$W$7,0, -SUM(K359:K370))","v":0},{"$f":"IF(COUNT($H371:K371)>='RFM input'!$W$7,0, -SUM(L359:L370))","v":0},{"$f":"IF(COUNT($H371:L371)>='RFM input'!$W$7,0, -SUM(M359:M370))","v":0},{"$f":"IF(COUNT($H371:M371)>='RFM input'!$W$7,0, -SUM(N359:N370))","v":0},{"$f":"IF(COUNT($H371:N371)>='RFM input'!$W$7,0, -SUM(O359:O370))","v":0},{"$f":"IF(COUNT($H371:O371)>='RFM input'!$W$7,0, -SUM(P359:P370))","v":0},{"$f":"IF(COUNT($H371:P371)>='RFM input'!$W$7,0, -SUM(Q359:Q370))","v":0}]
[null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A21taxstdlife+$E374),('RFM input'!$H$81-'RFM input'!$H$135)-SUM($H374:H374),('RFM input'!$H$81-'RFM input'!$H$135)/A21taxstdlife))","v":5.2804382895313355E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E374),('RFM input'!$H$81-'RFM input'!$H$135)-SUM($H374:I374),('RFM input'!$H$81-'RFM input'!$H$135)/A21taxstdlife))","v":5.2804382895313355E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E374),('RFM input'!$H$81-'RFM input'!$H$135)-SUM($H374:J374),('RFM input'!$H$81-'RFM input'!$H$135)/A21taxstdlife))","v":5.2804382895313355E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E374),('RFM input'!$H$81-'RFM input'!$H$135)-SUM($H374:K374),('RFM input'!$H$81-'RFM input'!$H$135)/A21taxstdlife))","v":5.2804382895313355E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E374),('RFM input'!$H$81-'RFM input'!$H$135)-SUM($H374:L374),('RFM input'!$H$81-'RFM input'!$H$135)/A21taxstdlife))","v":5.2804382895313355E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E374),('RFM input'!$H$81-'RFM input'!$H$135)-SUM($H374:M374),('RFM input'!$H$81-'RFM input'!$H$135)/A21taxstdlife))","v":5.2804382895313355E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E374),('RFM input'!$H$81-'RFM input'!$H$135)-SUM($H374:N374),('RFM input'!$H$81-'RFM input'!$H$135)/A21taxstdlife))","v":5.2804382895313355E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E374),('RFM input'!$H$81-'RFM input'!$H$135)-SUM($H374:O374),('RFM input'!$H$81-'RFM input'!$H$135)/A21taxstdlife))","v":5.2804382895313355E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E374),('RFM input'!$H$81-'RFM input'!$H$135)-SUM($H374:P374),('RFM input'!$H$81-'RFM input'!$H$135)/A21taxstdlife))","v":5.2804382895313355E-2}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E375),('RFM input'!$I$81-'RFM input'!$I$135)-SUM($I375:I375),('RFM input'!$I$81-'RFM input'!$I$135)/A21taxstdlife))","v":5.3423393533207797E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E375),('RFM input'!$I$81-'RFM input'!$I$135)-SUM($I375:J375),('RFM input'!$I$81-'RFM input'!$I$135)/A21taxstdlife))","v":5.3423393533207797E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E375),('RFM input'!$I$81-'RFM input'!$I$135)-SUM($I375:K375),('RFM input'!$I$81-'RFM input'!$I$135)/A21taxstdlife))","v":5.3423393533207797E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E375),('RFM input'!$I$81-'RFM input'!$I$135)-SUM($I375:L375),('RFM input'!$I$81-'RFM input'!$I$135)/A21taxstdlife))","v":5.3423393533207797E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E375),('RFM input'!$I$81-'RFM input'!$I$135)-SUM($I375:M375),('RFM input'!$I$81-'RFM input'!$I$135)/A21taxstdlife))","v":5.3423393533207797E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E375),('RFM input'!$I$81-'RFM input'!$I$135)-SUM($I375:N375),('RFM input'!$I$81-'RFM input'!$I$135)/A21taxstdlife))","v":5.3423393533207797E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E375),('RFM input'!$I$81-'RFM input'!$I$135)-SUM($I375:O375),('RFM input'!$I$81-'RFM input'!$I$135)/A21taxstdlife))","v":5.3423393533207797E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E375),('RFM input'!$I$81-'RFM input'!$I$135)-SUM($I375:P375),('RFM input'!$I$81-'RFM input'!$I$135)/A21taxstdlife))","v":5.3423393533207797E-2}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E376),('RFM input'!$J$81-'RFM input'!$J$135)-SUM($J376:J376),('RFM input'!$J$81-'RFM input'!$J$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E376),('RFM input'!$J$81-'RFM input'!$J$135)-SUM($J376:K376),('RFM input'!$J$81-'RFM input'!$J$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E376),('RFM input'!$J$81-'RFM input'!$J$135)-SUM($J376:L376),('RFM input'!$J$81-'RFM input'!$J$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E376),('RFM input'!$J$81-'RFM input'!$J$135)-SUM($J376:M376),('RFM input'!$J$81-'RFM input'!$J$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E376),('RFM input'!$J$81-'RFM input'!$J$135)-SUM($J376:N376),('RFM input'!$J$81-'RFM input'!$J$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E376),('RFM input'!$J$81-'RFM input'!$J$135)-SUM($J376:O376),('RFM input'!$J$81-'RFM input'!$J$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E376),('RFM input'!$J$81-'RFM input'!$J$135)-SUM($J376:P376),('RFM input'!$J$81-'RFM input'!$J$135)/A21taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E377),('RFM input'!$K$81-'RFM input'!$K$135)-SUM($K377:K377),('RFM input'!$K$81-'RFM input'!$K$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E377),('RFM input'!$K$81-'RFM input'!$K$135)-SUM($K377:L377),('RFM input'!$K$81-'RFM input'!$K$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E377),('RFM input'!$K$81-'RFM input'!$K$135)-SUM($K377:M377),('RFM input'!$K$81-'RFM input'!$K$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E377),('RFM input'!$K$81-'RFM input'!$K$135)-SUM($K377:N377),('RFM input'!$K$81-'RFM input'!$K$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E377),('RFM input'!$K$81-'RFM input'!$K$135)-SUM($K377:O377),('RFM input'!$K$81-'RFM input'!$K$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E377),('RFM input'!$K$81-'RFM input'!$K$135)-SUM($K377:P377),('RFM input'!$K$81-'RFM input'!$K$135)/A21taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E378),('RFM input'!$L$81-'RFM input'!$L$135)-SUM($L378:L378),('RFM input'!$L$81-'RFM input'!$L$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E378),('RFM input'!$L$81-'RFM input'!$L$135)-SUM($L378:M378),('RFM input'!$L$81-'RFM input'!$L$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E378),('RFM input'!$L$81-'RFM input'!$L$135)-SUM($L378:N378),('RFM input'!$L$81-'RFM input'!$L$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E378),('RFM input'!$L$81-'RFM input'!$L$135)-SUM($L378:O378),('RFM input'!$L$81-'RFM input'!$L$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E378),('RFM input'!$L$81-'RFM input'!$L$135)-SUM($L378:P378),('RFM input'!$L$81-'RFM input'!$L$135)/A21taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E379),('RFM input'!$M$81-'RFM input'!$M$135)-SUM($M379:M379),('RFM input'!$M$81-'RFM input'!$M$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E379),('RFM input'!$M$81-'RFM input'!$M$135)-SUM($M379:N379),('RFM input'!$M$81-'RFM input'!$M$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E379),('RFM input'!$M$81-'RFM input'!$M$135)-SUM($M379:O379),('RFM input'!$M$81-'RFM input'!$M$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E379),('RFM input'!$M$81-'RFM input'!$M$135)-SUM($M379:P379),('RFM input'!$M$81-'RFM input'!$M$135)/A21taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E380),('RFM input'!$N$81-'RFM input'!$N$135)-SUM($N380:N380),('RFM input'!$N$81-'RFM input'!$N$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E380),('RFM input'!$N$81-'RFM input'!$N$135)-SUM($N380:O380),('RFM input'!$N$81-'RFM input'!$N$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E380),('RFM input'!$N$81-'RFM input'!$N$135)-SUM($N380:P380),('RFM input'!$N$81-'RFM input'!$N$135)/A21taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E381),('RFM input'!$O$81-'RFM input'!$O$135)-SUM($O381:O381),('RFM input'!$O$81-'RFM input'!$O$135)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E381),('RFM input'!$O$81-'RFM input'!$O$135)-SUM($O381:P381),('RFM input'!$O$81-'RFM input'!$O$135)/A21taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E382),('RFM input'!$P$81-'RFM input'!$P$135)-SUM($P382:P382),('RFM input'!$P$81-'RFM input'!$P$135)/A21taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,null,-0.65154028698663002,-0.70434466988194333,{"$f":"IF(COUNT($H384:I384)>='RFM input'!$W$7,0, -SUM(J372:J383))","v":0},{"$f":"IF(COUNT($H384:J384)>='RFM input'!$W$7,0, -SUM(K372:K383))","v":0},{"$f":"IF(COUNT($H384:K384)>='RFM input'!$W$7,0, -SUM(L372:L383))","v":0},{"$f":"IF(COUNT($H384:L384)>='RFM input'!$W$7,0, -SUM(M372:M383))","v":0},{"$f":"IF(COUNT($H384:M384)>='RFM input'!$W$7,0, -SUM(N372:N383))","v":0},{"$f":"IF(COUNT($H384:N384)>='RFM input'!$W$7,0, -SUM(O372:O383))","v":0},{"$f":"IF(COUNT($H384:O384)>='RFM input'!$W$7,0, -SUM(P372:P383))","v":0},{"$f":"IF(COUNT($H384:P384)>='RFM input'!$W$7,0, -SUM(Q372:Q383))","v":0}]
[null,{"$f":"Asset22","v":"HVST Service Connections"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A22taxstdlife+$E387),('RFM input'!$H$82-'RFM input'!$H$136)-SUM($H387:H387),('RFM input'!$H$82-'RFM input'!$H$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E387),('RFM input'!$H$82-'RFM input'!$H$136)-SUM($H387:I387),('RFM input'!$H$82-'RFM input'!$H$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E387),('RFM input'!$H$82-'RFM input'!$H$136)-SUM($H387:J387),('RFM input'!$H$82-'RFM input'!$H$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E387),('RFM input'!$H$82-'RFM input'!$H$136)-SUM($H387:K387),('RFM input'!$H$82-'RFM input'!$H$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E387),('RFM input'!$H$82-'RFM input'!$H$136)-SUM($H387:L387),('RFM input'!$H$82-'RFM input'!$H$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E387),('RFM input'!$H$82-'RFM input'!$H$136)-SUM($H387:M387),('RFM input'!$H$82-'RFM input'!$H$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E387),('RFM input'!$H$82-'RFM input'!$H$136)-SUM($H387:N387),('RFM input'!$H$82-'RFM input'!$H$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E387),('RFM input'!$H$82-'RFM input'!$H$136)-SUM($H387:O387),('RFM input'!$H$82-'RFM input'!$H$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E387),('RFM input'!$H$82-'RFM input'!$H$136)-SUM($H387:P387),('RFM input'!$H$82-'RFM input'!$H$136)/A22taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E388),('RFM input'!$I$82-'RFM input'!$I$136)-SUM($I388:I388),('RFM input'!$I$82-'RFM input'!$I$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E388),('RFM input'!$I$82-'RFM input'!$I$136)-SUM($I388:J388),('RFM input'!$I$82-'RFM input'!$I$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E388),('RFM input'!$I$82-'RFM input'!$I$136)-SUM($I388:K388),('RFM input'!$I$82-'RFM input'!$I$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E388),('RFM input'!$I$82-'RFM input'!$I$136)-SUM($I388:L388),('RFM input'!$I$82-'RFM input'!$I$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E388),('RFM input'!$I$82-'RFM input'!$I$136)-SUM($I388:M388),('RFM input'!$I$82-'RFM input'!$I$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E388),('RFM input'!$I$82-'RFM input'!$I$136)-SUM($I388:N388),('RFM input'!$I$82-'RFM input'!$I$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E388),('RFM input'!$I$82-'RFM input'!$I$136)-SUM($I388:O388),('RFM input'!$I$82-'RFM input'!$I$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E388),('RFM input'!$I$82-'RFM input'!$I$136)-SUM($I388:P388),('RFM input'!$I$82-'RFM input'!$I$136)/A22taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E389),('RFM input'!$J$82-'RFM input'!$J$136)-SUM($J389:J389),('RFM input'!$J$82-'RFM input'!$J$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E389),('RFM input'!$J$82-'RFM input'!$J$136)-SUM($J389:K389),('RFM input'!$J$82-'RFM input'!$J$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E389),('RFM input'!$J$82-'RFM input'!$J$136)-SUM($J389:L389),('RFM input'!$J$82-'RFM input'!$J$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E389),('RFM input'!$J$82-'RFM input'!$J$136)-SUM($J389:M389),('RFM input'!$J$82-'RFM input'!$J$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E389),('RFM input'!$J$82-'RFM input'!$J$136)-SUM($J389:N389),('RFM input'!$J$82-'RFM input'!$J$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E389),('RFM input'!$J$82-'RFM input'!$J$136)-SUM($J389:O389),('RFM input'!$J$82-'RFM input'!$J$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E389),('RFM input'!$J$82-'RFM input'!$J$136)-SUM($J389:P389),('RFM input'!$J$82-'RFM input'!$J$136)/A22taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E390),('RFM input'!$K$82-'RFM input'!$K$136)-SUM($K390:K390),('RFM input'!$K$82-'RFM input'!$K$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E390),('RFM input'!$K$82-'RFM input'!$K$136)-SUM($K390:L390),('RFM input'!$K$82-'RFM input'!$K$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E390),('RFM input'!$K$82-'RFM input'!$K$136)-SUM($K390:M390),('RFM input'!$K$82-'RFM input'!$K$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E390),('RFM input'!$K$82-'RFM input'!$K$136)-SUM($K390:N390),('RFM input'!$K$82-'RFM input'!$K$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E390),('RFM input'!$K$82-'RFM input'!$K$136)-SUM($K390:O390),('RFM input'!$K$82-'RFM input'!$K$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E390),('RFM input'!$K$82-'RFM input'!$K$136)-SUM($K390:P390),('RFM input'!$K$82-'RFM input'!$K$136)/A22taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E391),('RFM input'!$L$82-'RFM input'!$L$136)-SUM($L391:L391),('RFM input'!$L$82-'RFM input'!$L$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E391),('RFM input'!$L$82-'RFM input'!$L$136)-SUM($L391:M391),('RFM input'!$L$82-'RFM input'!$L$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E391),('RFM input'!$L$82-'RFM input'!$L$136)-SUM($L391:N391),('RFM input'!$L$82-'RFM input'!$L$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E391),('RFM input'!$L$82-'RFM input'!$L$136)-SUM($L391:O391),('RFM input'!$L$82-'RFM input'!$L$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E391),('RFM input'!$L$82-'RFM input'!$L$136)-SUM($L391:P391),('RFM input'!$L$82-'RFM input'!$L$136)/A22taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E392),('RFM input'!$M$82-'RFM input'!$M$136)-SUM($M392:M392),('RFM input'!$M$82-'RFM input'!$M$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E392),('RFM input'!$M$82-'RFM input'!$M$136)-SUM($M392:N392),('RFM input'!$M$82-'RFM input'!$M$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E392),('RFM input'!$M$82-'RFM input'!$M$136)-SUM($M392:O392),('RFM input'!$M$82-'RFM input'!$M$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E392),('RFM input'!$M$82-'RFM input'!$M$136)-SUM($M392:P392),('RFM input'!$M$82-'RFM input'!$M$136)/A22taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E393),('RFM input'!$N$82-'RFM input'!$N$136)-SUM($N393:N393),('RFM input'!$N$82-'RFM input'!$N$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E393),('RFM input'!$N$82-'RFM input'!$N$136)-SUM($N393:O393),('RFM input'!$N$82-'RFM input'!$N$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E393),('RFM input'!$N$82-'RFM input'!$N$136)-SUM($N393:P393),('RFM input'!$N$82-'RFM input'!$N$136)/A22taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E394),('RFM input'!$O$82-'RFM input'!$O$136)-SUM($O394:O394),('RFM input'!$O$82-'RFM input'!$O$136)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E394),('RFM input'!$O$82-'RFM input'!$O$136)-SUM($O394:P394),('RFM input'!$O$82-'RFM input'!$O$136)/A22taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E395),('RFM input'!$P$82-'RFM input'!$P$136)-SUM($P395:P395),('RFM input'!$P$82-'RFM input'!$P$136)/A22taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,null,0,0,{"$f":"IF(COUNT($H397:I397)>='RFM input'!$W$7,0, -SUM(J385:J396))","v":0},{"$f":"IF(COUNT($H397:J397)>='RFM input'!$W$7,0, -SUM(K385:K396))","v":0},{"$f":"IF(COUNT($H397:K397)>='RFM input'!$W$7,0, -SUM(L385:L396))","v":0},{"$f":"IF(COUNT($H397:L397)>='RFM input'!$W$7,0, -SUM(M385:M396))","v":0},{"$f":"IF(COUNT($H397:M397)>='RFM input'!$W$7,0, -SUM(N385:N396))","v":0},{"$f":"IF(COUNT($H397:N397)>='RFM input'!$W$7,0, -SUM(O385:O396))","v":0},{"$f":"IF(COUNT($H397:O397)>='RFM input'!$W$7,0, -SUM(P385:P396))","v":0},{"$f":"IF(COUNT($H397:P397)>='RFM input'!$W$7,0, -SUM(Q385:Q396))","v":0}]
[null,{"$f":"Asset23","v":"HV Service Connections"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A23taxstdlife+$E400),('RFM input'!$H$83-'RFM input'!$H$137)-SUM($H400:H400),('RFM input'!$H$83-'RFM input'!$H$137)/A23taxstdlife))","v":2.2240996537167129E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E400),('RFM input'!$H$83-'RFM input'!$H$137)-SUM($H400:I400),('RFM input'!$H$83-'RFM input'!$H$137)/A23taxstdlife))","v":2.2240996537167129E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E400),('RFM input'!$H$83-'RFM input'!$H$137)-SUM($H400:J400),('RFM input'!$H$83-'RFM input'!$H$137)/A23taxstdlife))","v":2.2240996537167129E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E400),('RFM input'!$H$83-'RFM input'!$H$137)-SUM($H400:K400),('RFM input'!$H$83-'RFM input'!$H$137)/A23taxstdlife))","v":2.2240996537167129E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E400),('RFM input'!$H$83-'RFM input'!$H$137)-SUM($H400:L400),('RFM input'!$H$83-'RFM input'!$H$137)/A23taxstdlife))","v":2.2240996537167129E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E400),('RFM input'!$H$83-'RFM input'!$H$137)-SUM($H400:M400),('RFM input'!$H$83-'RFM input'!$H$137)/A23taxstdlife))","v":2.2240996537167129E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E400),('RFM input'!$H$83-'RFM input'!$H$137)-SUM($H400:N400),('RFM input'!$H$83-'RFM input'!$H$137)/A23taxstdlife))","v":2.2240996537167129E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E400),('RFM input'!$H$83-'RFM input'!$H$137)-SUM($H400:O400),('RFM input'!$H$83-'RFM input'!$H$137)/A23taxstdlife))","v":2.2240996537167129E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E400),('RFM input'!$H$83-'RFM input'!$H$137)-SUM($H400:P400),('RFM input'!$H$83-'RFM input'!$H$137)/A23taxstdlife))","v":2.2240996537167129E-3}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E401),('RFM input'!$I$83-'RFM input'!$I$137)-SUM($I401:I401),('RFM input'!$I$83-'RFM input'!$I$137)/A23taxstdlife))","v":2.1896356594370931E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E401),('RFM input'!$I$83-'RFM input'!$I$137)-SUM($I401:J401),('RFM input'!$I$83-'RFM input'!$I$137)/A23taxstdlife))","v":2.1896356594370931E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E401),('RFM input'!$I$83-'RFM input'!$I$137)-SUM($I401:K401),('RFM input'!$I$83-'RFM input'!$I$137)/A23taxstdlife))","v":2.1896356594370931E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E401),('RFM input'!$I$83-'RFM input'!$I$137)-SUM($I401:L401),('RFM input'!$I$83-'RFM input'!$I$137)/A23taxstdlife))","v":2.1896356594370931E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E401),('RFM input'!$I$83-'RFM input'!$I$137)-SUM($I401:M401),('RFM input'!$I$83-'RFM input'!$I$137)/A23taxstdlife))","v":2.1896356594370931E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E401),('RFM input'!$I$83-'RFM input'!$I$137)-SUM($I401:N401),('RFM input'!$I$83-'RFM input'!$I$137)/A23taxstdlife))","v":2.1896356594370931E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E401),('RFM input'!$I$83-'RFM input'!$I$137)-SUM($I401:O401),('RFM input'!$I$83-'RFM input'!$I$137)/A23taxstdlife))","v":2.1896356594370931E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E401),('RFM input'!$I$83-'RFM input'!$I$137)-SUM($I401:P401),('RFM input'!$I$83-'RFM input'!$I$137)/A23taxstdlife))","v":2.1896356594370931E-3}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E402),('RFM input'!$J$83-'RFM input'!$J$137)-SUM($J402:J402),('RFM input'!$J$83-'RFM input'!$J$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E402),('RFM input'!$J$83-'RFM input'!$J$137)-SUM($J402:K402),('RFM input'!$J$83-'RFM input'!$J$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E402),('RFM input'!$J$83-'RFM input'!$J$137)-SUM($J402:L402),('RFM input'!$J$83-'RFM input'!$J$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E402),('RFM input'!$J$83-'RFM input'!$J$137)-SUM($J402:M402),('RFM input'!$J$83-'RFM input'!$J$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E402),('RFM input'!$J$83-'RFM input'!$J$137)-SUM($J402:N402),('RFM input'!$J$83-'RFM input'!$J$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E402),('RFM input'!$J$83-'RFM input'!$J$137)-SUM($J402:O402),('RFM input'!$J$83-'RFM input'!$J$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E402),('RFM input'!$J$83-'RFM input'!$J$137)-SUM($J402:P402),('RFM input'!$J$83-'RFM input'!$J$137)/A23taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E403),('RFM input'!$K$83-'RFM input'!$K$137)-SUM($K403:K403),('RFM input'!$K$83-'RFM input'!$K$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E403),('RFM input'!$K$83-'RFM input'!$K$137)-SUM($K403:L403),('RFM input'!$K$83-'RFM input'!$K$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E403),('RFM input'!$K$83-'RFM input'!$K$137)-SUM($K403:M403),('RFM input'!$K$83-'RFM input'!$K$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E403),('RFM input'!$K$83-'RFM input'!$K$137)-SUM($K403:N403),('RFM input'!$K$83-'RFM input'!$K$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E403),('RFM input'!$K$83-'RFM input'!$K$137)-SUM($K403:O403),('RFM input'!$K$83-'RFM input'!$K$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E403),('RFM input'!$K$83-'RFM input'!$K$137)-SUM($K403:P403),('RFM input'!$K$83-'RFM input'!$K$137)/A23taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E404),('RFM input'!$L$83-'RFM input'!$L$137)-SUM($L404:L404),('RFM input'!$L$83-'RFM input'!$L$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E404),('RFM input'!$L$83-'RFM input'!$L$137)-SUM($L404:M404),('RFM input'!$L$83-'RFM input'!$L$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E404),('RFM input'!$L$83-'RFM input'!$L$137)-SUM($L404:N404),('RFM input'!$L$83-'RFM input'!$L$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E404),('RFM input'!$L$83-'RFM input'!$L$137)-SUM($L404:O404),('RFM input'!$L$83-'RFM input'!$L$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E404),('RFM input'!$L$83-'RFM input'!$L$137)-SUM($L404:P404),('RFM input'!$L$83-'RFM input'!$L$137)/A23taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E405),('RFM input'!$M$83-'RFM input'!$M$137)-SUM($M405:M405),('RFM input'!$M$83-'RFM input'!$M$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E405),('RFM input'!$M$83-'RFM input'!$M$137)-SUM($M405:N405),('RFM input'!$M$83-'RFM input'!$M$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E405),('RFM input'!$M$83-'RFM input'!$M$137)-SUM($M405:O405),('RFM input'!$M$83-'RFM input'!$M$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E405),('RFM input'!$M$83-'RFM input'!$M$137)-SUM($M405:P405),('RFM input'!$M$83-'RFM input'!$M$137)/A23taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E406),('RFM input'!$N$83-'RFM input'!$N$137)-SUM($N406:N406),('RFM input'!$N$83-'RFM input'!$N$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E406),('RFM input'!$N$83-'RFM input'!$N$137)-SUM($N406:O406),('RFM input'!$N$83-'RFM input'!$N$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E406),('RFM input'!$N$83-'RFM input'!$N$137)-SUM($N406:P406),('RFM input'!$N$83-'RFM input'!$N$137)/A23taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E407),('RFM input'!$O$83-'RFM input'!$O$137)-SUM($O407:O407),('RFM input'!$O$83-'RFM input'!$O$137)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E407),('RFM input'!$O$83-'RFM input'!$O$137)-SUM($O407:P407),('RFM input'!$O$83-'RFM input'!$O$137)/A23taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E408),('RFM input'!$P$83-'RFM input'!$P$137)-SUM($P408:P408),('RFM input'!$P$83-'RFM input'!$P$137)/A23taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,null,-4.3460611153894775E-2,-4.5684710807611488E-2,{"$f":"IF(COUNT($H410:I410)>='RFM input'!$W$7,0, -SUM(J398:J409))","v":0},{"$f":"IF(COUNT($H410:J410)>='RFM input'!$W$7,0, -SUM(K398:K409))","v":0},{"$f":"IF(COUNT($H410:K410)>='RFM input'!$W$7,0, -SUM(L398:L409))","v":0},{"$f":"IF(COUNT($H410:L410)>='RFM input'!$W$7,0, -SUM(M398:M409))","v":0},{"$f":"IF(COUNT($H410:M410)>='RFM input'!$W$7,0, -SUM(N398:N409))","v":0},{"$f":"IF(COUNT($H410:N410)>='RFM input'!$W$7,0, -SUM(O398:O409))","v":0},{"$f":"IF(COUNT($H410:O410)>='RFM input'!$W$7,0, -SUM(P398:P409))","v":0},{"$f":"IF(COUNT($H410:P410)>='RFM input'!$W$7,0, -SUM(Q398:Q409))","v":0}]
[null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A24taxstdlife+$E413),('RFM input'!$H$84-'RFM input'!$H$138)-SUM($H413:H413),('RFM input'!$H$84-'RFM input'!$H$138)/A24taxstdlife))","v":6.7283608311076968E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E413),('RFM input'!$H$84-'RFM input'!$H$138)-SUM($H413:I413),('RFM input'!$H$84-'RFM input'!$H$138)/A24taxstdlife))","v":6.7283608311076968E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E413),('RFM input'!$H$84-'RFM input'!$H$138)-SUM($H413:J413),('RFM input'!$H$84-'RFM input'!$H$138)/A24taxstdlife))","v":6.7283608311076968E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E413),('RFM input'!$H$84-'RFM input'!$H$138)-SUM($H413:K413),('RFM input'!$H$84-'RFM input'!$H$138)/A24taxstdlife))","v":6.7283608311076968E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E413),('RFM input'!$H$84-'RFM input'!$H$138)-SUM($H413:L413),('RFM input'!$H$84-'RFM input'!$H$138)/A24taxstdlife))","v":6.7283608311076968E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E413),('RFM input'!$H$84-'RFM input'!$H$138)-SUM($H413:M413),('RFM input'!$H$84-'RFM input'!$H$138)/A24taxstdlife))","v":6.7283608311076968E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E413),('RFM input'!$H$84-'RFM input'!$H$138)-SUM($H413:N413),('RFM input'!$H$84-'RFM input'!$H$138)/A24taxstdlife))","v":6.7283608311076968E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E413),('RFM input'!$H$84-'RFM input'!$H$138)-SUM($H413:O413),('RFM input'!$H$84-'RFM input'!$H$138)/A24taxstdlife))","v":6.7283608311076968E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E413),('RFM input'!$H$84-'RFM input'!$H$138)-SUM($H413:P413),('RFM input'!$H$84-'RFM input'!$H$138)/A24taxstdlife))","v":6.7283608311076968E-4}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E414),('RFM input'!$I$84-'RFM input'!$I$138)-SUM($I414:I414),('RFM input'!$I$84-'RFM input'!$I$138)/A24taxstdlife))","v":6.8578537068743448E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E414),('RFM input'!$I$84-'RFM input'!$I$138)-SUM($I414:J414),('RFM input'!$I$84-'RFM input'!$I$138)/A24taxstdlife))","v":6.8578537068743448E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E414),('RFM input'!$I$84-'RFM input'!$I$138)-SUM($I414:K414),('RFM input'!$I$84-'RFM input'!$I$138)/A24taxstdlife))","v":6.8578537068743448E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E414),('RFM input'!$I$84-'RFM input'!$I$138)-SUM($I414:L414),('RFM input'!$I$84-'RFM input'!$I$138)/A24taxstdlife))","v":6.8578537068743448E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E414),('RFM input'!$I$84-'RFM input'!$I$138)-SUM($I414:M414),('RFM input'!$I$84-'RFM input'!$I$138)/A24taxstdlife))","v":6.8578537068743448E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E414),('RFM input'!$I$84-'RFM input'!$I$138)-SUM($I414:N414),('RFM input'!$I$84-'RFM input'!$I$138)/A24taxstdlife))","v":6.8578537068743448E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E414),('RFM input'!$I$84-'RFM input'!$I$138)-SUM($I414:O414),('RFM input'!$I$84-'RFM input'!$I$138)/A24taxstdlife))","v":6.8578537068743448E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E414),('RFM input'!$I$84-'RFM input'!$I$138)-SUM($I414:P414),('RFM input'!$I$84-'RFM input'!$I$138)/A24taxstdlife))","v":6.8578537068743448E-4}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E415),('RFM input'!$J$84-'RFM input'!$J$138)-SUM($J415:J415),('RFM input'!$J$84-'RFM input'!$J$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E415),('RFM input'!$J$84-'RFM input'!$J$138)-SUM($J415:K415),('RFM input'!$J$84-'RFM input'!$J$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E415),('RFM input'!$J$84-'RFM input'!$J$138)-SUM($J415:L415),('RFM input'!$J$84-'RFM input'!$J$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E415),('RFM input'!$J$84-'RFM input'!$J$138)-SUM($J415:M415),('RFM input'!$J$84-'RFM input'!$J$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E415),('RFM input'!$J$84-'RFM input'!$J$138)-SUM($J415:N415),('RFM input'!$J$84-'RFM input'!$J$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E415),('RFM input'!$J$84-'RFM input'!$J$138)-SUM($J415:O415),('RFM input'!$J$84-'RFM input'!$J$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E415),('RFM input'!$J$84-'RFM input'!$J$138)-SUM($J415:P415),('RFM input'!$J$84-'RFM input'!$J$138)/A24taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E416),('RFM input'!$K$84-'RFM input'!$K$138)-SUM($K416:K416),('RFM input'!$K$84-'RFM input'!$K$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E416),('RFM input'!$K$84-'RFM input'!$K$138)-SUM($K416:L416),('RFM input'!$K$84-'RFM input'!$K$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E416),('RFM input'!$K$84-'RFM input'!$K$138)-SUM($K416:M416),('RFM input'!$K$84-'RFM input'!$K$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E416),('RFM input'!$K$84-'RFM input'!$K$138)-SUM($K416:N416),('RFM input'!$K$84-'RFM input'!$K$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E416),('RFM input'!$K$84-'RFM input'!$K$138)-SUM($K416:O416),('RFM input'!$K$84-'RFM input'!$K$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E416),('RFM input'!$K$84-'RFM input'!$K$138)-SUM($K416:P416),('RFM input'!$K$84-'RFM input'!$K$138)/A24taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E417),('RFM input'!$L$84-'RFM input'!$L$138)-SUM($L417:L417),('RFM input'!$L$84-'RFM input'!$L$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E417),('RFM input'!$L$84-'RFM input'!$L$138)-SUM($L417:M417),('RFM input'!$L$84-'RFM input'!$L$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E417),('RFM input'!$L$84-'RFM input'!$L$138)-SUM($L417:N417),('RFM input'!$L$84-'RFM input'!$L$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E417),('RFM input'!$L$84-'RFM input'!$L$138)-SUM($L417:O417),('RFM input'!$L$84-'RFM input'!$L$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E417),('RFM input'!$L$84-'RFM input'!$L$138)-SUM($L417:P417),('RFM input'!$L$84-'RFM input'!$L$138)/A24taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E418),('RFM input'!$M$84-'RFM input'!$M$138)-SUM($M418:M418),('RFM input'!$M$84-'RFM input'!$M$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E418),('RFM input'!$M$84-'RFM input'!$M$138)-SUM($M418:N418),('RFM input'!$M$84-'RFM input'!$M$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E418),('RFM input'!$M$84-'RFM input'!$M$138)-SUM($M418:O418),('RFM input'!$M$84-'RFM input'!$M$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E418),('RFM input'!$M$84-'RFM input'!$M$138)-SUM($M418:P418),('RFM input'!$M$84-'RFM input'!$M$138)/A24taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E419),('RFM input'!$N$84-'RFM input'!$N$138)-SUM($N419:N419),('RFM input'!$N$84-'RFM input'!$N$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E419),('RFM input'!$N$84-'RFM input'!$N$138)-SUM($N419:O419),('RFM input'!$N$84-'RFM input'!$N$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E419),('RFM input'!$N$84-'RFM input'!$N$138)-SUM($N419:P419),('RFM input'!$N$84-'RFM input'!$N$138)/A24taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E420),('RFM input'!$O$84-'RFM input'!$O$138)-SUM($O420:O420),('RFM input'!$O$84-'RFM input'!$O$138)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E420),('RFM input'!$O$84-'RFM input'!$O$138)-SUM($O420:P420),('RFM input'!$O$84-'RFM input'!$O$138)/A24taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E421),('RFM input'!$P$84-'RFM input'!$P$138)-SUM($P421:P421),('RFM input'!$P$84-'RFM input'!$P$138)/A24taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,null,-1.7382983437182451E-2,-1.8055819520293222E-2,{"$f":"IF(COUNT($H423:I423)>='RFM input'!$W$7,0, -SUM(J411:J422))","v":0},{"$f":"IF(COUNT($H423:J423)>='RFM input'!$W$7,0, -SUM(K411:K422))","v":0},{"$f":"IF(COUNT($H423:K423)>='RFM input'!$W$7,0, -SUM(L411:L422))","v":0},{"$f":"IF(COUNT($H423:L423)>='RFM input'!$W$7,0, -SUM(M411:M422))","v":0},{"$f":"IF(COUNT($H423:M423)>='RFM input'!$W$7,0, -SUM(N411:N422))","v":0},{"$f":"IF(COUNT($H423:N423)>='RFM input'!$W$7,0, -SUM(O411:O422))","v":0},{"$f":"IF(COUNT($H423:O423)>='RFM input'!$W$7,0, -SUM(P411:P422))","v":0},{"$f":"IF(COUNT($H423:P423)>='RFM input'!$W$7,0, -SUM(Q411:Q422))","v":0}]
[null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A25taxstdlife+$E426),('RFM input'!$H$85-'RFM input'!$H$139)-SUM($H426:H426),('RFM input'!$H$85-'RFM input'!$H$139)/A25taxstdlife))","v":4.0210340157276784E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E426),('RFM input'!$H$85-'RFM input'!$H$139)-SUM($H426:I426),('RFM input'!$H$85-'RFM input'!$H$139)/A25taxstdlife))","v":4.0210340157276784E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E426),('RFM input'!$H$85-'RFM input'!$H$139)-SUM($H426:J426),('RFM input'!$H$85-'RFM input'!$H$139)/A25taxstdlife))","v":4.0210340157276784E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E426),('RFM input'!$H$85-'RFM input'!$H$139)-SUM($H426:K426),('RFM input'!$H$85-'RFM input'!$H$139)/A25taxstdlife))","v":4.0210340157276784E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E426),('RFM input'!$H$85-'RFM input'!$H$139)-SUM($H426:L426),('RFM input'!$H$85-'RFM input'!$H$139)/A25taxstdlife))","v":4.0210340157276784E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E426),('RFM input'!$H$85-'RFM input'!$H$139)-SUM($H426:M426),('RFM input'!$H$85-'RFM input'!$H$139)/A25taxstdlife))","v":4.0210340157276784E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E426),('RFM input'!$H$85-'RFM input'!$H$139)-SUM($H426:N426),('RFM input'!$H$85-'RFM input'!$H$139)/A25taxstdlife))","v":4.0210340157276784E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E426),('RFM input'!$H$85-'RFM input'!$H$139)-SUM($H426:O426),('RFM input'!$H$85-'RFM input'!$H$139)/A25taxstdlife))","v":4.0210340157276784E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E426),('RFM input'!$H$85-'RFM input'!$H$139)-SUM($H426:P426),('RFM input'!$H$85-'RFM input'!$H$139)/A25taxstdlife))","v":4.0210340157276784E-3}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E427),('RFM input'!$I$85-'RFM input'!$I$139)-SUM($I427:I427),('RFM input'!$I$85-'RFM input'!$I$139)/A25taxstdlife))","v":3.9587252549288503E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E427),('RFM input'!$I$85-'RFM input'!$I$139)-SUM($I427:J427),('RFM input'!$I$85-'RFM input'!$I$139)/A25taxstdlife))","v":3.9587252549288503E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E427),('RFM input'!$I$85-'RFM input'!$I$139)-SUM($I427:K427),('RFM input'!$I$85-'RFM input'!$I$139)/A25taxstdlife))","v":3.9587252549288503E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E427),('RFM input'!$I$85-'RFM input'!$I$139)-SUM($I427:L427),('RFM input'!$I$85-'RFM input'!$I$139)/A25taxstdlife))","v":3.9587252549288503E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E427),('RFM input'!$I$85-'RFM input'!$I$139)-SUM($I427:M427),('RFM input'!$I$85-'RFM input'!$I$139)/A25taxstdlife))","v":3.9587252549288503E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E427),('RFM input'!$I$85-'RFM input'!$I$139)-SUM($I427:N427),('RFM input'!$I$85-'RFM input'!$I$139)/A25taxstdlife))","v":3.9587252549288503E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E427),('RFM input'!$I$85-'RFM input'!$I$139)-SUM($I427:O427),('RFM input'!$I$85-'RFM input'!$I$139)/A25taxstdlife))","v":3.9587252549288503E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E427),('RFM input'!$I$85-'RFM input'!$I$139)-SUM($I427:P427),('RFM input'!$I$85-'RFM input'!$I$139)/A25taxstdlife))","v":3.9587252549288503E-3}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E428),('RFM input'!$J$85-'RFM input'!$J$139)-SUM($J428:J428),('RFM input'!$J$85-'RFM input'!$J$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E428),('RFM input'!$J$85-'RFM input'!$J$139)-SUM($J428:K428),('RFM input'!$J$85-'RFM input'!$J$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E428),('RFM input'!$J$85-'RFM input'!$J$139)-SUM($J428:L428),('RFM input'!$J$85-'RFM input'!$J$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E428),('RFM input'!$J$85-'RFM input'!$J$139)-SUM($J428:M428),('RFM input'!$J$85-'RFM input'!$J$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E428),('RFM input'!$J$85-'RFM input'!$J$139)-SUM($J428:N428),('RFM input'!$J$85-'RFM input'!$J$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E428),('RFM input'!$J$85-'RFM input'!$J$139)-SUM($J428:O428),('RFM input'!$J$85-'RFM input'!$J$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E428),('RFM input'!$J$85-'RFM input'!$J$139)-SUM($J428:P428),('RFM input'!$J$85-'RFM input'!$J$139)/A25taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E429),('RFM input'!$K$85-'RFM input'!$K$139)-SUM($K429:K429),('RFM input'!$K$85-'RFM input'!$K$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E429),('RFM input'!$K$85-'RFM input'!$K$139)-SUM($K429:L429),('RFM input'!$K$85-'RFM input'!$K$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E429),('RFM input'!$K$85-'RFM input'!$K$139)-SUM($K429:M429),('RFM input'!$K$85-'RFM input'!$K$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E429),('RFM input'!$K$85-'RFM input'!$K$139)-SUM($K429:N429),('RFM input'!$K$85-'RFM input'!$K$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E429),('RFM input'!$K$85-'RFM input'!$K$139)-SUM($K429:O429),('RFM input'!$K$85-'RFM input'!$K$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E429),('RFM input'!$K$85-'RFM input'!$K$139)-SUM($K429:P429),('RFM input'!$K$85-'RFM input'!$K$139)/A25taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E430),('RFM input'!$L$85-'RFM input'!$L$139)-SUM($L430:L430),('RFM input'!$L$85-'RFM input'!$L$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E430),('RFM input'!$L$85-'RFM input'!$L$139)-SUM($L430:M430),('RFM input'!$L$85-'RFM input'!$L$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E430),('RFM input'!$L$85-'RFM input'!$L$139)-SUM($L430:N430),('RFM input'!$L$85-'RFM input'!$L$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E430),('RFM input'!$L$85-'RFM input'!$L$139)-SUM($L430:O430),('RFM input'!$L$85-'RFM input'!$L$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E430),('RFM input'!$L$85-'RFM input'!$L$139)-SUM($L430:P430),('RFM input'!$L$85-'RFM input'!$L$139)/A25taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E431),('RFM input'!$M$85-'RFM input'!$M$139)-SUM($M431:M431),('RFM input'!$M$85-'RFM input'!$M$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E431),('RFM input'!$M$85-'RFM input'!$M$139)-SUM($M431:N431),('RFM input'!$M$85-'RFM input'!$M$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E431),('RFM input'!$M$85-'RFM input'!$M$139)-SUM($M431:O431),('RFM input'!$M$85-'RFM input'!$M$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E431),('RFM input'!$M$85-'RFM input'!$M$139)-SUM($M431:P431),('RFM input'!$M$85-'RFM input'!$M$139)/A25taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E432),('RFM input'!$N$85-'RFM input'!$N$139)-SUM($N432:N432),('RFM input'!$N$85-'RFM input'!$N$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E432),('RFM input'!$N$85-'RFM input'!$N$139)-SUM($N432:O432),('RFM input'!$N$85-'RFM input'!$N$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E432),('RFM input'!$N$85-'RFM input'!$N$139)-SUM($N432:P432),('RFM input'!$N$85-'RFM input'!$N$139)/A25taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E433),('RFM input'!$O$85-'RFM input'!$O$139)-SUM($O433:O433),('RFM input'!$O$85-'RFM input'!$O$139)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E433),('RFM input'!$O$85-'RFM input'!$O$139)-SUM($O433:P433),('RFM input'!$O$85-'RFM input'!$O$139)/A25taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E434),('RFM input'!$P$85-'RFM input'!$P$139)-SUM($P434:P434),('RFM input'!$P$85-'RFM input'!$P$139)/A25taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,null,-7.742386955317071E-2,-8.1444903568898386E-2,{"$f":"IF(COUNT($H436:I436)>='RFM input'!$W$7,0, -SUM(J424:J435))","v":0},{"$f":"IF(COUNT($H436:J436)>='RFM input'!$W$7,0, -SUM(K424:K435))","v":0},{"$f":"IF(COUNT($H436:K436)>='RFM input'!$W$7,0, -SUM(L424:L435))","v":0},{"$f":"IF(COUNT($H436:L436)>='RFM input'!$W$7,0, -SUM(M424:M435))","v":0},{"$f":"IF(COUNT($H436:M436)>='RFM input'!$W$7,0, -SUM(N424:N435))","v":0},{"$f":"IF(COUNT($H436:N436)>='RFM input'!$W$7,0, -SUM(O424:O435))","v":0},{"$f":"IF(COUNT($H436:O436)>='RFM input'!$W$7,0, -SUM(P424:P435))","v":0},{"$f":"IF(COUNT($H436:P436)>='RFM input'!$W$7,0, -SUM(Q424:Q435))","v":0}]
[null,{"$f":"Asset26","v":"Business LV Service Connections"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A26taxstdlife+$E439),('RFM input'!$H$86-'RFM input'!$H$140)-SUM($H439:H439),('RFM input'!$H$86-'RFM input'!$H$140)/A26taxstdlife))","v":1.0832677667234475E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E439),('RFM input'!$H$86-'RFM input'!$H$140)-SUM($H439:I439),('RFM input'!$H$86-'RFM input'!$H$140)/A26taxstdlife))","v":1.0832677667234475E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E439),('RFM input'!$H$86-'RFM input'!$H$140)-SUM($H439:J439),('RFM input'!$H$86-'RFM input'!$H$140)/A26taxstdlife))","v":1.0832677667234475E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E439),('RFM input'!$H$86-'RFM input'!$H$140)-SUM($H439:K439),('RFM input'!$H$86-'RFM input'!$H$140)/A26taxstdlife))","v":1.0832677667234475E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E439),('RFM input'!$H$86-'RFM input'!$H$140)-SUM($H439:L439),('RFM input'!$H$86-'RFM input'!$H$140)/A26taxstdlife))","v":1.0832677667234475E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E439),('RFM input'!$H$86-'RFM input'!$H$140)-SUM($H439:M439),('RFM input'!$H$86-'RFM input'!$H$140)/A26taxstdlife))","v":1.0832677667234475E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E439),('RFM input'!$H$86-'RFM input'!$H$140)-SUM($H439:N439),('RFM input'!$H$86-'RFM input'!$H$140)/A26taxstdlife))","v":1.0832677667234475E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E439),('RFM input'!$H$86-'RFM input'!$H$140)-SUM($H439:O439),('RFM input'!$H$86-'RFM input'!$H$140)/A26taxstdlife))","v":1.0832677667234475E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E439),('RFM input'!$H$86-'RFM input'!$H$140)-SUM($H439:P439),('RFM input'!$H$86-'RFM input'!$H$140)/A26taxstdlife))","v":1.0832677667234475E-2}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E440),('RFM input'!$I$86-'RFM input'!$I$140)-SUM($I440:I440),('RFM input'!$I$86-'RFM input'!$I$140)/A26taxstdlife))","v":1.0674426476771741E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E440),('RFM input'!$I$86-'RFM input'!$I$140)-SUM($I440:J440),('RFM input'!$I$86-'RFM input'!$I$140)/A26taxstdlife))","v":1.0674426476771741E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E440),('RFM input'!$I$86-'RFM input'!$I$140)-SUM($I440:K440),('RFM input'!$I$86-'RFM input'!$I$140)/A26taxstdlife))","v":1.0674426476771741E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E440),('RFM input'!$I$86-'RFM input'!$I$140)-SUM($I440:L440),('RFM input'!$I$86-'RFM input'!$I$140)/A26taxstdlife))","v":1.0674426476771741E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E440),('RFM input'!$I$86-'RFM input'!$I$140)-SUM($I440:M440),('RFM input'!$I$86-'RFM input'!$I$140)/A26taxstdlife))","v":1.0674426476771741E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E440),('RFM input'!$I$86-'RFM input'!$I$140)-SUM($I440:N440),('RFM input'!$I$86-'RFM input'!$I$140)/A26taxstdlife))","v":1.0674426476771741E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E440),('RFM input'!$I$86-'RFM input'!$I$140)-SUM($I440:O440),('RFM input'!$I$86-'RFM input'!$I$140)/A26taxstdlife))","v":1.0674426476771741E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E440),('RFM input'!$I$86-'RFM input'!$I$140)-SUM($I440:P440),('RFM input'!$I$86-'RFM input'!$I$140)/A26taxstdlife))","v":1.0674426476771741E-2}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E441),('RFM input'!$J$86-'RFM input'!$J$140)-SUM($J441:J441),('RFM input'!$J$86-'RFM input'!$J$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E441),('RFM input'!$J$86-'RFM input'!$J$140)-SUM($J441:K441),('RFM input'!$J$86-'RFM input'!$J$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E441),('RFM input'!$J$86-'RFM input'!$J$140)-SUM($J441:L441),('RFM input'!$J$86-'RFM input'!$J$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E441),('RFM input'!$J$86-'RFM input'!$J$140)-SUM($J441:M441),('RFM input'!$J$86-'RFM input'!$J$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E441),('RFM input'!$J$86-'RFM input'!$J$140)-SUM($J441:N441),('RFM input'!$J$86-'RFM input'!$J$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E441),('RFM input'!$J$86-'RFM input'!$J$140)-SUM($J441:O441),('RFM input'!$J$86-'RFM input'!$J$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E441),('RFM input'!$J$86-'RFM input'!$J$140)-SUM($J441:P441),('RFM input'!$J$86-'RFM input'!$J$140)/A26taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E442),('RFM input'!$K$86-'RFM input'!$K$140)-SUM($K442:K442),('RFM input'!$K$86-'RFM input'!$K$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E442),('RFM input'!$K$86-'RFM input'!$K$140)-SUM($K442:L442),('RFM input'!$K$86-'RFM input'!$K$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E442),('RFM input'!$K$86-'RFM input'!$K$140)-SUM($K442:M442),('RFM input'!$K$86-'RFM input'!$K$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E442),('RFM input'!$K$86-'RFM input'!$K$140)-SUM($K442:N442),('RFM input'!$K$86-'RFM input'!$K$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E442),('RFM input'!$K$86-'RFM input'!$K$140)-SUM($K442:O442),('RFM input'!$K$86-'RFM input'!$K$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E442),('RFM input'!$K$86-'RFM input'!$K$140)-SUM($K442:P442),('RFM input'!$K$86-'RFM input'!$K$140)/A26taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E443),('RFM input'!$L$86-'RFM input'!$L$140)-SUM($L443:L443),('RFM input'!$L$86-'RFM input'!$L$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E443),('RFM input'!$L$86-'RFM input'!$L$140)-SUM($L443:M443),('RFM input'!$L$86-'RFM input'!$L$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E443),('RFM input'!$L$86-'RFM input'!$L$140)-SUM($L443:N443),('RFM input'!$L$86-'RFM input'!$L$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E443),('RFM input'!$L$86-'RFM input'!$L$140)-SUM($L443:O443),('RFM input'!$L$86-'RFM input'!$L$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E443),('RFM input'!$L$86-'RFM input'!$L$140)-SUM($L443:P443),('RFM input'!$L$86-'RFM input'!$L$140)/A26taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E444),('RFM input'!$M$86-'RFM input'!$M$140)-SUM($M444:M444),('RFM input'!$M$86-'RFM input'!$M$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E444),('RFM input'!$M$86-'RFM input'!$M$140)-SUM($M444:N444),('RFM input'!$M$86-'RFM input'!$M$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E444),('RFM input'!$M$86-'RFM input'!$M$140)-SUM($M444:O444),('RFM input'!$M$86-'RFM input'!$M$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E444),('RFM input'!$M$86-'RFM input'!$M$140)-SUM($M444:P444),('RFM input'!$M$86-'RFM input'!$M$140)/A26taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E445),('RFM input'!$N$86-'RFM input'!$N$140)-SUM($N445:N445),('RFM input'!$N$86-'RFM input'!$N$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E445),('RFM input'!$N$86-'RFM input'!$N$140)-SUM($N445:O445),('RFM input'!$N$86-'RFM input'!$N$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E445),('RFM input'!$N$86-'RFM input'!$N$140)-SUM($N445:P445),('RFM input'!$N$86-'RFM input'!$N$140)/A26taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E446),('RFM input'!$O$86-'RFM input'!$O$140)-SUM($O446:O446),('RFM input'!$O$86-'RFM input'!$O$140)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E446),('RFM input'!$O$86-'RFM input'!$O$140)-SUM($O446:P446),('RFM input'!$O$86-'RFM input'!$O$140)/A26taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E447),('RFM input'!$P$86-'RFM input'!$P$140)-SUM($P447:P447),('RFM input'!$P$86-'RFM input'!$P$140)/A26taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,null,-0.22173478590765294,-0.23256746357488745,{"$f":"IF(COUNT($H449:I449)>='RFM input'!$W$7,0, -SUM(J437:J448))","v":0},{"$f":"IF(COUNT($H449:J449)>='RFM input'!$W$7,0, -SUM(K437:K448))","v":0},{"$f":"IF(COUNT($H449:K449)>='RFM input'!$W$7,0, -SUM(L437:L448))","v":0},{"$f":"IF(COUNT($H449:L449)>='RFM input'!$W$7,0, -SUM(M437:M448))","v":0},{"$f":"IF(COUNT($H449:M449)>='RFM input'!$W$7,0, -SUM(N437:N448))","v":0},{"$f":"IF(COUNT($H449:N449)>='RFM input'!$W$7,0, -SUM(O437:O448))","v":0},{"$f":"IF(COUNT($H449:O449)>='RFM input'!$W$7,0, -SUM(P437:P448))","v":0},{"$f":"IF(COUNT($H449:P449)>='RFM input'!$W$7,0, -SUM(Q437:Q448))","v":0}]
[null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A27taxstdlife+$E452),('RFM input'!$H$87-'RFM input'!$H$141)-SUM($H452:H452),('RFM input'!$H$87-'RFM input'!$H$141)/A27taxstdlife))","v":1.9551143082880865E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E452),('RFM input'!$H$87-'RFM input'!$H$141)-SUM($H452:I452),('RFM input'!$H$87-'RFM input'!$H$141)/A27taxstdlife))","v":1.9551143082880865E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E452),('RFM input'!$H$87-'RFM input'!$H$141)-SUM($H452:J452),('RFM input'!$H$87-'RFM input'!$H$141)/A27taxstdlife))","v":1.9551143082880865E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E452),('RFM input'!$H$87-'RFM input'!$H$141)-SUM($H452:K452),('RFM input'!$H$87-'RFM input'!$H$141)/A27taxstdlife))","v":1.9551143082880865E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E452),('RFM input'!$H$87-'RFM input'!$H$141)-SUM($H452:L452),('RFM input'!$H$87-'RFM input'!$H$141)/A27taxstdlife))","v":1.9551143082880865E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E452),('RFM input'!$H$87-'RFM input'!$H$141)-SUM($H452:M452),('RFM input'!$H$87-'RFM input'!$H$141)/A27taxstdlife))","v":1.9551143082880865E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E452),('RFM input'!$H$87-'RFM input'!$H$141)-SUM($H452:N452),('RFM input'!$H$87-'RFM input'!$H$141)/A27taxstdlife))","v":1.9551143082880865E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E452),('RFM input'!$H$87-'RFM input'!$H$141)-SUM($H452:O452),('RFM input'!$H$87-'RFM input'!$H$141)/A27taxstdlife))","v":1.9551143082880865E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E452),('RFM input'!$H$87-'RFM input'!$H$141)-SUM($H452:P452),('RFM input'!$H$87-'RFM input'!$H$141)/A27taxstdlife))","v":1.9551143082880865E-2}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E453),('RFM input'!$I$87-'RFM input'!$I$141)-SUM($I453:I453),('RFM input'!$I$87-'RFM input'!$I$141)/A27taxstdlife))","v":1.9940541343366775E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E453),('RFM input'!$I$87-'RFM input'!$I$141)-SUM($I453:J453),('RFM input'!$I$87-'RFM input'!$I$141)/A27taxstdlife))","v":1.9940541343366775E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E453),('RFM input'!$I$87-'RFM input'!$I$141)-SUM($I453:K453),('RFM input'!$I$87-'RFM input'!$I$141)/A27taxstdlife))","v":1.9940541343366775E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E453),('RFM input'!$I$87-'RFM input'!$I$141)-SUM($I453:L453),('RFM input'!$I$87-'RFM input'!$I$141)/A27taxstdlife))","v":1.9940541343366775E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E453),('RFM input'!$I$87-'RFM input'!$I$141)-SUM($I453:M453),('RFM input'!$I$87-'RFM input'!$I$141)/A27taxstdlife))","v":1.9940541343366775E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E453),('RFM input'!$I$87-'RFM input'!$I$141)-SUM($I453:N453),('RFM input'!$I$87-'RFM input'!$I$141)/A27taxstdlife))","v":1.9940541343366775E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E453),('RFM input'!$I$87-'RFM input'!$I$141)-SUM($I453:O453),('RFM input'!$I$87-'RFM input'!$I$141)/A27taxstdlife))","v":1.9940541343366775E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E453),('RFM input'!$I$87-'RFM input'!$I$141)-SUM($I453:P453),('RFM input'!$I$87-'RFM input'!$I$141)/A27taxstdlife))","v":1.9940541343366775E-2}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E454),('RFM input'!$J$87-'RFM input'!$J$141)-SUM($J454:J454),('RFM input'!$J$87-'RFM input'!$J$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E454),('RFM input'!$J$87-'RFM input'!$J$141)-SUM($J454:K454),('RFM input'!$J$87-'RFM input'!$J$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E454),('RFM input'!$J$87-'RFM input'!$J$141)-SUM($J454:L454),('RFM input'!$J$87-'RFM input'!$J$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E454),('RFM input'!$J$87-'RFM input'!$J$141)-SUM($J454:M454),('RFM input'!$J$87-'RFM input'!$J$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E454),('RFM input'!$J$87-'RFM input'!$J$141)-SUM($J454:N454),('RFM input'!$J$87-'RFM input'!$J$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E454),('RFM input'!$J$87-'RFM input'!$J$141)-SUM($J454:O454),('RFM input'!$J$87-'RFM input'!$J$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E454),('RFM input'!$J$87-'RFM input'!$J$141)-SUM($J454:P454),('RFM input'!$J$87-'RFM input'!$J$141)/A27taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E455),('RFM input'!$K$87-'RFM input'!$K$141)-SUM($K455:K455),('RFM input'!$K$87-'RFM input'!$K$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E455),('RFM input'!$K$87-'RFM input'!$K$141)-SUM($K455:L455),('RFM input'!$K$87-'RFM input'!$K$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E455),('RFM input'!$K$87-'RFM input'!$K$141)-SUM($K455:M455),('RFM input'!$K$87-'RFM input'!$K$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E455),('RFM input'!$K$87-'RFM input'!$K$141)-SUM($K455:N455),('RFM input'!$K$87-'RFM input'!$K$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E455),('RFM input'!$K$87-'RFM input'!$K$141)-SUM($K455:O455),('RFM input'!$K$87-'RFM input'!$K$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E455),('RFM input'!$K$87-'RFM input'!$K$141)-SUM($K455:P455),('RFM input'!$K$87-'RFM input'!$K$141)/A27taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E456),('RFM input'!$L$87-'RFM input'!$L$141)-SUM($L456:L456),('RFM input'!$L$87-'RFM input'!$L$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E456),('RFM input'!$L$87-'RFM input'!$L$141)-SUM($L456:M456),('RFM input'!$L$87-'RFM input'!$L$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E456),('RFM input'!$L$87-'RFM input'!$L$141)-SUM($L456:N456),('RFM input'!$L$87-'RFM input'!$L$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E456),('RFM input'!$L$87-'RFM input'!$L$141)-SUM($L456:O456),('RFM input'!$L$87-'RFM input'!$L$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E456),('RFM input'!$L$87-'RFM input'!$L$141)-SUM($L456:P456),('RFM input'!$L$87-'RFM input'!$L$141)/A27taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E457),('RFM input'!$M$87-'RFM input'!$M$141)-SUM($M457:M457),('RFM input'!$M$87-'RFM input'!$M$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E457),('RFM input'!$M$87-'RFM input'!$M$141)-SUM($M457:N457),('RFM input'!$M$87-'RFM input'!$M$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E457),('RFM input'!$M$87-'RFM input'!$M$141)-SUM($M457:O457),('RFM input'!$M$87-'RFM input'!$M$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E457),('RFM input'!$M$87-'RFM input'!$M$141)-SUM($M457:P457),('RFM input'!$M$87-'RFM input'!$M$141)/A27taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E458),('RFM input'!$N$87-'RFM input'!$N$141)-SUM($N458:N458),('RFM input'!$N$87-'RFM input'!$N$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E458),('RFM input'!$N$87-'RFM input'!$N$141)-SUM($N458:O458),('RFM input'!$N$87-'RFM input'!$N$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E458),('RFM input'!$N$87-'RFM input'!$N$141)-SUM($N458:P458),('RFM input'!$N$87-'RFM input'!$N$141)/A27taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E459),('RFM input'!$O$87-'RFM input'!$O$141)-SUM($O459:O459),('RFM input'!$O$87-'RFM input'!$O$141)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E459),('RFM input'!$O$87-'RFM input'!$O$141)-SUM($O459:P459),('RFM input'!$O$87-'RFM input'!$O$141)/A27taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E460),('RFM input'!$P$87-'RFM input'!$P$141)-SUM($P460:P460),('RFM input'!$P$87-'RFM input'!$P$141)/A27taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,null,-0.1341288132773702,-0.15367995636025106,{"$f":"IF(COUNT($H462:I462)>='RFM input'!$W$7,0, -SUM(J450:J461))","v":0},{"$f":"IF(COUNT($H462:J462)>='RFM input'!$W$7,0, -SUM(K450:K461))","v":0},{"$f":"IF(COUNT($H462:K462)>='RFM input'!$W$7,0, -SUM(L450:L461))","v":0},{"$f":"IF(COUNT($H462:L462)>='RFM input'!$W$7,0, -SUM(M450:M461))","v":0},{"$f":"IF(COUNT($H462:M462)>='RFM input'!$W$7,0, -SUM(N450:N461))","v":0},{"$f":"IF(COUNT($H462:N462)>='RFM input'!$W$7,0, -SUM(O450:O461))","v":0},{"$f":"IF(COUNT($H462:O462)>='RFM input'!$W$7,0, -SUM(P450:P461))","v":0},{"$f":"IF(COUNT($H462:P462)>='RFM input'!$W$7,0, -SUM(Q450:Q461))","v":0}]
[null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A28taxstdlife+$E465),('RFM input'!$H$88-'RFM input'!$H$142)-SUM($H465:H465),('RFM input'!$H$88-'RFM input'!$H$142)/A28taxstdlife))","v":8.531044026510741E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E465),('RFM input'!$H$88-'RFM input'!$H$142)-SUM($H465:I465),('RFM input'!$H$88-'RFM input'!$H$142)/A28taxstdlife))","v":8.531044026510741E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E465),('RFM input'!$H$88-'RFM input'!$H$142)-SUM($H465:J465),('RFM input'!$H$88-'RFM input'!$H$142)/A28taxstdlife))","v":8.531044026510741E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E465),('RFM input'!$H$88-'RFM input'!$H$142)-SUM($H465:K465),('RFM input'!$H$88-'RFM input'!$H$142)/A28taxstdlife))","v":8.531044026510741E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E465),('RFM input'!$H$88-'RFM input'!$H$142)-SUM($H465:L465),('RFM input'!$H$88-'RFM input'!$H$142)/A28taxstdlife))","v":8.531044026510741E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E465),('RFM input'!$H$88-'RFM input'!$H$142)-SUM($H465:M465),('RFM input'!$H$88-'RFM input'!$H$142)/A28taxstdlife))","v":8.531044026510741E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E465),('RFM input'!$H$88-'RFM input'!$H$142)-SUM($H465:N465),('RFM input'!$H$88-'RFM input'!$H$142)/A28taxstdlife))","v":8.531044026510741E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E465),('RFM input'!$H$88-'RFM input'!$H$142)-SUM($H465:O465),('RFM input'!$H$88-'RFM input'!$H$142)/A28taxstdlife))","v":8.531044026510741E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E465),('RFM input'!$H$88-'RFM input'!$H$142)-SUM($H465:P465),('RFM input'!$H$88-'RFM input'!$H$142)/A28taxstdlife))","v":8.531044026510741E-2}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E466),('RFM input'!$I$88-'RFM input'!$I$142)-SUM($I466:I466),('RFM input'!$I$88-'RFM input'!$I$142)/A28taxstdlife))","v":8.4017266354115369E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E466),('RFM input'!$I$88-'RFM input'!$I$142)-SUM($I466:J466),('RFM input'!$I$88-'RFM input'!$I$142)/A28taxstdlife))","v":8.4017266354115369E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E466),('RFM input'!$I$88-'RFM input'!$I$142)-SUM($I466:K466),('RFM input'!$I$88-'RFM input'!$I$142)/A28taxstdlife))","v":8.4017266354115369E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E466),('RFM input'!$I$88-'RFM input'!$I$142)-SUM($I466:L466),('RFM input'!$I$88-'RFM input'!$I$142)/A28taxstdlife))","v":8.4017266354115369E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E466),('RFM input'!$I$88-'RFM input'!$I$142)-SUM($I466:M466),('RFM input'!$I$88-'RFM input'!$I$142)/A28taxstdlife))","v":8.4017266354115369E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E466),('RFM input'!$I$88-'RFM input'!$I$142)-SUM($I466:N466),('RFM input'!$I$88-'RFM input'!$I$142)/A28taxstdlife))","v":8.4017266354115369E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E466),('RFM input'!$I$88-'RFM input'!$I$142)-SUM($I466:O466),('RFM input'!$I$88-'RFM input'!$I$142)/A28taxstdlife))","v":8.4017266354115369E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E466),('RFM input'!$I$88-'RFM input'!$I$142)-SUM($I466:P466),('RFM input'!$I$88-'RFM input'!$I$142)/A28taxstdlife))","v":8.4017266354115369E-2}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E467),('RFM input'!$J$88-'RFM input'!$J$142)-SUM($J467:J467),('RFM input'!$J$88-'RFM input'!$J$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E467),('RFM input'!$J$88-'RFM input'!$J$142)-SUM($J467:K467),('RFM input'!$J$88-'RFM input'!$J$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E467),('RFM input'!$J$88-'RFM input'!$J$142)-SUM($J467:L467),('RFM input'!$J$88-'RFM input'!$J$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E467),('RFM input'!$J$88-'RFM input'!$J$142)-SUM($J467:M467),('RFM input'!$J$88-'RFM input'!$J$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E467),('RFM input'!$J$88-'RFM input'!$J$142)-SUM($J467:N467),('RFM input'!$J$88-'RFM input'!$J$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E467),('RFM input'!$J$88-'RFM input'!$J$142)-SUM($J467:O467),('RFM input'!$J$88-'RFM input'!$J$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E467),('RFM input'!$J$88-'RFM input'!$J$142)-SUM($J467:P467),('RFM input'!$J$88-'RFM input'!$J$142)/A28taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E468),('RFM input'!$K$88-'RFM input'!$K$142)-SUM($K468:K468),('RFM input'!$K$88-'RFM input'!$K$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E468),('RFM input'!$K$88-'RFM input'!$K$142)-SUM($K468:L468),('RFM input'!$K$88-'RFM input'!$K$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E468),('RFM input'!$K$88-'RFM input'!$K$142)-SUM($K468:M468),('RFM input'!$K$88-'RFM input'!$K$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E468),('RFM input'!$K$88-'RFM input'!$K$142)-SUM($K468:N468),('RFM input'!$K$88-'RFM input'!$K$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E468),('RFM input'!$K$88-'RFM input'!$K$142)-SUM($K468:O468),('RFM input'!$K$88-'RFM input'!$K$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E468),('RFM input'!$K$88-'RFM input'!$K$142)-SUM($K468:P468),('RFM input'!$K$88-'RFM input'!$K$142)/A28taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E469),('RFM input'!$L$88-'RFM input'!$L$142)-SUM($L469:L469),('RFM input'!$L$88-'RFM input'!$L$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E469),('RFM input'!$L$88-'RFM input'!$L$142)-SUM($L469:M469),('RFM input'!$L$88-'RFM input'!$L$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E469),('RFM input'!$L$88-'RFM input'!$L$142)-SUM($L469:N469),('RFM input'!$L$88-'RFM input'!$L$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E469),('RFM input'!$L$88-'RFM input'!$L$142)-SUM($L469:O469),('RFM input'!$L$88-'RFM input'!$L$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E469),('RFM input'!$L$88-'RFM input'!$L$142)-SUM($L469:P469),('RFM input'!$L$88-'RFM input'!$L$142)/A28taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E470),('RFM input'!$M$88-'RFM input'!$M$142)-SUM($M470:M470),('RFM input'!$M$88-'RFM input'!$M$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E470),('RFM input'!$M$88-'RFM input'!$M$142)-SUM($M470:N470),('RFM input'!$M$88-'RFM input'!$M$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E470),('RFM input'!$M$88-'RFM input'!$M$142)-SUM($M470:O470),('RFM input'!$M$88-'RFM input'!$M$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E470),('RFM input'!$M$88-'RFM input'!$M$142)-SUM($M470:P470),('RFM input'!$M$88-'RFM input'!$M$142)/A28taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E471),('RFM input'!$N$88-'RFM input'!$N$142)-SUM($N471:N471),('RFM input'!$N$88-'RFM input'!$N$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E471),('RFM input'!$N$88-'RFM input'!$N$142)-SUM($N471:O471),('RFM input'!$N$88-'RFM input'!$N$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E471),('RFM input'!$N$88-'RFM input'!$N$142)-SUM($N471:P471),('RFM input'!$N$88-'RFM input'!$N$142)/A28taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E472),('RFM input'!$O$88-'RFM input'!$O$142)-SUM($O472:O472),('RFM input'!$O$88-'RFM input'!$O$142)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E472),('RFM input'!$O$88-'RFM input'!$O$142)-SUM($O472:P472),('RFM input'!$O$88-'RFM input'!$O$142)/A28taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E473),('RFM input'!$P$88-'RFM input'!$P$142)-SUM($P473:P473),('RFM input'!$P$88-'RFM input'!$P$142)/A28taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,null,-1.9083749627806812,-1.9936854030457885,{"$f":"IF(COUNT($H475:I475)>='RFM input'!$W$7,0, -SUM(J463:J474))","v":0},{"$f":"IF(COUNT($H475:J475)>='RFM input'!$W$7,0, -SUM(K463:K474))","v":0},{"$f":"IF(COUNT($H475:K475)>='RFM input'!$W$7,0, -SUM(L463:L474))","v":0},{"$f":"IF(COUNT($H475:L475)>='RFM input'!$W$7,0, -SUM(M463:M474))","v":0},{"$f":"IF(COUNT($H475:M475)>='RFM input'!$W$7,0, -SUM(N463:N474))","v":0},{"$f":"IF(COUNT($H475:N475)>='RFM input'!$W$7,0, -SUM(O463:O474))","v":0},{"$f":"IF(COUNT($H475:O475)>='RFM input'!$W$7,0, -SUM(P463:P474))","v":0},{"$f":"IF(COUNT($H475:P475)>='RFM input'!$W$7,0, -SUM(Q463:Q474))","v":0}]
[null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A29taxstdlife+$E478),('RFM input'!$H$89-'RFM input'!$H$143)-SUM($H478:H478),('RFM input'!$H$89-'RFM input'!$H$143)/A29taxstdlife))","v":1.4643543834169083E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E478),('RFM input'!$H$89-'RFM input'!$H$143)-SUM($H478:I478),('RFM input'!$H$89-'RFM input'!$H$143)/A29taxstdlife))","v":1.4643543834169083E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E478),('RFM input'!$H$89-'RFM input'!$H$143)-SUM($H478:J478),('RFM input'!$H$89-'RFM input'!$H$143)/A29taxstdlife))","v":1.4643543834169083E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E478),('RFM input'!$H$89-'RFM input'!$H$143)-SUM($H478:K478),('RFM input'!$H$89-'RFM input'!$H$143)/A29taxstdlife))","v":1.4643543834169083E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E478),('RFM input'!$H$89-'RFM input'!$H$143)-SUM($H478:L478),('RFM input'!$H$89-'RFM input'!$H$143)/A29taxstdlife))","v":1.4643543834169083E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E478),('RFM input'!$H$89-'RFM input'!$H$143)-SUM($H478:M478),('RFM input'!$H$89-'RFM input'!$H$143)/A29taxstdlife))","v":1.4643543834169083E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E478),('RFM input'!$H$89-'RFM input'!$H$143)-SUM($H478:N478),('RFM input'!$H$89-'RFM input'!$H$143)/A29taxstdlife))","v":1.4643543834169083E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E478),('RFM input'!$H$89-'RFM input'!$H$143)-SUM($H478:O478),('RFM input'!$H$89-'RFM input'!$H$143)/A29taxstdlife))","v":1.4643543834169083E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E478),('RFM input'!$H$89-'RFM input'!$H$143)-SUM($H478:P478),('RFM input'!$H$89-'RFM input'!$H$143)/A29taxstdlife))","v":1.4643543834169083E-2}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E479),('RFM input'!$I$89-'RFM input'!$I$143)-SUM($I479:I479),('RFM input'!$I$89-'RFM input'!$I$143)/A29taxstdlife))","v":1.4981828104706238E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E479),('RFM input'!$I$89-'RFM input'!$I$143)-SUM($I479:J479),('RFM input'!$I$89-'RFM input'!$I$143)/A29taxstdlife))","v":1.4981828104706238E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E479),('RFM input'!$I$89-'RFM input'!$I$143)-SUM($I479:K479),('RFM input'!$I$89-'RFM input'!$I$143)/A29taxstdlife))","v":1.4981828104706238E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E479),('RFM input'!$I$89-'RFM input'!$I$143)-SUM($I479:L479),('RFM input'!$I$89-'RFM input'!$I$143)/A29taxstdlife))","v":1.4981828104706238E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E479),('RFM input'!$I$89-'RFM input'!$I$143)-SUM($I479:M479),('RFM input'!$I$89-'RFM input'!$I$143)/A29taxstdlife))","v":1.4981828104706238E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E479),('RFM input'!$I$89-'RFM input'!$I$143)-SUM($I479:N479),('RFM input'!$I$89-'RFM input'!$I$143)/A29taxstdlife))","v":1.4981828104706238E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E479),('RFM input'!$I$89-'RFM input'!$I$143)-SUM($I479:O479),('RFM input'!$I$89-'RFM input'!$I$143)/A29taxstdlife))","v":1.4981828104706238E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E479),('RFM input'!$I$89-'RFM input'!$I$143)-SUM($I479:P479),('RFM input'!$I$89-'RFM input'!$I$143)/A29taxstdlife))","v":1.4981828104706238E-2}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E480),('RFM input'!$J$89-'RFM input'!$J$143)-SUM($J480:J480),('RFM input'!$J$89-'RFM input'!$J$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E480),('RFM input'!$J$89-'RFM input'!$J$143)-SUM($J480:K480),('RFM input'!$J$89-'RFM input'!$J$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E480),('RFM input'!$J$89-'RFM input'!$J$143)-SUM($J480:L480),('RFM input'!$J$89-'RFM input'!$J$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E480),('RFM input'!$J$89-'RFM input'!$J$143)-SUM($J480:M480),('RFM input'!$J$89-'RFM input'!$J$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E480),('RFM input'!$J$89-'RFM input'!$J$143)-SUM($J480:N480),('RFM input'!$J$89-'RFM input'!$J$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E480),('RFM input'!$J$89-'RFM input'!$J$143)-SUM($J480:O480),('RFM input'!$J$89-'RFM input'!$J$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E480),('RFM input'!$J$89-'RFM input'!$J$143)-SUM($J480:P480),('RFM input'!$J$89-'RFM input'!$J$143)/A29taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E481),('RFM input'!$K$89-'RFM input'!$K$143)-SUM($K481:K481),('RFM input'!$K$89-'RFM input'!$K$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E481),('RFM input'!$K$89-'RFM input'!$K$143)-SUM($K481:L481),('RFM input'!$K$89-'RFM input'!$K$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E481),('RFM input'!$K$89-'RFM input'!$K$143)-SUM($K481:M481),('RFM input'!$K$89-'RFM input'!$K$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E481),('RFM input'!$K$89-'RFM input'!$K$143)-SUM($K481:N481),('RFM input'!$K$89-'RFM input'!$K$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E481),('RFM input'!$K$89-'RFM input'!$K$143)-SUM($K481:O481),('RFM input'!$K$89-'RFM input'!$K$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E481),('RFM input'!$K$89-'RFM input'!$K$143)-SUM($K481:P481),('RFM input'!$K$89-'RFM input'!$K$143)/A29taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E482),('RFM input'!$L$89-'RFM input'!$L$143)-SUM($L482:L482),('RFM input'!$L$89-'RFM input'!$L$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E482),('RFM input'!$L$89-'RFM input'!$L$143)-SUM($L482:M482),('RFM input'!$L$89-'RFM input'!$L$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E482),('RFM input'!$L$89-'RFM input'!$L$143)-SUM($L482:N482),('RFM input'!$L$89-'RFM input'!$L$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E482),('RFM input'!$L$89-'RFM input'!$L$143)-SUM($L482:O482),('RFM input'!$L$89-'RFM input'!$L$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E482),('RFM input'!$L$89-'RFM input'!$L$143)-SUM($L482:P482),('RFM input'!$L$89-'RFM input'!$L$143)/A29taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E483),('RFM input'!$M$89-'RFM input'!$M$143)-SUM($M483:M483),('RFM input'!$M$89-'RFM input'!$M$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E483),('RFM input'!$M$89-'RFM input'!$M$143)-SUM($M483:N483),('RFM input'!$M$89-'RFM input'!$M$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E483),('RFM input'!$M$89-'RFM input'!$M$143)-SUM($M483:O483),('RFM input'!$M$89-'RFM input'!$M$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E483),('RFM input'!$M$89-'RFM input'!$M$143)-SUM($M483:P483),('RFM input'!$M$89-'RFM input'!$M$143)/A29taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E484),('RFM input'!$N$89-'RFM input'!$N$143)-SUM($N484:N484),('RFM input'!$N$89-'RFM input'!$N$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E484),('RFM input'!$N$89-'RFM input'!$N$143)-SUM($N484:O484),('RFM input'!$N$89-'RFM input'!$N$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E484),('RFM input'!$N$89-'RFM input'!$N$143)-SUM($N484:P484),('RFM input'!$N$89-'RFM input'!$N$143)/A29taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E485),('RFM input'!$O$89-'RFM input'!$O$143)-SUM($O485:O485),('RFM input'!$O$89-'RFM input'!$O$143)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E485),('RFM input'!$O$89-'RFM input'!$O$143)-SUM($O485:P485),('RFM input'!$O$89-'RFM input'!$O$143)/A29taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E486),('RFM input'!$P$89-'RFM input'!$P$143)-SUM($P486:P486),('RFM input'!$P$89-'RFM input'!$P$143)/A29taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,null,-0.14914659888579765,-0.16379014271996672,{"$f":"IF(COUNT($H488:I488)>='RFM input'!$W$7,0, -SUM(J476:J487))","v":0},{"$f":"IF(COUNT($H488:J488)>='RFM input'!$W$7,0, -SUM(K476:K487))","v":0},{"$f":"IF(COUNT($H488:K488)>='RFM input'!$W$7,0, -SUM(L476:L487))","v":0},{"$f":"IF(COUNT($H488:L488)>='RFM input'!$W$7,0, -SUM(M476:M487))","v":0},{"$f":"IF(COUNT($H488:M488)>='RFM input'!$W$7,0, -SUM(N476:N487))","v":0},{"$f":"IF(COUNT($H488:N488)>='RFM input'!$W$7,0, -SUM(O476:O487))","v":0},{"$f":"IF(COUNT($H488:O488)>='RFM input'!$W$7,0, -SUM(P476:P487))","v":0},{"$f":"IF(COUNT($H488:P488)>='RFM input'!$W$7,0, -SUM(Q476:Q487))","v":0}]
[null,{"$f":"Asset30","v":"Wholesale Metering"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A30taxstdlife+$E491),('RFM input'!$H$90-'RFM input'!$H$144)-SUM($H491:H491),('RFM input'!$H$90-'RFM input'!$H$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E491),('RFM input'!$H$90-'RFM input'!$H$144)-SUM($H491:I491),('RFM input'!$H$90-'RFM input'!$H$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E491),('RFM input'!$H$90-'RFM input'!$H$144)-SUM($H491:J491),('RFM input'!$H$90-'RFM input'!$H$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E491),('RFM input'!$H$90-'RFM input'!$H$144)-SUM($H491:K491),('RFM input'!$H$90-'RFM input'!$H$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E491),('RFM input'!$H$90-'RFM input'!$H$144)-SUM($H491:L491),('RFM input'!$H$90-'RFM input'!$H$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E491),('RFM input'!$H$90-'RFM input'!$H$144)-SUM($H491:M491),('RFM input'!$H$90-'RFM input'!$H$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E491),('RFM input'!$H$90-'RFM input'!$H$144)-SUM($H491:N491),('RFM input'!$H$90-'RFM input'!$H$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E491),('RFM input'!$H$90-'RFM input'!$H$144)-SUM($H491:O491),('RFM input'!$H$90-'RFM input'!$H$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E491),('RFM input'!$H$90-'RFM input'!$H$144)-SUM($H491:P491),('RFM input'!$H$90-'RFM input'!$H$144)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E492),('RFM input'!$I$90-'RFM input'!$I$144)-SUM($I492:I492),('RFM input'!$I$90-'RFM input'!$I$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E492),('RFM input'!$I$90-'RFM input'!$I$144)-SUM($I492:J492),('RFM input'!$I$90-'RFM input'!$I$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E492),('RFM input'!$I$90-'RFM input'!$I$144)-SUM($I492:K492),('RFM input'!$I$90-'RFM input'!$I$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E492),('RFM input'!$I$90-'RFM input'!$I$144)-SUM($I492:L492),('RFM input'!$I$90-'RFM input'!$I$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E492),('RFM input'!$I$90-'RFM input'!$I$144)-SUM($I492:M492),('RFM input'!$I$90-'RFM input'!$I$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E492),('RFM input'!$I$90-'RFM input'!$I$144)-SUM($I492:N492),('RFM input'!$I$90-'RFM input'!$I$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E492),('RFM input'!$I$90-'RFM input'!$I$144)-SUM($I492:O492),('RFM input'!$I$90-'RFM input'!$I$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E492),('RFM input'!$I$90-'RFM input'!$I$144)-SUM($I492:P492),('RFM input'!$I$90-'RFM input'!$I$144)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E493),('RFM input'!$J$90-'RFM input'!$J$144)-SUM($J493:J493),('RFM input'!$J$90-'RFM input'!$J$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E493),('RFM input'!$J$90-'RFM input'!$J$144)-SUM($J493:K493),('RFM input'!$J$90-'RFM input'!$J$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E493),('RFM input'!$J$90-'RFM input'!$J$144)-SUM($J493:L493),('RFM input'!$J$90-'RFM input'!$J$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E493),('RFM input'!$J$90-'RFM input'!$J$144)-SUM($J493:M493),('RFM input'!$J$90-'RFM input'!$J$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E493),('RFM input'!$J$90-'RFM input'!$J$144)-SUM($J493:N493),('RFM input'!$J$90-'RFM input'!$J$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E493),('RFM input'!$J$90-'RFM input'!$J$144)-SUM($J493:O493),('RFM input'!$J$90-'RFM input'!$J$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E493),('RFM input'!$J$90-'RFM input'!$J$144)-SUM($J493:P493),('RFM input'!$J$90-'RFM input'!$J$144)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E494),('RFM input'!$K$90-'RFM input'!$K$144)-SUM($K494:K494),('RFM input'!$K$90-'RFM input'!$K$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E494),('RFM input'!$K$90-'RFM input'!$K$144)-SUM($K494:L494),('RFM input'!$K$90-'RFM input'!$K$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E494),('RFM input'!$K$90-'RFM input'!$K$144)-SUM($K494:M494),('RFM input'!$K$90-'RFM input'!$K$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E494),('RFM input'!$K$90-'RFM input'!$K$144)-SUM($K494:N494),('RFM input'!$K$90-'RFM input'!$K$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E494),('RFM input'!$K$90-'RFM input'!$K$144)-SUM($K494:O494),('RFM input'!$K$90-'RFM input'!$K$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E494),('RFM input'!$K$90-'RFM input'!$K$144)-SUM($K494:P494),('RFM input'!$K$90-'RFM input'!$K$144)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E495),('RFM input'!$L$90-'RFM input'!$L$144)-SUM($L495:L495),('RFM input'!$L$90-'RFM input'!$L$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E495),('RFM input'!$L$90-'RFM input'!$L$144)-SUM($L495:M495),('RFM input'!$L$90-'RFM input'!$L$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E495),('RFM input'!$L$90-'RFM input'!$L$144)-SUM($L495:N495),('RFM input'!$L$90-'RFM input'!$L$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E495),('RFM input'!$L$90-'RFM input'!$L$144)-SUM($L495:O495),('RFM input'!$L$90-'RFM input'!$L$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E495),('RFM input'!$L$90-'RFM input'!$L$144)-SUM($L495:P495),('RFM input'!$L$90-'RFM input'!$L$144)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E496),('RFM input'!$M$90-'RFM input'!$M$144)-SUM($M496:M496),('RFM input'!$M$90-'RFM input'!$M$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E496),('RFM input'!$M$90-'RFM input'!$M$144)-SUM($M496:N496),('RFM input'!$M$90-'RFM input'!$M$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E496),('RFM input'!$M$90-'RFM input'!$M$144)-SUM($M496:O496),('RFM input'!$M$90-'RFM input'!$M$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E496),('RFM input'!$M$90-'RFM input'!$M$144)-SUM($M496:P496),('RFM input'!$M$90-'RFM input'!$M$144)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E497),('RFM input'!$N$90-'RFM input'!$N$144)-SUM($N497:N497),('RFM input'!$N$90-'RFM input'!$N$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E497),('RFM input'!$N$90-'RFM input'!$N$144)-SUM($N497:O497),('RFM input'!$N$90-'RFM input'!$N$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E497),('RFM input'!$N$90-'RFM input'!$N$144)-SUM($N497:P497),('RFM input'!$N$90-'RFM input'!$N$144)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E498),('RFM input'!$O$90-'RFM input'!$O$144)-SUM($O498:O498),('RFM input'!$O$90-'RFM input'!$O$144)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E498),('RFM input'!$O$90-'RFM input'!$O$144)-SUM($O498:P498),('RFM input'!$O$90-'RFM input'!$O$144)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E499),('RFM input'!$P$90-'RFM input'!$P$144)-SUM($P499:P499),('RFM input'!$P$90-'RFM input'!$P$144)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,null,0,0,{"$f":"IF(COUNT($H501:I501)>='RFM input'!$W$7,0, -SUM(J489:J500))","v":0},{"$f":"IF(COUNT($H501:J501)>='RFM input'!$W$7,0, -SUM(K489:K500))","v":0},{"$f":"IF(COUNT($H501:K501)>='RFM input'!$W$7,0, -SUM(L489:L500))","v":0},{"$f":"IF(COUNT($H501:L501)>='RFM input'!$W$7,0, -SUM(M489:M500))","v":0},{"$f":"IF(COUNT($H501:M501)>='RFM input'!$W$7,0, -SUM(N489:N500))","v":0},{"$f":"IF(COUNT($H501:N501)>='RFM input'!$W$7,0, -SUM(O489:O500))","v":0},{"$f":"IF(COUNT($H501:O501)>='RFM input'!$W$7,0, -SUM(P489:P500))","v":0},{"$f":"IF(COUNT($H501:P501)>='RFM input'!$W$7,0, -SUM(Q489:Q500))","v":0}]
[null,{"$f":"Asset31","v":"HV Metering"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A31taxstdlife+$E504),('RFM input'!$H$91-'RFM input'!$H$145)-SUM($H504:H504),('RFM input'!$H$91-'RFM input'!$H$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A31taxstdlife+$E504),('RFM input'!$H$91-'RFM input'!$H$145)-SUM($H504:I504),('RFM input'!$H$91-'RFM input'!$H$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E504),('RFM input'!$H$91-'RFM input'!$H$145)-SUM($H504:J504),('RFM input'!$H$91-'RFM input'!$H$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E504),('RFM input'!$H$91-'RFM input'!$H$145)-SUM($H504:K504),('RFM input'!$H$91-'RFM input'!$H$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E504),('RFM input'!$H$91-'RFM input'!$H$145)-SUM($H504:L504),('RFM input'!$H$91-'RFM input'!$H$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E504),('RFM input'!$H$91-'RFM input'!$H$145)-SUM($H504:M504),('RFM input'!$H$91-'RFM input'!$H$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E504),('RFM input'!$H$91-'RFM input'!$H$145)-SUM($H504:N504),('RFM input'!$H$91-'RFM input'!$H$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E504),('RFM input'!$H$91-'RFM input'!$H$145)-SUM($H504:O504),('RFM input'!$H$91-'RFM input'!$H$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E504),('RFM input'!$H$91-'RFM input'!$H$145)-SUM($H504:P504),('RFM input'!$H$91-'RFM input'!$H$145)/A31taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A31taxstdlife+$E505),('RFM input'!$I$91-'RFM input'!$I$145)-SUM($I505:I505),('RFM input'!$I$91-'RFM input'!$I$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E505),('RFM input'!$I$91-'RFM input'!$I$145)-SUM($I505:J505),('RFM input'!$I$91-'RFM input'!$I$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E505),('RFM input'!$I$91-'RFM input'!$I$145)-SUM($I505:K505),('RFM input'!$I$91-'RFM input'!$I$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E505),('RFM input'!$I$91-'RFM input'!$I$145)-SUM($I505:L505),('RFM input'!$I$91-'RFM input'!$I$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E505),('RFM input'!$I$91-'RFM input'!$I$145)-SUM($I505:M505),('RFM input'!$I$91-'RFM input'!$I$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E505),('RFM input'!$I$91-'RFM input'!$I$145)-SUM($I505:N505),('RFM input'!$I$91-'RFM input'!$I$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E505),('RFM input'!$I$91-'RFM input'!$I$145)-SUM($I505:O505),('RFM input'!$I$91-'RFM input'!$I$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E505),('RFM input'!$I$91-'RFM input'!$I$145)-SUM($I505:P505),('RFM input'!$I$91-'RFM input'!$I$145)/A31taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E506),('RFM input'!$J$91-'RFM input'!$J$145)-SUM($J506:J506),('RFM input'!$J$91-'RFM input'!$J$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E506),('RFM input'!$J$91-'RFM input'!$J$145)-SUM($J506:K506),('RFM input'!$J$91-'RFM input'!$J$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E506),('RFM input'!$J$91-'RFM input'!$J$145)-SUM($J506:L506),('RFM input'!$J$91-'RFM input'!$J$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E506),('RFM input'!$J$91-'RFM input'!$J$145)-SUM($J506:M506),('RFM input'!$J$91-'RFM input'!$J$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E506),('RFM input'!$J$91-'RFM input'!$J$145)-SUM($J506:N506),('RFM input'!$J$91-'RFM input'!$J$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E506),('RFM input'!$J$91-'RFM input'!$J$145)-SUM($J506:O506),('RFM input'!$J$91-'RFM input'!$J$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E506),('RFM input'!$J$91-'RFM input'!$J$145)-SUM($J506:P506),('RFM input'!$J$91-'RFM input'!$J$145)/A31taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E507),('RFM input'!$K$91-'RFM input'!$K$145)-SUM($K507:K507),('RFM input'!$K$91-'RFM input'!$K$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E507),('RFM input'!$K$91-'RFM input'!$K$145)-SUM($K507:L507),('RFM input'!$K$91-'RFM input'!$K$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E507),('RFM input'!$K$91-'RFM input'!$K$145)-SUM($K507:M507),('RFM input'!$K$91-'RFM input'!$K$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E507),('RFM input'!$K$91-'RFM input'!$K$145)-SUM($K507:N507),('RFM input'!$K$91-'RFM input'!$K$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E507),('RFM input'!$K$91-'RFM input'!$K$145)-SUM($K507:O507),('RFM input'!$K$91-'RFM input'!$K$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E507),('RFM input'!$K$91-'RFM input'!$K$145)-SUM($K507:P507),('RFM input'!$K$91-'RFM input'!$K$145)/A31taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E508),('RFM input'!$L$91-'RFM input'!$L$145)-SUM($L508:L508),('RFM input'!$L$91-'RFM input'!$L$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E508),('RFM input'!$L$91-'RFM input'!$L$145)-SUM($L508:M508),('RFM input'!$L$91-'RFM input'!$L$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E508),('RFM input'!$L$91-'RFM input'!$L$145)-SUM($L508:N508),('RFM input'!$L$91-'RFM input'!$L$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E508),('RFM input'!$L$91-'RFM input'!$L$145)-SUM($L508:O508),('RFM input'!$L$91-'RFM input'!$L$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E508),('RFM input'!$L$91-'RFM input'!$L$145)-SUM($L508:P508),('RFM input'!$L$91-'RFM input'!$L$145)/A31taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E509),('RFM input'!$M$91-'RFM input'!$M$145)-SUM($M509:M509),('RFM input'!$M$91-'RFM input'!$M$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E509),('RFM input'!$M$91-'RFM input'!$M$145)-SUM($M509:N509),('RFM input'!$M$91-'RFM input'!$M$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E509),('RFM input'!$M$91-'RFM input'!$M$145)-SUM($M509:O509),('RFM input'!$M$91-'RFM input'!$M$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E509),('RFM input'!$M$91-'RFM input'!$M$145)-SUM($M509:P509),('RFM input'!$M$91-'RFM input'!$M$145)/A31taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E510),('RFM input'!$N$91-'RFM input'!$N$145)-SUM($N510:N510),('RFM input'!$N$91-'RFM input'!$N$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E510),('RFM input'!$N$91-'RFM input'!$N$145)-SUM($N510:O510),('RFM input'!$N$91-'RFM input'!$N$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E510),('RFM input'!$N$91-'RFM input'!$N$145)-SUM($N510:P510),('RFM input'!$N$91-'RFM input'!$N$145)/A31taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E511),('RFM input'!$O$91-'RFM input'!$O$145)-SUM($O511:O511),('RFM input'!$O$91-'RFM input'!$O$145)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E511),('RFM input'!$O$91-'RFM input'!$O$145)-SUM($O511:P511),('RFM input'!$O$91-'RFM input'!$O$145)/A31taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E512),('RFM input'!$P$91-'RFM input'!$P$145)-SUM($P512:P512),('RFM input'!$P$91-'RFM input'!$P$145)/A31taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,null,0,0,{"$f":"IF(COUNT($H514:I514)>='RFM input'!$W$7,0, -SUM(J502:J513))","v":0},{"$f":"IF(COUNT($H514:J514)>='RFM input'!$W$7,0, -SUM(K502:K513))","v":0},{"$f":"IF(COUNT($H514:K514)>='RFM input'!$W$7,0, -SUM(L502:L513))","v":0},{"$f":"IF(COUNT($H514:L514)>='RFM input'!$W$7,0, -SUM(M502:M513))","v":0},{"$f":"IF(COUNT($H514:M514)>='RFM input'!$W$7,0, -SUM(N502:N513))","v":0},{"$f":"IF(COUNT($H514:N514)>='RFM input'!$W$7,0, -SUM(O502:O513))","v":0},{"$f":"IF(COUNT($H514:O514)>='RFM input'!$W$7,0, -SUM(P502:P513))","v":0},{"$f":"IF(COUNT($H514:P514)>='RFM input'!$W$7,0, -SUM(Q502:Q513))","v":0}]
[null,{"$f":"Asset32","v":"HV/LV Metering"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A32taxstdlife+$E517),('RFM input'!$H$92-'RFM input'!$H$146)-SUM($H517:H517),('RFM input'!$H$92-'RFM input'!$H$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A32taxstdlife+$E517),('RFM input'!$H$92-'RFM input'!$H$146)-SUM($H517:I517),('RFM input'!$H$92-'RFM input'!$H$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E517),('RFM input'!$H$92-'RFM input'!$H$146)-SUM($H517:J517),('RFM input'!$H$92-'RFM input'!$H$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E517),('RFM input'!$H$92-'RFM input'!$H$146)-SUM($H517:K517),('RFM input'!$H$92-'RFM input'!$H$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E517),('RFM input'!$H$92-'RFM input'!$H$146)-SUM($H517:L517),('RFM input'!$H$92-'RFM input'!$H$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E517),('RFM input'!$H$92-'RFM input'!$H$146)-SUM($H517:M517),('RFM input'!$H$92-'RFM input'!$H$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E517),('RFM input'!$H$92-'RFM input'!$H$146)-SUM($H517:N517),('RFM input'!$H$92-'RFM input'!$H$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E517),('RFM input'!$H$92-'RFM input'!$H$146)-SUM($H517:O517),('RFM input'!$H$92-'RFM input'!$H$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E517),('RFM input'!$H$92-'RFM input'!$H$146)-SUM($H517:P517),('RFM input'!$H$92-'RFM input'!$H$146)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A32taxstdlife+$E518),('RFM input'!$I$92-'RFM input'!$I$146)-SUM($I518:I518),('RFM input'!$I$92-'RFM input'!$I$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E518),('RFM input'!$I$92-'RFM input'!$I$146)-SUM($I518:J518),('RFM input'!$I$92-'RFM input'!$I$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E518),('RFM input'!$I$92-'RFM input'!$I$146)-SUM($I518:K518),('RFM input'!$I$92-'RFM input'!$I$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E518),('RFM input'!$I$92-'RFM input'!$I$146)-SUM($I518:L518),('RFM input'!$I$92-'RFM input'!$I$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E518),('RFM input'!$I$92-'RFM input'!$I$146)-SUM($I518:M518),('RFM input'!$I$92-'RFM input'!$I$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E518),('RFM input'!$I$92-'RFM input'!$I$146)-SUM($I518:N518),('RFM input'!$I$92-'RFM input'!$I$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E518),('RFM input'!$I$92-'RFM input'!$I$146)-SUM($I518:O518),('RFM input'!$I$92-'RFM input'!$I$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E518),('RFM input'!$I$92-'RFM input'!$I$146)-SUM($I518:P518),('RFM input'!$I$92-'RFM input'!$I$146)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E519),('RFM input'!$J$92-'RFM input'!$J$146)-SUM($J519:J519),('RFM input'!$J$92-'RFM input'!$J$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E519),('RFM input'!$J$92-'RFM input'!$J$146)-SUM($J519:K519),('RFM input'!$J$92-'RFM input'!$J$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E519),('RFM input'!$J$92-'RFM input'!$J$146)-SUM($J519:L519),('RFM input'!$J$92-'RFM input'!$J$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E519),('RFM input'!$J$92-'RFM input'!$J$146)-SUM($J519:M519),('RFM input'!$J$92-'RFM input'!$J$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E519),('RFM input'!$J$92-'RFM input'!$J$146)-SUM($J519:N519),('RFM input'!$J$92-'RFM input'!$J$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E519),('RFM input'!$J$92-'RFM input'!$J$146)-SUM($J519:O519),('RFM input'!$J$92-'RFM input'!$J$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E519),('RFM input'!$J$92-'RFM input'!$J$146)-SUM($J519:P519),('RFM input'!$J$92-'RFM input'!$J$146)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E520),('RFM input'!$K$92-'RFM input'!$K$146)-SUM($K520:K520),('RFM input'!$K$92-'RFM input'!$K$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E520),('RFM input'!$K$92-'RFM input'!$K$146)-SUM($K520:L520),('RFM input'!$K$92-'RFM input'!$K$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E520),('RFM input'!$K$92-'RFM input'!$K$146)-SUM($K520:M520),('RFM input'!$K$92-'RFM input'!$K$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E520),('RFM input'!$K$92-'RFM input'!$K$146)-SUM($K520:N520),('RFM input'!$K$92-'RFM input'!$K$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E520),('RFM input'!$K$92-'RFM input'!$K$146)-SUM($K520:O520),('RFM input'!$K$92-'RFM input'!$K$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E520),('RFM input'!$K$92-'RFM input'!$K$146)-SUM($K520:P520),('RFM input'!$K$92-'RFM input'!$K$146)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E521),('RFM input'!$L$92-'RFM input'!$L$146)-SUM($L521:L521),('RFM input'!$L$92-'RFM input'!$L$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E521),('RFM input'!$L$92-'RFM input'!$L$146)-SUM($L521:M521),('RFM input'!$L$92-'RFM input'!$L$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E521),('RFM input'!$L$92-'RFM input'!$L$146)-SUM($L521:N521),('RFM input'!$L$92-'RFM input'!$L$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E521),('RFM input'!$L$92-'RFM input'!$L$146)-SUM($L521:O521),('RFM input'!$L$92-'RFM input'!$L$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E521),('RFM input'!$L$92-'RFM input'!$L$146)-SUM($L521:P521),('RFM input'!$L$92-'RFM input'!$L$146)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E522),('RFM input'!$M$92-'RFM input'!$M$146)-SUM($M522:M522),('RFM input'!$M$92-'RFM input'!$M$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E522),('RFM input'!$M$92-'RFM input'!$M$146)-SUM($M522:N522),('RFM input'!$M$92-'RFM input'!$M$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E522),('RFM input'!$M$92-'RFM input'!$M$146)-SUM($M522:O522),('RFM input'!$M$92-'RFM input'!$M$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E522),('RFM input'!$M$92-'RFM input'!$M$146)-SUM($M522:P522),('RFM input'!$M$92-'RFM input'!$M$146)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E523),('RFM input'!$N$92-'RFM input'!$N$146)-SUM($N523:N523),('RFM input'!$N$92-'RFM input'!$N$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E523),('RFM input'!$N$92-'RFM input'!$N$146)-SUM($N523:O523),('RFM input'!$N$92-'RFM input'!$N$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E523),('RFM input'!$N$92-'RFM input'!$N$146)-SUM($N523:P523),('RFM input'!$N$92-'RFM input'!$N$146)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E524),('RFM input'!$O$92-'RFM input'!$O$146)-SUM($O524:O524),('RFM input'!$O$92-'RFM input'!$O$146)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E524),('RFM input'!$O$92-'RFM input'!$O$146)-SUM($O524:P524),('RFM input'!$O$92-'RFM input'!$O$146)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E525),('RFM input'!$P$92-'RFM input'!$P$146)-SUM($P525:P525),('RFM input'!$P$92-'RFM input'!$P$146)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,null,0,0,{"$f":"IF(COUNT($H527:I527)>='RFM input'!$W$7,0, -SUM(J515:J526))","v":0},{"$f":"IF(COUNT($H527:J527)>='RFM input'!$W$7,0, -SUM(K515:K526))","v":0},{"$f":"IF(COUNT($H527:K527)>='RFM input'!$W$7,0, -SUM(L515:L526))","v":0},{"$f":"IF(COUNT($H527:L527)>='RFM input'!$W$7,0, -SUM(M515:M526))","v":0},{"$f":"IF(COUNT($H527:M527)>='RFM input'!$W$7,0, -SUM(N515:N526))","v":0},{"$f":"IF(COUNT($H527:N527)>='RFM input'!$W$7,0, -SUM(O515:O526))","v":0},{"$f":"IF(COUNT($H527:O527)>='RFM input'!$W$7,0, -SUM(P515:P526))","v":0},{"$f":"IF(COUNT($H527:P527)>='RFM input'!$W$7,0, -SUM(Q515:Q526))","v":0}]
[null,{"$f":"Asset33","v":"Business LV Metering"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A33taxstdlife+$E530),('RFM input'!$H$93-'RFM input'!$H$147)-SUM($H530:H530),('RFM input'!$H$93-'RFM input'!$H$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A33taxstdlife+$E530),('RFM input'!$H$93-'RFM input'!$H$147)-SUM($H530:I530),('RFM input'!$H$93-'RFM input'!$H$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E530),('RFM input'!$H$93-'RFM input'!$H$147)-SUM($H530:J530),('RFM input'!$H$93-'RFM input'!$H$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E530),('RFM input'!$H$93-'RFM input'!$H$147)-SUM($H530:K530),('RFM input'!$H$93-'RFM input'!$H$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E530),('RFM input'!$H$93-'RFM input'!$H$147)-SUM($H530:L530),('RFM input'!$H$93-'RFM input'!$H$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E530),('RFM input'!$H$93-'RFM input'!$H$147)-SUM($H530:M530),('RFM input'!$H$93-'RFM input'!$H$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E530),('RFM input'!$H$93-'RFM input'!$H$147)-SUM($H530:N530),('RFM input'!$H$93-'RFM input'!$H$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E530),('RFM input'!$H$93-'RFM input'!$H$147)-SUM($H530:O530),('RFM input'!$H$93-'RFM input'!$H$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E530),('RFM input'!$H$93-'RFM input'!$H$147)-SUM($H530:P530),('RFM input'!$H$93-'RFM input'!$H$147)/A33taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A33taxstdlife+$E531),('RFM input'!$I$93-'RFM input'!$I$147)-SUM($I531:I531),('RFM input'!$I$93-'RFM input'!$I$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E531),('RFM input'!$I$93-'RFM input'!$I$147)-SUM($I531:J531),('RFM input'!$I$93-'RFM input'!$I$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E531),('RFM input'!$I$93-'RFM input'!$I$147)-SUM($I531:K531),('RFM input'!$I$93-'RFM input'!$I$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E531),('RFM input'!$I$93-'RFM input'!$I$147)-SUM($I531:L531),('RFM input'!$I$93-'RFM input'!$I$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E531),('RFM input'!$I$93-'RFM input'!$I$147)-SUM($I531:M531),('RFM input'!$I$93-'RFM input'!$I$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E531),('RFM input'!$I$93-'RFM input'!$I$147)-SUM($I531:N531),('RFM input'!$I$93-'RFM input'!$I$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E531),('RFM input'!$I$93-'RFM input'!$I$147)-SUM($I531:O531),('RFM input'!$I$93-'RFM input'!$I$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E531),('RFM input'!$I$93-'RFM input'!$I$147)-SUM($I531:P531),('RFM input'!$I$93-'RFM input'!$I$147)/A33taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E532),('RFM input'!$J$93-'RFM input'!$J$147)-SUM($J532:J532),('RFM input'!$J$93-'RFM input'!$J$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E532),('RFM input'!$J$93-'RFM input'!$J$147)-SUM($J532:K532),('RFM input'!$J$93-'RFM input'!$J$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E532),('RFM input'!$J$93-'RFM input'!$J$147)-SUM($J532:L532),('RFM input'!$J$93-'RFM input'!$J$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E532),('RFM input'!$J$93-'RFM input'!$J$147)-SUM($J532:M532),('RFM input'!$J$93-'RFM input'!$J$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E532),('RFM input'!$J$93-'RFM input'!$J$147)-SUM($J532:N532),('RFM input'!$J$93-'RFM input'!$J$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E532),('RFM input'!$J$93-'RFM input'!$J$147)-SUM($J532:O532),('RFM input'!$J$93-'RFM input'!$J$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E532),('RFM input'!$J$93-'RFM input'!$J$147)-SUM($J532:P532),('RFM input'!$J$93-'RFM input'!$J$147)/A33taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E533),('RFM input'!$K$93-'RFM input'!$K$147)-SUM($K533:K533),('RFM input'!$K$93-'RFM input'!$K$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E533),('RFM input'!$K$93-'RFM input'!$K$147)-SUM($K533:L533),('RFM input'!$K$93-'RFM input'!$K$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E533),('RFM input'!$K$93-'RFM input'!$K$147)-SUM($K533:M533),('RFM input'!$K$93-'RFM input'!$K$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E533),('RFM input'!$K$93-'RFM input'!$K$147)-SUM($K533:N533),('RFM input'!$K$93-'RFM input'!$K$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E533),('RFM input'!$K$93-'RFM input'!$K$147)-SUM($K533:O533),('RFM input'!$K$93-'RFM input'!$K$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E533),('RFM input'!$K$93-'RFM input'!$K$147)-SUM($K533:P533),('RFM input'!$K$93-'RFM input'!$K$147)/A33taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E534),('RFM input'!$L$93-'RFM input'!$L$147)-SUM($L534:L534),('RFM input'!$L$93-'RFM input'!$L$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E534),('RFM input'!$L$93-'RFM input'!$L$147)-SUM($L534:M534),('RFM input'!$L$93-'RFM input'!$L$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E534),('RFM input'!$L$93-'RFM input'!$L$147)-SUM($L534:N534),('RFM input'!$L$93-'RFM input'!$L$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E534),('RFM input'!$L$93-'RFM input'!$L$147)-SUM($L534:O534),('RFM input'!$L$93-'RFM input'!$L$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E534),('RFM input'!$L$93-'RFM input'!$L$147)-SUM($L534:P534),('RFM input'!$L$93-'RFM input'!$L$147)/A33taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E535),('RFM input'!$M$93-'RFM input'!$M$147)-SUM($M535:M535),('RFM input'!$M$93-'RFM input'!$M$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E535),('RFM input'!$M$93-'RFM input'!$M$147)-SUM($M535:N535),('RFM input'!$M$93-'RFM input'!$M$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E535),('RFM input'!$M$93-'RFM input'!$M$147)-SUM($M535:O535),('RFM input'!$M$93-'RFM input'!$M$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E535),('RFM input'!$M$93-'RFM input'!$M$147)-SUM($M535:P535),('RFM input'!$M$93-'RFM input'!$M$147)/A33taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E536),('RFM input'!$N$93-'RFM input'!$N$147)-SUM($N536:N536),('RFM input'!$N$93-'RFM input'!$N$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E536),('RFM input'!$N$93-'RFM input'!$N$147)-SUM($N536:O536),('RFM input'!$N$93-'RFM input'!$N$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E536),('RFM input'!$N$93-'RFM input'!$N$147)-SUM($N536:P536),('RFM input'!$N$93-'RFM input'!$N$147)/A33taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E537),('RFM input'!$O$93-'RFM input'!$O$147)-SUM($O537:O537),('RFM input'!$O$93-'RFM input'!$O$147)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E537),('RFM input'!$O$93-'RFM input'!$O$147)-SUM($O537:P537),('RFM input'!$O$93-'RFM input'!$O$147)/A33taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E538),('RFM input'!$P$93-'RFM input'!$P$147)-SUM($P538:P538),('RFM input'!$P$93-'RFM input'!$P$147)/A33taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,null,0,0,{"$f":"IF(COUNT($H540:I540)>='RFM input'!$W$7,0, -SUM(J528:J539))","v":0},{"$f":"IF(COUNT($H540:J540)>='RFM input'!$W$7,0, -SUM(K528:K539))","v":0},{"$f":"IF(COUNT($H540:K540)>='RFM input'!$W$7,0, -SUM(L528:L539))","v":0},{"$f":"IF(COUNT($H540:L540)>='RFM input'!$W$7,0, -SUM(M528:M539))","v":0},{"$f":"IF(COUNT($H540:M540)>='RFM input'!$W$7,0, -SUM(N528:N539))","v":0},{"$f":"IF(COUNT($H540:N540)>='RFM input'!$W$7,0, -SUM(O528:O539))","v":0},{"$f":"IF(COUNT($H540:O540)>='RFM input'!$W$7,0, -SUM(P528:P539))","v":0},{"$f":"IF(COUNT($H540:P540)>='RFM input'!$W$7,0, -SUM(Q528:Q539))","v":0}]
[null,{"$f":"Asset34","v":"Domestic LV Metering"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A34taxstdlife+$E543),('RFM input'!$H$94-'RFM input'!$H$148)-SUM($H543:H543),('RFM input'!$H$94-'RFM input'!$H$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A34taxstdlife+$E543),('RFM input'!$H$94-'RFM input'!$H$148)-SUM($H543:I543),('RFM input'!$H$94-'RFM input'!$H$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E543),('RFM input'!$H$94-'RFM input'!$H$148)-SUM($H543:J543),('RFM input'!$H$94-'RFM input'!$H$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E543),('RFM input'!$H$94-'RFM input'!$H$148)-SUM($H543:K543),('RFM input'!$H$94-'RFM input'!$H$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E543),('RFM input'!$H$94-'RFM input'!$H$148)-SUM($H543:L543),('RFM input'!$H$94-'RFM input'!$H$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E543),('RFM input'!$H$94-'RFM input'!$H$148)-SUM($H543:M543),('RFM input'!$H$94-'RFM input'!$H$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E543),('RFM input'!$H$94-'RFM input'!$H$148)-SUM($H543:N543),('RFM input'!$H$94-'RFM input'!$H$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E543),('RFM input'!$H$94-'RFM input'!$H$148)-SUM($H543:O543),('RFM input'!$H$94-'RFM input'!$H$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E543),('RFM input'!$H$94-'RFM input'!$H$148)-SUM($H543:P543),('RFM input'!$H$94-'RFM input'!$H$148)/A34taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A34taxstdlife+$E544),('RFM input'!$I$94-'RFM input'!$I$148)-SUM($I544:I544),('RFM input'!$I$94-'RFM input'!$I$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E544),('RFM input'!$I$94-'RFM input'!$I$148)-SUM($I544:J544),('RFM input'!$I$94-'RFM input'!$I$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E544),('RFM input'!$I$94-'RFM input'!$I$148)-SUM($I544:K544),('RFM input'!$I$94-'RFM input'!$I$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E544),('RFM input'!$I$94-'RFM input'!$I$148)-SUM($I544:L544),('RFM input'!$I$94-'RFM input'!$I$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E544),('RFM input'!$I$94-'RFM input'!$I$148)-SUM($I544:M544),('RFM input'!$I$94-'RFM input'!$I$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E544),('RFM input'!$I$94-'RFM input'!$I$148)-SUM($I544:N544),('RFM input'!$I$94-'RFM input'!$I$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E544),('RFM input'!$I$94-'RFM input'!$I$148)-SUM($I544:O544),('RFM input'!$I$94-'RFM input'!$I$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E544),('RFM input'!$I$94-'RFM input'!$I$148)-SUM($I544:P544),('RFM input'!$I$94-'RFM input'!$I$148)/A34taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E545),('RFM input'!$J$94-'RFM input'!$J$148)-SUM($J545:J545),('RFM input'!$J$94-'RFM input'!$J$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E545),('RFM input'!$J$94-'RFM input'!$J$148)-SUM($J545:K545),('RFM input'!$J$94-'RFM input'!$J$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E545),('RFM input'!$J$94-'RFM input'!$J$148)-SUM($J545:L545),('RFM input'!$J$94-'RFM input'!$J$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E545),('RFM input'!$J$94-'RFM input'!$J$148)-SUM($J545:M545),('RFM input'!$J$94-'RFM input'!$J$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E545),('RFM input'!$J$94-'RFM input'!$J$148)-SUM($J545:N545),('RFM input'!$J$94-'RFM input'!$J$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E545),('RFM input'!$J$94-'RFM input'!$J$148)-SUM($J545:O545),('RFM input'!$J$94-'RFM input'!$J$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E545),('RFM input'!$J$94-'RFM input'!$J$148)-SUM($J545:P545),('RFM input'!$J$94-'RFM input'!$J$148)/A34taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E546),('RFM input'!$K$94-'RFM input'!$K$148)-SUM($K546:K546),('RFM input'!$K$94-'RFM input'!$K$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E546),('RFM input'!$K$94-'RFM input'!$K$148)-SUM($K546:L546),('RFM input'!$K$94-'RFM input'!$K$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E546),('RFM input'!$K$94-'RFM input'!$K$148)-SUM($K546:M546),('RFM input'!$K$94-'RFM input'!$K$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E546),('RFM input'!$K$94-'RFM input'!$K$148)-SUM($K546:N546),('RFM input'!$K$94-'RFM input'!$K$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E546),('RFM input'!$K$94-'RFM input'!$K$148)-SUM($K546:O546),('RFM input'!$K$94-'RFM input'!$K$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E546),('RFM input'!$K$94-'RFM input'!$K$148)-SUM($K546:P546),('RFM input'!$K$94-'RFM input'!$K$148)/A34taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E547),('RFM input'!$L$94-'RFM input'!$L$148)-SUM($L547:L547),('RFM input'!$L$94-'RFM input'!$L$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E547),('RFM input'!$L$94-'RFM input'!$L$148)-SUM($L547:M547),('RFM input'!$L$94-'RFM input'!$L$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E547),('RFM input'!$L$94-'RFM input'!$L$148)-SUM($L547:N547),('RFM input'!$L$94-'RFM input'!$L$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E547),('RFM input'!$L$94-'RFM input'!$L$148)-SUM($L547:O547),('RFM input'!$L$94-'RFM input'!$L$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E547),('RFM input'!$L$94-'RFM input'!$L$148)-SUM($L547:P547),('RFM input'!$L$94-'RFM input'!$L$148)/A34taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E548),('RFM input'!$M$94-'RFM input'!$M$148)-SUM($M548:M548),('RFM input'!$M$94-'RFM input'!$M$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E548),('RFM input'!$M$94-'RFM input'!$M$148)-SUM($M548:N548),('RFM input'!$M$94-'RFM input'!$M$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E548),('RFM input'!$M$94-'RFM input'!$M$148)-SUM($M548:O548),('RFM input'!$M$94-'RFM input'!$M$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E548),('RFM input'!$M$94-'RFM input'!$M$148)-SUM($M548:P548),('RFM input'!$M$94-'RFM input'!$M$148)/A34taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E549),('RFM input'!$N$94-'RFM input'!$N$148)-SUM($N549:N549),('RFM input'!$N$94-'RFM input'!$N$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E549),('RFM input'!$N$94-'RFM input'!$N$148)-SUM($N549:O549),('RFM input'!$N$94-'RFM input'!$N$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E549),('RFM input'!$N$94-'RFM input'!$N$148)-SUM($N549:P549),('RFM input'!$N$94-'RFM input'!$N$148)/A34taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E550),('RFM input'!$O$94-'RFM input'!$O$148)-SUM($O550:O550),('RFM input'!$O$94-'RFM input'!$O$148)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E550),('RFM input'!$O$94-'RFM input'!$O$148)-SUM($O550:P550),('RFM input'!$O$94-'RFM input'!$O$148)/A34taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E551),('RFM input'!$P$94-'RFM input'!$P$148)-SUM($P551:P551),('RFM input'!$P$94-'RFM input'!$P$148)/A34taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,null,0,0,{"$f":"IF(COUNT($H553:I553)>='RFM input'!$W$7,0, -SUM(J541:J552))","v":0},{"$f":"IF(COUNT($H553:J553)>='RFM input'!$W$7,0, -SUM(K541:K552))","v":0},{"$f":"IF(COUNT($H553:K553)>='RFM input'!$W$7,0, -SUM(L541:L552))","v":0},{"$f":"IF(COUNT($H553:L553)>='RFM input'!$W$7,0, -SUM(M541:M552))","v":0},{"$f":"IF(COUNT($H553:M553)>='RFM input'!$W$7,0, -SUM(N541:N552))","v":0},{"$f":"IF(COUNT($H553:N553)>='RFM input'!$W$7,0, -SUM(O541:O552))","v":0},{"$f":"IF(COUNT($H553:O553)>='RFM input'!$W$7,0, -SUM(P541:P552))","v":0},{"$f":"IF(COUNT($H553:P553)>='RFM input'!$W$7,0, -SUM(Q541:Q552))","v":0}]
[null,{"$f":"Asset35","v":"Off Peak Metering"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A35taxstdlife+$E556),('RFM input'!$H$95-'RFM input'!$H$149)-SUM($H556:H556),('RFM input'!$H$95-'RFM input'!$H$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A35taxstdlife+$E556),('RFM input'!$H$95-'RFM input'!$H$149)-SUM($H556:I556),('RFM input'!$H$95-'RFM input'!$H$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E556),('RFM input'!$H$95-'RFM input'!$H$149)-SUM($H556:J556),('RFM input'!$H$95-'RFM input'!$H$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E556),('RFM input'!$H$95-'RFM input'!$H$149)-SUM($H556:K556),('RFM input'!$H$95-'RFM input'!$H$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E556),('RFM input'!$H$95-'RFM input'!$H$149)-SUM($H556:L556),('RFM input'!$H$95-'RFM input'!$H$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E556),('RFM input'!$H$95-'RFM input'!$H$149)-SUM($H556:M556),('RFM input'!$H$95-'RFM input'!$H$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E556),('RFM input'!$H$95-'RFM input'!$H$149)-SUM($H556:N556),('RFM input'!$H$95-'RFM input'!$H$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E556),('RFM input'!$H$95-'RFM input'!$H$149)-SUM($H556:O556),('RFM input'!$H$95-'RFM input'!$H$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E556),('RFM input'!$H$95-'RFM input'!$H$149)-SUM($H556:P556),('RFM input'!$H$95-'RFM input'!$H$149)/A35taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A35taxstdlife+$E557),('RFM input'!$I$95-'RFM input'!$I$149)-SUM($I557:I557),('RFM input'!$I$95-'RFM input'!$I$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E557),('RFM input'!$I$95-'RFM input'!$I$149)-SUM($I557:J557),('RFM input'!$I$95-'RFM input'!$I$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E557),('RFM input'!$I$95-'RFM input'!$I$149)-SUM($I557:K557),('RFM input'!$I$95-'RFM input'!$I$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E557),('RFM input'!$I$95-'RFM input'!$I$149)-SUM($I557:L557),('RFM input'!$I$95-'RFM input'!$I$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E557),('RFM input'!$I$95-'RFM input'!$I$149)-SUM($I557:M557),('RFM input'!$I$95-'RFM input'!$I$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E557),('RFM input'!$I$95-'RFM input'!$I$149)-SUM($I557:N557),('RFM input'!$I$95-'RFM input'!$I$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E557),('RFM input'!$I$95-'RFM input'!$I$149)-SUM($I557:O557),('RFM input'!$I$95-'RFM input'!$I$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E557),('RFM input'!$I$95-'RFM input'!$I$149)-SUM($I557:P557),('RFM input'!$I$95-'RFM input'!$I$149)/A35taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E558),('RFM input'!$J$95-'RFM input'!$J$149)-SUM($J558:J558),('RFM input'!$J$95-'RFM input'!$J$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E558),('RFM input'!$J$95-'RFM input'!$J$149)-SUM($J558:K558),('RFM input'!$J$95-'RFM input'!$J$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E558),('RFM input'!$J$95-'RFM input'!$J$149)-SUM($J558:L558),('RFM input'!$J$95-'RFM input'!$J$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E558),('RFM input'!$J$95-'RFM input'!$J$149)-SUM($J558:M558),('RFM input'!$J$95-'RFM input'!$J$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E558),('RFM input'!$J$95-'RFM input'!$J$149)-SUM($J558:N558),('RFM input'!$J$95-'RFM input'!$J$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E558),('RFM input'!$J$95-'RFM input'!$J$149)-SUM($J558:O558),('RFM input'!$J$95-'RFM input'!$J$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E558),('RFM input'!$J$95-'RFM input'!$J$149)-SUM($J558:P558),('RFM input'!$J$95-'RFM input'!$J$149)/A35taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E559),('RFM input'!$K$95-'RFM input'!$K$149)-SUM($K559:K559),('RFM input'!$K$95-'RFM input'!$K$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E559),('RFM input'!$K$95-'RFM input'!$K$149)-SUM($K559:L559),('RFM input'!$K$95-'RFM input'!$K$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E559),('RFM input'!$K$95-'RFM input'!$K$149)-SUM($K559:M559),('RFM input'!$K$95-'RFM input'!$K$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E559),('RFM input'!$K$95-'RFM input'!$K$149)-SUM($K559:N559),('RFM input'!$K$95-'RFM input'!$K$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E559),('RFM input'!$K$95-'RFM input'!$K$149)-SUM($K559:O559),('RFM input'!$K$95-'RFM input'!$K$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E559),('RFM input'!$K$95-'RFM input'!$K$149)-SUM($K559:P559),('RFM input'!$K$95-'RFM input'!$K$149)/A35taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E560),('RFM input'!$L$95-'RFM input'!$L$149)-SUM($L560:L560),('RFM input'!$L$95-'RFM input'!$L$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E560),('RFM input'!$L$95-'RFM input'!$L$149)-SUM($L560:M560),('RFM input'!$L$95-'RFM input'!$L$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E560),('RFM input'!$L$95-'RFM input'!$L$149)-SUM($L560:N560),('RFM input'!$L$95-'RFM input'!$L$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E560),('RFM input'!$L$95-'RFM input'!$L$149)-SUM($L560:O560),('RFM input'!$L$95-'RFM input'!$L$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E560),('RFM input'!$L$95-'RFM input'!$L$149)-SUM($L560:P560),('RFM input'!$L$95-'RFM input'!$L$149)/A35taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E561),('RFM input'!$M$95-'RFM input'!$M$149)-SUM($M561:M561),('RFM input'!$M$95-'RFM input'!$M$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E561),('RFM input'!$M$95-'RFM input'!$M$149)-SUM($M561:N561),('RFM input'!$M$95-'RFM input'!$M$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E561),('RFM input'!$M$95-'RFM input'!$M$149)-SUM($M561:O561),('RFM input'!$M$95-'RFM input'!$M$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E561),('RFM input'!$M$95-'RFM input'!$M$149)-SUM($M561:P561),('RFM input'!$M$95-'RFM input'!$M$149)/A35taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E562),('RFM input'!$N$95-'RFM input'!$N$149)-SUM($N562:N562),('RFM input'!$N$95-'RFM input'!$N$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E562),('RFM input'!$N$95-'RFM input'!$N$149)-SUM($N562:O562),('RFM input'!$N$95-'RFM input'!$N$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E562),('RFM input'!$N$95-'RFM input'!$N$149)-SUM($N562:P562),('RFM input'!$N$95-'RFM input'!$N$149)/A35taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E563),('RFM input'!$O$95-'RFM input'!$O$149)-SUM($O563:O563),('RFM input'!$O$95-'RFM input'!$O$149)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E563),('RFM input'!$O$95-'RFM input'!$O$149)-SUM($O563:P563),('RFM input'!$O$95-'RFM input'!$O$149)/A35taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E564),('RFM input'!$P$95-'RFM input'!$P$149)-SUM($P564:P564),('RFM input'!$P$95-'RFM input'!$P$149)/A35taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,null,0,0,{"$f":"IF(COUNT($H566:I566)>='RFM input'!$W$7,0, -SUM(J554:J565))","v":0},{"$f":"IF(COUNT($H566:J566)>='RFM input'!$W$7,0, -SUM(K554:K565))","v":0},{"$f":"IF(COUNT($H566:K566)>='RFM input'!$W$7,0, -SUM(L554:L565))","v":0},{"$f":"IF(COUNT($H566:L566)>='RFM input'!$W$7,0, -SUM(M554:M565))","v":0},{"$f":"IF(COUNT($H566:M566)>='RFM input'!$W$7,0, -SUM(N554:N565))","v":0},{"$f":"IF(COUNT($H566:N566)>='RFM input'!$W$7,0, -SUM(O554:O565))","v":0},{"$f":"IF(COUNT($H566:O566)>='RFM input'!$W$7,0, -SUM(P554:P565))","v":0},{"$f":"IF(COUNT($H566:P566)>='RFM input'!$W$7,0, -SUM(Q554:Q565))","v":0}]
[null,{"$f":"Asset36","v":"Emergency Network Spares"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A36taxstdlife+$E569),('RFM input'!$H$96-'RFM input'!$H$150)-SUM($H569:H569),('RFM input'!$H$96-'RFM input'!$H$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A36taxstdlife+$E569),('RFM input'!$H$96-'RFM input'!$H$150)-SUM($H569:I569),('RFM input'!$H$96-'RFM input'!$H$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E569),('RFM input'!$H$96-'RFM input'!$H$150)-SUM($H569:J569),('RFM input'!$H$96-'RFM input'!$H$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E569),('RFM input'!$H$96-'RFM input'!$H$150)-SUM($H569:K569),('RFM input'!$H$96-'RFM input'!$H$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E569),('RFM input'!$H$96-'RFM input'!$H$150)-SUM($H569:L569),('RFM input'!$H$96-'RFM input'!$H$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E569),('RFM input'!$H$96-'RFM input'!$H$150)-SUM($H569:M569),('RFM input'!$H$96-'RFM input'!$H$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E569),('RFM input'!$H$96-'RFM input'!$H$150)-SUM($H569:N569),('RFM input'!$H$96-'RFM input'!$H$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E569),('RFM input'!$H$96-'RFM input'!$H$150)-SUM($H569:O569),('RFM input'!$H$96-'RFM input'!$H$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E569),('RFM input'!$H$96-'RFM input'!$H$150)-SUM($H569:P569),('RFM input'!$H$96-'RFM input'!$H$150)/A36taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A36taxstdlife+$E570),('RFM input'!$I$96-'RFM input'!$I$150)-SUM($I570:I570),('RFM input'!$I$96-'RFM input'!$I$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E570),('RFM input'!$I$96-'RFM input'!$I$150)-SUM($I570:J570),('RFM input'!$I$96-'RFM input'!$I$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E570),('RFM input'!$I$96-'RFM input'!$I$150)-SUM($I570:K570),('RFM input'!$I$96-'RFM input'!$I$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E570),('RFM input'!$I$96-'RFM input'!$I$150)-SUM($I570:L570),('RFM input'!$I$96-'RFM input'!$I$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E570),('RFM input'!$I$96-'RFM input'!$I$150)-SUM($I570:M570),('RFM input'!$I$96-'RFM input'!$I$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E570),('RFM input'!$I$96-'RFM input'!$I$150)-SUM($I570:N570),('RFM input'!$I$96-'RFM input'!$I$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E570),('RFM input'!$I$96-'RFM input'!$I$150)-SUM($I570:O570),('RFM input'!$I$96-'RFM input'!$I$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E570),('RFM input'!$I$96-'RFM input'!$I$150)-SUM($I570:P570),('RFM input'!$I$96-'RFM input'!$I$150)/A36taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E571),('RFM input'!$J$96-'RFM input'!$J$150)-SUM($J571:J571),('RFM input'!$J$96-'RFM input'!$J$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E571),('RFM input'!$J$96-'RFM input'!$J$150)-SUM($J571:K571),('RFM input'!$J$96-'RFM input'!$J$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E571),('RFM input'!$J$96-'RFM input'!$J$150)-SUM($J571:L571),('RFM input'!$J$96-'RFM input'!$J$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E571),('RFM input'!$J$96-'RFM input'!$J$150)-SUM($J571:M571),('RFM input'!$J$96-'RFM input'!$J$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E571),('RFM input'!$J$96-'RFM input'!$J$150)-SUM($J571:N571),('RFM input'!$J$96-'RFM input'!$J$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E571),('RFM input'!$J$96-'RFM input'!$J$150)-SUM($J571:O571),('RFM input'!$J$96-'RFM input'!$J$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E571),('RFM input'!$J$96-'RFM input'!$J$150)-SUM($J571:P571),('RFM input'!$J$96-'RFM input'!$J$150)/A36taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E572),('RFM input'!$K$96-'RFM input'!$K$150)-SUM($K572:K572),('RFM input'!$K$96-'RFM input'!$K$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E572),('RFM input'!$K$96-'RFM input'!$K$150)-SUM($K572:L572),('RFM input'!$K$96-'RFM input'!$K$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E572),('RFM input'!$K$96-'RFM input'!$K$150)-SUM($K572:M572),('RFM input'!$K$96-'RFM input'!$K$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E572),('RFM input'!$K$96-'RFM input'!$K$150)-SUM($K572:N572),('RFM input'!$K$96-'RFM input'!$K$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E572),('RFM input'!$K$96-'RFM input'!$K$150)-SUM($K572:O572),('RFM input'!$K$96-'RFM input'!$K$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E572),('RFM input'!$K$96-'RFM input'!$K$150)-SUM($K572:P572),('RFM input'!$K$96-'RFM input'!$K$150)/A36taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E573),('RFM input'!$L$96-'RFM input'!$L$150)-SUM($L573:L573),('RFM input'!$L$96-'RFM input'!$L$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E573),('RFM input'!$L$96-'RFM input'!$L$150)-SUM($L573:M573),('RFM input'!$L$96-'RFM input'!$L$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E573),('RFM input'!$L$96-'RFM input'!$L$150)-SUM($L573:N573),('RFM input'!$L$96-'RFM input'!$L$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E573),('RFM input'!$L$96-'RFM input'!$L$150)-SUM($L573:O573),('RFM input'!$L$96-'RFM input'!$L$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E573),('RFM input'!$L$96-'RFM input'!$L$150)-SUM($L573:P573),('RFM input'!$L$96-'RFM input'!$L$150)/A36taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E574),('RFM input'!$M$96-'RFM input'!$M$150)-SUM($M574:M574),('RFM input'!$M$96-'RFM input'!$M$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E574),('RFM input'!$M$96-'RFM input'!$M$150)-SUM($M574:N574),('RFM input'!$M$96-'RFM input'!$M$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E574),('RFM input'!$M$96-'RFM input'!$M$150)-SUM($M574:O574),('RFM input'!$M$96-'RFM input'!$M$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E574),('RFM input'!$M$96-'RFM input'!$M$150)-SUM($M574:P574),('RFM input'!$M$96-'RFM input'!$M$150)/A36taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E575),('RFM input'!$N$96-'RFM input'!$N$150)-SUM($N575:N575),('RFM input'!$N$96-'RFM input'!$N$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E575),('RFM input'!$N$96-'RFM input'!$N$150)-SUM($N575:O575),('RFM input'!$N$96-'RFM input'!$N$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E575),('RFM input'!$N$96-'RFM input'!$N$150)-SUM($N575:P575),('RFM input'!$N$96-'RFM input'!$N$150)/A36taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E576),('RFM input'!$O$96-'RFM input'!$O$150)-SUM($O576:O576),('RFM input'!$O$96-'RFM input'!$O$150)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E576),('RFM input'!$O$96-'RFM input'!$O$150)-SUM($O576:P576),('RFM input'!$O$96-'RFM input'!$O$150)/A36taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E577),('RFM input'!$P$96-'RFM input'!$P$150)-SUM($P577:P577),('RFM input'!$P$96-'RFM input'!$P$150)/A36taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,null,0,0,{"$f":"IF(COUNT($H579:I579)>='RFM input'!$W$7,0, -SUM(J567:J578))","v":0},{"$f":"IF(COUNT($H579:J579)>='RFM input'!$W$7,0, -SUM(K567:K578))","v":0},{"$f":"IF(COUNT($H579:K579)>='RFM input'!$W$7,0, -SUM(L567:L578))","v":0},{"$f":"IF(COUNT($H579:L579)>='RFM input'!$W$7,0, -SUM(M567:M578))","v":0},{"$f":"IF(COUNT($H579:M579)>='RFM input'!$W$7,0, -SUM(N567:N578))","v":0},{"$f":"IF(COUNT($H579:N579)>='RFM input'!$W$7,0, -SUM(O567:O578))","v":0},{"$f":"IF(COUNT($H579:O579)>='RFM input'!$W$7,0, -SUM(P567:P578))","v":0},{"$f":"IF(COUNT($H579:P579)>='RFM input'!$W$7,0, -SUM(Q567:Q578))","v":0}]
[null,{"$f":"Asset37","v":"Motor Vehicles"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A37taxstdlife+$E582),('RFM input'!$H$97-'RFM input'!$H$151)-SUM($H582:H582),('RFM input'!$H$97-'RFM input'!$H$151)/A37taxstdlife))","v":0.18888801710192388},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A37taxstdlife+$E582),('RFM input'!$H$97-'RFM input'!$H$151)-SUM($H582:I582),('RFM input'!$H$97-'RFM input'!$H$151)/A37taxstdlife))","v":0.18888801710192388},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E582),('RFM input'!$H$97-'RFM input'!$H$151)-SUM($H582:J582),('RFM input'!$H$97-'RFM input'!$H$151)/A37taxstdlife))","v":0.18888801710192388},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E582),('RFM input'!$H$97-'RFM input'!$H$151)-SUM($H582:K582),('RFM input'!$H$97-'RFM input'!$H$151)/A37taxstdlife))","v":0.18888801710192388},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E582),('RFM input'!$H$97-'RFM input'!$H$151)-SUM($H582:L582),('RFM input'!$H$97-'RFM input'!$H$151)/A37taxstdlife))","v":0.18888801710192388},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E582),('RFM input'!$H$97-'RFM input'!$H$151)-SUM($H582:M582),('RFM input'!$H$97-'RFM input'!$H$151)/A37taxstdlife))","v":0.18888801710192388},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E582),('RFM input'!$H$97-'RFM input'!$H$151)-SUM($H582:N582),('RFM input'!$H$97-'RFM input'!$H$151)/A37taxstdlife))","v":0.18888801710192388},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E582),('RFM input'!$H$97-'RFM input'!$H$151)-SUM($H582:O582),('RFM input'!$H$97-'RFM input'!$H$151)/A37taxstdlife))","v":0.18888801710192388},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E582),('RFM input'!$H$97-'RFM input'!$H$151)-SUM($H582:P582),('RFM input'!$H$97-'RFM input'!$H$151)/A37taxstdlife))","v":0.18888801710192388}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A37taxstdlife+$E583),('RFM input'!$I$97-'RFM input'!$I$151)-SUM($I583:I583),('RFM input'!$I$97-'RFM input'!$I$151)/A37taxstdlife))","v":0.19408146525794584},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E583),('RFM input'!$I$97-'RFM input'!$I$151)-SUM($I583:J583),('RFM input'!$I$97-'RFM input'!$I$151)/A37taxstdlife))","v":0.19408146525794584},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E583),('RFM input'!$I$97-'RFM input'!$I$151)-SUM($I583:K583),('RFM input'!$I$97-'RFM input'!$I$151)/A37taxstdlife))","v":0.19408146525794584},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E583),('RFM input'!$I$97-'RFM input'!$I$151)-SUM($I583:L583),('RFM input'!$I$97-'RFM input'!$I$151)/A37taxstdlife))","v":0.19408146525794584},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E583),('RFM input'!$I$97-'RFM input'!$I$151)-SUM($I583:M583),('RFM input'!$I$97-'RFM input'!$I$151)/A37taxstdlife))","v":0.19408146525794584},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E583),('RFM input'!$I$97-'RFM input'!$I$151)-SUM($I583:N583),('RFM input'!$I$97-'RFM input'!$I$151)/A37taxstdlife))","v":0.19408146525794584},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E583),('RFM input'!$I$97-'RFM input'!$I$151)-SUM($I583:O583),('RFM input'!$I$97-'RFM input'!$I$151)/A37taxstdlife))","v":0.19408146525794584},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E583),('RFM input'!$I$97-'RFM input'!$I$151)-SUM($I583:P583),('RFM input'!$I$97-'RFM input'!$I$151)/A37taxstdlife))","v":0.19408146525794584}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E584),('RFM input'!$J$97-'RFM input'!$J$151)-SUM($J584:J584),('RFM input'!$J$97-'RFM input'!$J$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E584),('RFM input'!$J$97-'RFM input'!$J$151)-SUM($J584:K584),('RFM input'!$J$97-'RFM input'!$J$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E584),('RFM input'!$J$97-'RFM input'!$J$151)-SUM($J584:L584),('RFM input'!$J$97-'RFM input'!$J$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E584),('RFM input'!$J$97-'RFM input'!$J$151)-SUM($J584:M584),('RFM input'!$J$97-'RFM input'!$J$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E584),('RFM input'!$J$97-'RFM input'!$J$151)-SUM($J584:N584),('RFM input'!$J$97-'RFM input'!$J$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E584),('RFM input'!$J$97-'RFM input'!$J$151)-SUM($J584:O584),('RFM input'!$J$97-'RFM input'!$J$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E584),('RFM input'!$J$97-'RFM input'!$J$151)-SUM($J584:P584),('RFM input'!$J$97-'RFM input'!$J$151)/A37taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E585),('RFM input'!$K$97-'RFM input'!$K$151)-SUM($K585:K585),('RFM input'!$K$97-'RFM input'!$K$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E585),('RFM input'!$K$97-'RFM input'!$K$151)-SUM($K585:L585),('RFM input'!$K$97-'RFM input'!$K$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E585),('RFM input'!$K$97-'RFM input'!$K$151)-SUM($K585:M585),('RFM input'!$K$97-'RFM input'!$K$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E585),('RFM input'!$K$97-'RFM input'!$K$151)-SUM($K585:N585),('RFM input'!$K$97-'RFM input'!$K$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E585),('RFM input'!$K$97-'RFM input'!$K$151)-SUM($K585:O585),('RFM input'!$K$97-'RFM input'!$K$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E585),('RFM input'!$K$97-'RFM input'!$K$151)-SUM($K585:P585),('RFM input'!$K$97-'RFM input'!$K$151)/A37taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E586),('RFM input'!$L$97-'RFM input'!$L$151)-SUM($L586:L586),('RFM input'!$L$97-'RFM input'!$L$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E586),('RFM input'!$L$97-'RFM input'!$L$151)-SUM($L586:M586),('RFM input'!$L$97-'RFM input'!$L$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E586),('RFM input'!$L$97-'RFM input'!$L$151)-SUM($L586:N586),('RFM input'!$L$97-'RFM input'!$L$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E586),('RFM input'!$L$97-'RFM input'!$L$151)-SUM($L586:O586),('RFM input'!$L$97-'RFM input'!$L$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E586),('RFM input'!$L$97-'RFM input'!$L$151)-SUM($L586:P586),('RFM input'!$L$97-'RFM input'!$L$151)/A37taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E587),('RFM input'!$M$97-'RFM input'!$M$151)-SUM($M587:M587),('RFM input'!$M$97-'RFM input'!$M$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E587),('RFM input'!$M$97-'RFM input'!$M$151)-SUM($M587:N587),('RFM input'!$M$97-'RFM input'!$M$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E587),('RFM input'!$M$97-'RFM input'!$M$151)-SUM($M587:O587),('RFM input'!$M$97-'RFM input'!$M$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E587),('RFM input'!$M$97-'RFM input'!$M$151)-SUM($M587:P587),('RFM input'!$M$97-'RFM input'!$M$151)/A37taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E588),('RFM input'!$N$97-'RFM input'!$N$151)-SUM($N588:N588),('RFM input'!$N$97-'RFM input'!$N$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E588),('RFM input'!$N$97-'RFM input'!$N$151)-SUM($N588:O588),('RFM input'!$N$97-'RFM input'!$N$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E588),('RFM input'!$N$97-'RFM input'!$N$151)-SUM($N588:P588),('RFM input'!$N$97-'RFM input'!$N$151)/A37taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E589),('RFM input'!$O$97-'RFM input'!$O$151)-SUM($O589:O589),('RFM input'!$O$97-'RFM input'!$O$151)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E589),('RFM input'!$O$97-'RFM input'!$O$151)-SUM($O589:P589),('RFM input'!$O$97-'RFM input'!$O$151)/A37taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E590),('RFM input'!$P$97-'RFM input'!$P$151)-SUM($P590:P590),('RFM input'!$P$97-'RFM input'!$P$151)/A37taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,null,-1.0057637301202844,-1.1946517472222082,{"$f":"IF(COUNT($H592:I592)>='RFM input'!$W$7,0, -SUM(J580:J591))","v":0},{"$f":"IF(COUNT($H592:J592)>='RFM input'!$W$7,0, -SUM(K580:K591))","v":0},{"$f":"IF(COUNT($H592:K592)>='RFM input'!$W$7,0, -SUM(L580:L591))","v":0},{"$f":"IF(COUNT($H592:L592)>='RFM input'!$W$7,0, -SUM(M580:M591))","v":0},{"$f":"IF(COUNT($H592:M592)>='RFM input'!$W$7,0, -SUM(N580:N591))","v":0},{"$f":"IF(COUNT($H592:N592)>='RFM input'!$W$7,0, -SUM(O580:O591))","v":0},{"$f":"IF(COUNT($H592:O592)>='RFM input'!$W$7,0, -SUM(P580:P591))","v":0},{"$f":"IF(COUNT($H592:P592)>='RFM input'!$W$7,0, -SUM(Q580:Q591))","v":0}]
[null,{"$f":"Asset38","v":"Minor Assets"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A38taxstdlife+$E595),('RFM input'!$H$98-'RFM input'!$H$152)-SUM($H595:H595),('RFM input'!$H$98-'RFM input'!$H$152)/A38taxstdlife))","v":3.0082550218818414},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A38taxstdlife+$E595),('RFM input'!$H$98-'RFM input'!$H$152)-SUM($H595:I595),('RFM input'!$H$98-'RFM input'!$H$152)/A38taxstdlife))","v":3.0082550218818414},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E595),('RFM input'!$H$98-'RFM input'!$H$152)-SUM($H595:J595),('RFM input'!$H$98-'RFM input'!$H$152)/A38taxstdlife))","v":3.0082550218818414},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E595),('RFM input'!$H$98-'RFM input'!$H$152)-SUM($H595:K595),('RFM input'!$H$98-'RFM input'!$H$152)/A38taxstdlife))","v":3.0082550218818414},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E595),('RFM input'!$H$98-'RFM input'!$H$152)-SUM($H595:L595),('RFM input'!$H$98-'RFM input'!$H$152)/A38taxstdlife))","v":3.0082550218818414},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E595),('RFM input'!$H$98-'RFM input'!$H$152)-SUM($H595:M595),('RFM input'!$H$98-'RFM input'!$H$152)/A38taxstdlife))","v":0.65706566724034943},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E595),('RFM input'!$H$98-'RFM input'!$H$152)-SUM($H595:N595),('RFM input'!$H$98-'RFM input'!$H$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E595),('RFM input'!$H$98-'RFM input'!$H$152)-SUM($H595:O595),('RFM input'!$H$98-'RFM input'!$H$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E595),('RFM input'!$H$98-'RFM input'!$H$152)-SUM($H595:P595),('RFM input'!$H$98-'RFM input'!$H$152)/A38taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A38taxstdlife+$E596),('RFM input'!$I$98-'RFM input'!$I$152)-SUM($I596:I596),('RFM input'!$I$98-'RFM input'!$I$152)/A38taxstdlife))","v":2.922240012183019},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E596),('RFM input'!$I$98-'RFM input'!$I$152)-SUM($I596:J596),('RFM input'!$I$98-'RFM input'!$I$152)/A38taxstdlife))","v":2.922240012183019},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E596),('RFM input'!$I$98-'RFM input'!$I$152)-SUM($I596:K596),('RFM input'!$I$98-'RFM input'!$I$152)/A38taxstdlife))","v":2.922240012183019},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E596),('RFM input'!$I$98-'RFM input'!$I$152)-SUM($I596:L596),('RFM input'!$I$98-'RFM input'!$I$152)/A38taxstdlife))","v":2.922240012183019},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E596),('RFM input'!$I$98-'RFM input'!$I$152)-SUM($I596:M596),('RFM input'!$I$98-'RFM input'!$I$152)/A38taxstdlife))","v":2.922240012183019},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E596),('RFM input'!$I$98-'RFM input'!$I$152)-SUM($I596:N596),('RFM input'!$I$98-'RFM input'!$I$152)/A38taxstdlife))","v":0.63827819432686894},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E596),('RFM input'!$I$98-'RFM input'!$I$152)-SUM($I596:O596),('RFM input'!$I$98-'RFM input'!$I$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E596),('RFM input'!$I$98-'RFM input'!$I$152)-SUM($I596:P596),('RFM input'!$I$98-'RFM input'!$I$152)/A38taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E597),('RFM input'!$J$98-'RFM input'!$J$152)-SUM($J597:J597),('RFM input'!$J$98-'RFM input'!$J$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E597),('RFM input'!$J$98-'RFM input'!$J$152)-SUM($J597:K597),('RFM input'!$J$98-'RFM input'!$J$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E597),('RFM input'!$J$98-'RFM input'!$J$152)-SUM($J597:L597),('RFM input'!$J$98-'RFM input'!$J$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E597),('RFM input'!$J$98-'RFM input'!$J$152)-SUM($J597:M597),('RFM input'!$J$98-'RFM input'!$J$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E597),('RFM input'!$J$98-'RFM input'!$J$152)-SUM($J597:N597),('RFM input'!$J$98-'RFM input'!$J$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E597),('RFM input'!$J$98-'RFM input'!$J$152)-SUM($J597:O597),('RFM input'!$J$98-'RFM input'!$J$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E597),('RFM input'!$J$98-'RFM input'!$J$152)-SUM($J597:P597),('RFM input'!$J$98-'RFM input'!$J$152)/A38taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E598),('RFM input'!$K$98-'RFM input'!$K$152)-SUM($K598:K598),('RFM input'!$K$98-'RFM input'!$K$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E598),('RFM input'!$K$98-'RFM input'!$K$152)-SUM($K598:L598),('RFM input'!$K$98-'RFM input'!$K$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E598),('RFM input'!$K$98-'RFM input'!$K$152)-SUM($K598:M598),('RFM input'!$K$98-'RFM input'!$K$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E598),('RFM input'!$K$98-'RFM input'!$K$152)-SUM($K598:N598),('RFM input'!$K$98-'RFM input'!$K$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E598),('RFM input'!$K$98-'RFM input'!$K$152)-SUM($K598:O598),('RFM input'!$K$98-'RFM input'!$K$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E598),('RFM input'!$K$98-'RFM input'!$K$152)-SUM($K598:P598),('RFM input'!$K$98-'RFM input'!$K$152)/A38taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E599),('RFM input'!$L$98-'RFM input'!$L$152)-SUM($L599:L599),('RFM input'!$L$98-'RFM input'!$L$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E599),('RFM input'!$L$98-'RFM input'!$L$152)-SUM($L599:M599),('RFM input'!$L$98-'RFM input'!$L$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E599),('RFM input'!$L$98-'RFM input'!$L$152)-SUM($L599:N599),('RFM input'!$L$98-'RFM input'!$L$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E599),('RFM input'!$L$98-'RFM input'!$L$152)-SUM($L599:O599),('RFM input'!$L$98-'RFM input'!$L$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E599),('RFM input'!$L$98-'RFM input'!$L$152)-SUM($L599:P599),('RFM input'!$L$98-'RFM input'!$L$152)/A38taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E600),('RFM input'!$M$98-'RFM input'!$M$152)-SUM($M600:M600),('RFM input'!$M$98-'RFM input'!$M$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E600),('RFM input'!$M$98-'RFM input'!$M$152)-SUM($M600:N600),('RFM input'!$M$98-'RFM input'!$M$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E600),('RFM input'!$M$98-'RFM input'!$M$152)-SUM($M600:O600),('RFM input'!$M$98-'RFM input'!$M$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E600),('RFM input'!$M$98-'RFM input'!$M$152)-SUM($M600:P600),('RFM input'!$M$98-'RFM input'!$M$152)/A38taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E601),('RFM input'!$N$98-'RFM input'!$N$152)-SUM($N601:N601),('RFM input'!$N$98-'RFM input'!$N$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E601),('RFM input'!$N$98-'RFM input'!$N$152)-SUM($N601:O601),('RFM input'!$N$98-'RFM input'!$N$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E601),('RFM input'!$N$98-'RFM input'!$N$152)-SUM($N601:P601),('RFM input'!$N$98-'RFM input'!$N$152)/A38taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E602),('RFM input'!$O$98-'RFM input'!$O$152)-SUM($O602:O602),('RFM input'!$O$98-'RFM input'!$O$152)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E602),('RFM input'!$O$98-'RFM input'!$O$152)-SUM($O602:P602),('RFM input'!$O$98-'RFM input'!$O$152)/A38taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E603),('RFM input'!$P$98-'RFM input'!$P$152)-SUM($P603:P603),('RFM input'!$P$98-'RFM input'!$P$152)/A38taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,null,-9.0425465120051545,-10.855521933249761,{"$f":"IF(COUNT($H605:I605)>='RFM input'!$W$7,0, -SUM(J593:J604))","v":0},{"$f":"IF(COUNT($H605:J605)>='RFM input'!$W$7,0, -SUM(K593:K604))","v":0},{"$f":"IF(COUNT($H605:K605)>='RFM input'!$W$7,0, -SUM(L593:L604))","v":0},{"$f":"IF(COUNT($H605:L605)>='RFM input'!$W$7,0, -SUM(M593:M604))","v":0},{"$f":"IF(COUNT($H605:M605)>='RFM input'!$W$7,0, -SUM(N593:N604))","v":0},{"$f":"IF(COUNT($H605:N605)>='RFM input'!$W$7,0, -SUM(O593:O604))","v":0},{"$f":"IF(COUNT($H605:O605)>='RFM input'!$W$7,0, -SUM(P593:P604))","v":0},{"$f":"IF(COUNT($H605:P605)>='RFM input'!$W$7,0, -SUM(Q593:Q604))","v":0}]
[null,{"$f":"Asset39","v":"Non-System Property"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A39taxstdlife+$E608),('RFM input'!$H$99-'RFM input'!$H$153)-SUM($H608:H608),('RFM input'!$H$99-'RFM input'!$H$153)/A39taxstdlife))","v":3.8880909246436522E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A39taxstdlife+$E608),('RFM input'!$H$99-'RFM input'!$H$153)-SUM($H608:I608),('RFM input'!$H$99-'RFM input'!$H$153)/A39taxstdlife))","v":3.8880909246436522E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E608),('RFM input'!$H$99-'RFM input'!$H$153)-SUM($H608:J608),('RFM input'!$H$99-'RFM input'!$H$153)/A39taxstdlife))","v":3.8880909246436522E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E608),('RFM input'!$H$99-'RFM input'!$H$153)-SUM($H608:K608),('RFM input'!$H$99-'RFM input'!$H$153)/A39taxstdlife))","v":3.8880909246436522E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E608),('RFM input'!$H$99-'RFM input'!$H$153)-SUM($H608:L608),('RFM input'!$H$99-'RFM input'!$H$153)/A39taxstdlife))","v":3.8880909246436522E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E608),('RFM input'!$H$99-'RFM input'!$H$153)-SUM($H608:M608),('RFM input'!$H$99-'RFM input'!$H$153)/A39taxstdlife))","v":3.8880909246436522E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E608),('RFM input'!$H$99-'RFM input'!$H$153)-SUM($H608:N608),('RFM input'!$H$99-'RFM input'!$H$153)/A39taxstdlife))","v":3.8880909246436522E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E608),('RFM input'!$H$99-'RFM input'!$H$153)-SUM($H608:O608),('RFM input'!$H$99-'RFM input'!$H$153)/A39taxstdlife))","v":3.8880909246436522E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E608),('RFM input'!$H$99-'RFM input'!$H$153)-SUM($H608:P608),('RFM input'!$H$99-'RFM input'!$H$153)/A39taxstdlife))","v":3.8880909246436522E-2}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A39taxstdlife+$E609),('RFM input'!$I$99-'RFM input'!$I$153)-SUM($I609:I609),('RFM input'!$I$99-'RFM input'!$I$153)/A39taxstdlife))","v":3.7114125479636585E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E609),('RFM input'!$I$99-'RFM input'!$I$153)-SUM($I609:J609),('RFM input'!$I$99-'RFM input'!$I$153)/A39taxstdlife))","v":3.7114125479636585E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E609),('RFM input'!$I$99-'RFM input'!$I$153)-SUM($I609:K609),('RFM input'!$I$99-'RFM input'!$I$153)/A39taxstdlife))","v":3.7114125479636585E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E609),('RFM input'!$I$99-'RFM input'!$I$153)-SUM($I609:L609),('RFM input'!$I$99-'RFM input'!$I$153)/A39taxstdlife))","v":3.7114125479636585E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E609),('RFM input'!$I$99-'RFM input'!$I$153)-SUM($I609:M609),('RFM input'!$I$99-'RFM input'!$I$153)/A39taxstdlife))","v":3.7114125479636585E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E609),('RFM input'!$I$99-'RFM input'!$I$153)-SUM($I609:N609),('RFM input'!$I$99-'RFM input'!$I$153)/A39taxstdlife))","v":3.7114125479636585E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E609),('RFM input'!$I$99-'RFM input'!$I$153)-SUM($I609:O609),('RFM input'!$I$99-'RFM input'!$I$153)/A39taxstdlife))","v":3.7114125479636585E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E609),('RFM input'!$I$99-'RFM input'!$I$153)-SUM($I609:P609),('RFM input'!$I$99-'RFM input'!$I$153)/A39taxstdlife))","v":3.7114125479636585E-2}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E610),('RFM input'!$J$99-'RFM input'!$J$153)-SUM($J610:J610),('RFM input'!$J$99-'RFM input'!$J$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E610),('RFM input'!$J$99-'RFM input'!$J$153)-SUM($J610:K610),('RFM input'!$J$99-'RFM input'!$J$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E610),('RFM input'!$J$99-'RFM input'!$J$153)-SUM($J610:L610),('RFM input'!$J$99-'RFM input'!$J$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E610),('RFM input'!$J$99-'RFM input'!$J$153)-SUM($J610:M610),('RFM input'!$J$99-'RFM input'!$J$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E610),('RFM input'!$J$99-'RFM input'!$J$153)-SUM($J610:N610),('RFM input'!$J$99-'RFM input'!$J$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E610),('RFM input'!$J$99-'RFM input'!$J$153)-SUM($J610:O610),('RFM input'!$J$99-'RFM input'!$J$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E610),('RFM input'!$J$99-'RFM input'!$J$153)-SUM($J610:P610),('RFM input'!$J$99-'RFM input'!$J$153)/A39taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E611),('RFM input'!$K$99-'RFM input'!$K$153)-SUM($K611:K611),('RFM input'!$K$99-'RFM input'!$K$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E611),('RFM input'!$K$99-'RFM input'!$K$153)-SUM($K611:L611),('RFM input'!$K$99-'RFM input'!$K$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E611),('RFM input'!$K$99-'RFM input'!$K$153)-SUM($K611:M611),('RFM input'!$K$99-'RFM input'!$K$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E611),('RFM input'!$K$99-'RFM input'!$K$153)-SUM($K611:N611),('RFM input'!$K$99-'RFM input'!$K$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E611),('RFM input'!$K$99-'RFM input'!$K$153)-SUM($K611:O611),('RFM input'!$K$99-'RFM input'!$K$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E611),('RFM input'!$K$99-'RFM input'!$K$153)-SUM($K611:P611),('RFM input'!$K$99-'RFM input'!$K$153)/A39taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E612),('RFM input'!$L$99-'RFM input'!$L$153)-SUM($L612:L612),('RFM input'!$L$99-'RFM input'!$L$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E612),('RFM input'!$L$99-'RFM input'!$L$153)-SUM($L612:M612),('RFM input'!$L$99-'RFM input'!$L$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E612),('RFM input'!$L$99-'RFM input'!$L$153)-SUM($L612:N612),('RFM input'!$L$99-'RFM input'!$L$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E612),('RFM input'!$L$99-'RFM input'!$L$153)-SUM($L612:O612),('RFM input'!$L$99-'RFM input'!$L$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E612),('RFM input'!$L$99-'RFM input'!$L$153)-SUM($L612:P612),('RFM input'!$L$99-'RFM input'!$L$153)/A39taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E613),('RFM input'!$M$99-'RFM input'!$M$153)-SUM($M613:M613),('RFM input'!$M$99-'RFM input'!$M$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E613),('RFM input'!$M$99-'RFM input'!$M$153)-SUM($M613:N613),('RFM input'!$M$99-'RFM input'!$M$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E613),('RFM input'!$M$99-'RFM input'!$M$153)-SUM($M613:O613),('RFM input'!$M$99-'RFM input'!$M$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E613),('RFM input'!$M$99-'RFM input'!$M$153)-SUM($M613:P613),('RFM input'!$M$99-'RFM input'!$M$153)/A39taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E614),('RFM input'!$N$99-'RFM input'!$N$153)-SUM($N614:N614),('RFM input'!$N$99-'RFM input'!$N$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E614),('RFM input'!$N$99-'RFM input'!$N$153)-SUM($N614:O614),('RFM input'!$N$99-'RFM input'!$N$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E614),('RFM input'!$N$99-'RFM input'!$N$153)-SUM($N614:P614),('RFM input'!$N$99-'RFM input'!$N$153)/A39taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E615),('RFM input'!$O$99-'RFM input'!$O$153)-SUM($O615:O615),('RFM input'!$O$99-'RFM input'!$O$153)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E615),('RFM input'!$O$99-'RFM input'!$O$153)-SUM($O615:P615),('RFM input'!$O$99-'RFM input'!$O$153)/A39taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E616),('RFM input'!$P$99-'RFM input'!$P$153)-SUM($P616:P616),('RFM input'!$P$99-'RFM input'!$P$153)/A39taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,null,-1.4728018635127862,-1.5116827727592228,{"$f":"IF(COUNT($H618:I618)>='RFM input'!$W$7,0, -SUM(J606:J617))","v":0},{"$f":"IF(COUNT($H618:J618)>='RFM input'!$W$7,0, -SUM(K606:K617))","v":0},{"$f":"IF(COUNT($H618:K618)>='RFM input'!$W$7,0, -SUM(L606:L617))","v":0},{"$f":"IF(COUNT($H618:L618)>='RFM input'!$W$7,0, -SUM(M606:M617))","v":0},{"$f":"IF(COUNT($H618:M618)>='RFM input'!$W$7,0, -SUM(N606:N617))","v":0},{"$f":"IF(COUNT($H618:N618)>='RFM input'!$W$7,0, -SUM(O606:O617))","v":0},{"$f":"IF(COUNT($H618:O618)>='RFM input'!$W$7,0, -SUM(P606:P617))","v":0},{"$f":"IF(COUNT($H618:P618)>='RFM input'!$W$7,0, -SUM(Q606:Q617))","v":0}]
[null,{"$f":"Asset40","v":"Spare Parts"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A40taxstdlife+$E621),('RFM input'!$H$100-'RFM input'!$H$154)-SUM($H621:H621),('RFM input'!$H$100-'RFM input'!$H$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A40taxstdlife+$E621),('RFM input'!$H$100-'RFM input'!$H$154)-SUM($H621:I621),('RFM input'!$H$100-'RFM input'!$H$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E621),('RFM input'!$H$100-'RFM input'!$H$154)-SUM($H621:J621),('RFM input'!$H$100-'RFM input'!$H$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E621),('RFM input'!$H$100-'RFM input'!$H$154)-SUM($H621:K621),('RFM input'!$H$100-'RFM input'!$H$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E621),('RFM input'!$H$100-'RFM input'!$H$154)-SUM($H621:L621),('RFM input'!$H$100-'RFM input'!$H$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E621),('RFM input'!$H$100-'RFM input'!$H$154)-SUM($H621:M621),('RFM input'!$H$100-'RFM input'!$H$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E621),('RFM input'!$H$100-'RFM input'!$H$154)-SUM($H621:N621),('RFM input'!$H$100-'RFM input'!$H$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E621),('RFM input'!$H$100-'RFM input'!$H$154)-SUM($H621:O621),('RFM input'!$H$100-'RFM input'!$H$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E621),('RFM input'!$H$100-'RFM input'!$H$154)-SUM($H621:P621),('RFM input'!$H$100-'RFM input'!$H$154)/A40taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A40taxstdlife+$E622),('RFM input'!$I$100-'RFM input'!$I$154)-SUM($I622:I622),('RFM input'!$I$100-'RFM input'!$I$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E622),('RFM input'!$I$100-'RFM input'!$I$154)-SUM($I622:J622),('RFM input'!$I$100-'RFM input'!$I$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E622),('RFM input'!$I$100-'RFM input'!$I$154)-SUM($I622:K622),('RFM input'!$I$100-'RFM input'!$I$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E622),('RFM input'!$I$100-'RFM input'!$I$154)-SUM($I622:L622),('RFM input'!$I$100-'RFM input'!$I$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E622),('RFM input'!$I$100-'RFM input'!$I$154)-SUM($I622:M622),('RFM input'!$I$100-'RFM input'!$I$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E622),('RFM input'!$I$100-'RFM input'!$I$154)-SUM($I622:N622),('RFM input'!$I$100-'RFM input'!$I$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E622),('RFM input'!$I$100-'RFM input'!$I$154)-SUM($I622:O622),('RFM input'!$I$100-'RFM input'!$I$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E622),('RFM input'!$I$100-'RFM input'!$I$154)-SUM($I622:P622),('RFM input'!$I$100-'RFM input'!$I$154)/A40taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E623),('RFM input'!$J$100-'RFM input'!$J$154)-SUM($J623:J623),('RFM input'!$J$100-'RFM input'!$J$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E623),('RFM input'!$J$100-'RFM input'!$J$154)-SUM($J623:K623),('RFM input'!$J$100-'RFM input'!$J$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E623),('RFM input'!$J$100-'RFM input'!$J$154)-SUM($J623:L623),('RFM input'!$J$100-'RFM input'!$J$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E623),('RFM input'!$J$100-'RFM input'!$J$154)-SUM($J623:M623),('RFM input'!$J$100-'RFM input'!$J$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E623),('RFM input'!$J$100-'RFM input'!$J$154)-SUM($J623:N623),('RFM input'!$J$100-'RFM input'!$J$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E623),('RFM input'!$J$100-'RFM input'!$J$154)-SUM($J623:O623),('RFM input'!$J$100-'RFM input'!$J$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E623),('RFM input'!$J$100-'RFM input'!$J$154)-SUM($J623:P623),('RFM input'!$J$100-'RFM input'!$J$154)/A40taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E624),('RFM input'!$K$100-'RFM input'!$K$154)-SUM($K624:K624),('RFM input'!$K$100-'RFM input'!$K$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E624),('RFM input'!$K$100-'RFM input'!$K$154)-SUM($K624:L624),('RFM input'!$K$100-'RFM input'!$K$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E624),('RFM input'!$K$100-'RFM input'!$K$154)-SUM($K624:M624),('RFM input'!$K$100-'RFM input'!$K$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E624),('RFM input'!$K$100-'RFM input'!$K$154)-SUM($K624:N624),('RFM input'!$K$100-'RFM input'!$K$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E624),('RFM input'!$K$100-'RFM input'!$K$154)-SUM($K624:O624),('RFM input'!$K$100-'RFM input'!$K$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E624),('RFM input'!$K$100-'RFM input'!$K$154)-SUM($K624:P624),('RFM input'!$K$100-'RFM input'!$K$154)/A40taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E625),('RFM input'!$L$100-'RFM input'!$L$154)-SUM($L625:L625),('RFM input'!$L$100-'RFM input'!$L$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E625),('RFM input'!$L$100-'RFM input'!$L$154)-SUM($L625:M625),('RFM input'!$L$100-'RFM input'!$L$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E625),('RFM input'!$L$100-'RFM input'!$L$154)-SUM($L625:N625),('RFM input'!$L$100-'RFM input'!$L$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E625),('RFM input'!$L$100-'RFM input'!$L$154)-SUM($L625:O625),('RFM input'!$L$100-'RFM input'!$L$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E625),('RFM input'!$L$100-'RFM input'!$L$154)-SUM($L625:P625),('RFM input'!$L$100-'RFM input'!$L$154)/A40taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E626),('RFM input'!$M$100-'RFM input'!$M$154)-SUM($M626:M626),('RFM input'!$M$100-'RFM input'!$M$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E626),('RFM input'!$M$100-'RFM input'!$M$154)-SUM($M626:N626),('RFM input'!$M$100-'RFM input'!$M$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E626),('RFM input'!$M$100-'RFM input'!$M$154)-SUM($M626:O626),('RFM input'!$M$100-'RFM input'!$M$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E626),('RFM input'!$M$100-'RFM input'!$M$154)-SUM($M626:P626),('RFM input'!$M$100-'RFM input'!$M$154)/A40taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E627),('RFM input'!$N$100-'RFM input'!$N$154)-SUM($N627:N627),('RFM input'!$N$100-'RFM input'!$N$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E627),('RFM input'!$N$100-'RFM input'!$N$154)-SUM($N627:O627),('RFM input'!$N$100-'RFM input'!$N$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E627),('RFM input'!$N$100-'RFM input'!$N$154)-SUM($N627:P627),('RFM input'!$N$100-'RFM input'!$N$154)/A40taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E628),('RFM input'!$O$100-'RFM input'!$O$154)-SUM($O628:O628),('RFM input'!$O$100-'RFM input'!$O$154)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E628),('RFM input'!$O$100-'RFM input'!$O$154)-SUM($O628:P628),('RFM input'!$O$100-'RFM input'!$O$154)/A40taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E629),('RFM input'!$P$100-'RFM input'!$P$154)-SUM($P629:P629),('RFM input'!$P$100-'RFM input'!$P$154)/A40taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,null,0,0,{"$f":"IF(COUNT($H631:I631)>='RFM input'!$W$7,0, -SUM(J619:J630))","v":0},{"$f":"IF(COUNT($H631:J631)>='RFM input'!$W$7,0, -SUM(K619:K630))","v":0},{"$f":"IF(COUNT($H631:K631)>='RFM input'!$W$7,0, -SUM(L619:L630))","v":0},{"$f":"IF(COUNT($H631:L631)>='RFM input'!$W$7,0, -SUM(M619:M630))","v":0},{"$f":"IF(COUNT($H631:M631)>='RFM input'!$W$7,0, -SUM(N619:N630))","v":0},{"$f":"IF(COUNT($H631:N631)>='RFM input'!$W$7,0, -SUM(O619:O630))","v":0},{"$f":"IF(COUNT($H631:O631)>='RFM input'!$W$7,0, -SUM(P619:P630))","v":0},{"$f":"IF(COUNT($H631:P631)>='RFM input'!$W$7,0, -SUM(Q619:Q630))","v":0}]
[null,{"$f":"Asset41","v":"NEM Assets"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A41taxstdlife+$E634),('RFM input'!$H$101-'RFM input'!$H$155)-SUM($H634:H634),('RFM input'!$H$101-'RFM input'!$H$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A41taxstdlife+$E634),('RFM input'!$H$101-'RFM input'!$H$155)-SUM($H634:I634),('RFM input'!$H$101-'RFM input'!$H$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E634),('RFM input'!$H$101-'RFM input'!$H$155)-SUM($H634:J634),('RFM input'!$H$101-'RFM input'!$H$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E634),('RFM input'!$H$101-'RFM input'!$H$155)-SUM($H634:K634),('RFM input'!$H$101-'RFM input'!$H$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E634),('RFM input'!$H$101-'RFM input'!$H$155)-SUM($H634:L634),('RFM input'!$H$101-'RFM input'!$H$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E634),('RFM input'!$H$101-'RFM input'!$H$155)-SUM($H634:M634),('RFM input'!$H$101-'RFM input'!$H$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E634),('RFM input'!$H$101-'RFM input'!$H$155)-SUM($H634:N634),('RFM input'!$H$101-'RFM input'!$H$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E634),('RFM input'!$H$101-'RFM input'!$H$155)-SUM($H634:O634),('RFM input'!$H$101-'RFM input'!$H$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E634),('RFM input'!$H$101-'RFM input'!$H$155)-SUM($H634:P634),('RFM input'!$H$101-'RFM input'!$H$155)/A41taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A41taxstdlife+$E635),('RFM input'!$I$101-'RFM input'!$I$155)-SUM($I635:I635),('RFM input'!$I$101-'RFM input'!$I$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E635),('RFM input'!$I$101-'RFM input'!$I$155)-SUM($I635:J635),('RFM input'!$I$101-'RFM input'!$I$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E635),('RFM input'!$I$101-'RFM input'!$I$155)-SUM($I635:K635),('RFM input'!$I$101-'RFM input'!$I$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E635),('RFM input'!$I$101-'RFM input'!$I$155)-SUM($I635:L635),('RFM input'!$I$101-'RFM input'!$I$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E635),('RFM input'!$I$101-'RFM input'!$I$155)-SUM($I635:M635),('RFM input'!$I$101-'RFM input'!$I$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E635),('RFM input'!$I$101-'RFM input'!$I$155)-SUM($I635:N635),('RFM input'!$I$101-'RFM input'!$I$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E635),('RFM input'!$I$101-'RFM input'!$I$155)-SUM($I635:O635),('RFM input'!$I$101-'RFM input'!$I$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E635),('RFM input'!$I$101-'RFM input'!$I$155)-SUM($I635:P635),('RFM input'!$I$101-'RFM input'!$I$155)/A41taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E636),('RFM input'!$J$101-'RFM input'!$J$155)-SUM($J636:J636),('RFM input'!$J$101-'RFM input'!$J$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E636),('RFM input'!$J$101-'RFM input'!$J$155)-SUM($J636:K636),('RFM input'!$J$101-'RFM input'!$J$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E636),('RFM input'!$J$101-'RFM input'!$J$155)-SUM($J636:L636),('RFM input'!$J$101-'RFM input'!$J$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E636),('RFM input'!$J$101-'RFM input'!$J$155)-SUM($J636:M636),('RFM input'!$J$101-'RFM input'!$J$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E636),('RFM input'!$J$101-'RFM input'!$J$155)-SUM($J636:N636),('RFM input'!$J$101-'RFM input'!$J$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E636),('RFM input'!$J$101-'RFM input'!$J$155)-SUM($J636:O636),('RFM input'!$J$101-'RFM input'!$J$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E636),('RFM input'!$J$101-'RFM input'!$J$155)-SUM($J636:P636),('RFM input'!$J$101-'RFM input'!$J$155)/A41taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E637),('RFM input'!$K$101-'RFM input'!$K$155)-SUM($K637:K637),('RFM input'!$K$101-'RFM input'!$K$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E637),('RFM input'!$K$101-'RFM input'!$K$155)-SUM($K637:L637),('RFM input'!$K$101-'RFM input'!$K$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E637),('RFM input'!$K$101-'RFM input'!$K$155)-SUM($K637:M637),('RFM input'!$K$101-'RFM input'!$K$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E637),('RFM input'!$K$101-'RFM input'!$K$155)-SUM($K637:N637),('RFM input'!$K$101-'RFM input'!$K$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E637),('RFM input'!$K$101-'RFM input'!$K$155)-SUM($K637:O637),('RFM input'!$K$101-'RFM input'!$K$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E637),('RFM input'!$K$101-'RFM input'!$K$155)-SUM($K637:P637),('RFM input'!$K$101-'RFM input'!$K$155)/A41taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E638),('RFM input'!$L$101-'RFM input'!$L$155)-SUM($L638:L638),('RFM input'!$L$101-'RFM input'!$L$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E638),('RFM input'!$L$101-'RFM input'!$L$155)-SUM($L638:M638),('RFM input'!$L$101-'RFM input'!$L$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E638),('RFM input'!$L$101-'RFM input'!$L$155)-SUM($L638:N638),('RFM input'!$L$101-'RFM input'!$L$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E638),('RFM input'!$L$101-'RFM input'!$L$155)-SUM($L638:O638),('RFM input'!$L$101-'RFM input'!$L$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E638),('RFM input'!$L$101-'RFM input'!$L$155)-SUM($L638:P638),('RFM input'!$L$101-'RFM input'!$L$155)/A41taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E639),('RFM input'!$M$101-'RFM input'!$M$155)-SUM($M639:M639),('RFM input'!$M$101-'RFM input'!$M$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E639),('RFM input'!$M$101-'RFM input'!$M$155)-SUM($M639:N639),('RFM input'!$M$101-'RFM input'!$M$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E639),('RFM input'!$M$101-'RFM input'!$M$155)-SUM($M639:O639),('RFM input'!$M$101-'RFM input'!$M$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E639),('RFM input'!$M$101-'RFM input'!$M$155)-SUM($M639:P639),('RFM input'!$M$101-'RFM input'!$M$155)/A41taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E640),('RFM input'!$N$101-'RFM input'!$N$155)-SUM($N640:N640),('RFM input'!$N$101-'RFM input'!$N$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E640),('RFM input'!$N$101-'RFM input'!$N$155)-SUM($N640:O640),('RFM input'!$N$101-'RFM input'!$N$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E640),('RFM input'!$N$101-'RFM input'!$N$155)-SUM($N640:P640),('RFM input'!$N$101-'RFM input'!$N$155)/A41taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E641),('RFM input'!$O$101-'RFM input'!$O$155)-SUM($O641:O641),('RFM input'!$O$101-'RFM input'!$O$155)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E641),('RFM input'!$O$101-'RFM input'!$O$155)-SUM($O641:P641),('RFM input'!$O$101-'RFM input'!$O$155)/A41taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E642),('RFM input'!$P$101-'RFM input'!$P$155)-SUM($P642:P642),('RFM input'!$P$101-'RFM input'!$P$155)/A41taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,null,-0.11121746117426667,0,{"$f":"IF(COUNT($H644:I644)>='RFM input'!$W$7,0, -SUM(J632:J643))","v":0},{"$f":"IF(COUNT($H644:J644)>='RFM input'!$W$7,0, -SUM(K632:K643))","v":0},{"$f":"IF(COUNT($H644:K644)>='RFM input'!$W$7,0, -SUM(L632:L643))","v":0},{"$f":"IF(COUNT($H644:L644)>='RFM input'!$W$7,0, -SUM(M632:M643))","v":0},{"$f":"IF(COUNT($H644:M644)>='RFM input'!$W$7,0, -SUM(N632:N643))","v":0},{"$f":"IF(COUNT($H644:N644)>='RFM input'!$W$7,0, -SUM(O632:O643))","v":0},{"$f":"IF(COUNT($H644:O644)>='RFM input'!$W$7,0, -SUM(P632:P643))","v":0},{"$f":"IF(COUNT($H644:P644)>='RFM input'!$W$7,0, -SUM(Q632:Q643))","v":0}]
[null,{"$f":"Asset42","v":"Business Management Systems"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A42taxstdlife+$E647),('RFM input'!$H$102-'RFM input'!$H$156)-SUM($H647:H647),('RFM input'!$H$102-'RFM input'!$H$156)/A42taxstdlife))","v":2.3242492126951273},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A42taxstdlife+$E647),('RFM input'!$H$102-'RFM input'!$H$156)-SUM($H647:I647),('RFM input'!$H$102-'RFM input'!$H$156)/A42taxstdlife))","v":2.3242492126951273},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E647),('RFM input'!$H$102-'RFM input'!$H$156)-SUM($H647:J647),('RFM input'!$H$102-'RFM input'!$H$156)/A42taxstdlife))","v":2.3242492126951273},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E647),('RFM input'!$H$102-'RFM input'!$H$156)-SUM($H647:K647),('RFM input'!$H$102-'RFM input'!$H$156)/A42taxstdlife))","v":2.3242492126951273},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E647),('RFM input'!$H$102-'RFM input'!$H$156)-SUM($H647:L647),('RFM input'!$H$102-'RFM input'!$H$156)/A42taxstdlife))","v":2.3242492126951273},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E647),('RFM input'!$H$102-'RFM input'!$H$156)-SUM($H647:M647),('RFM input'!$H$102-'RFM input'!$H$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E647),('RFM input'!$H$102-'RFM input'!$H$156)-SUM($H647:N647),('RFM input'!$H$102-'RFM input'!$H$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E647),('RFM input'!$H$102-'RFM input'!$H$156)-SUM($H647:O647),('RFM input'!$H$102-'RFM input'!$H$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E647),('RFM input'!$H$102-'RFM input'!$H$156)-SUM($H647:P647),('RFM input'!$H$102-'RFM input'!$H$156)/A42taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A42taxstdlife+$E648),('RFM input'!$I$102-'RFM input'!$I$156)-SUM($I648:I648),('RFM input'!$I$102-'RFM input'!$I$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E648),('RFM input'!$I$102-'RFM input'!$I$156)-SUM($I648:J648),('RFM input'!$I$102-'RFM input'!$I$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E648),('RFM input'!$I$102-'RFM input'!$I$156)-SUM($I648:K648),('RFM input'!$I$102-'RFM input'!$I$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E648),('RFM input'!$I$102-'RFM input'!$I$156)-SUM($I648:L648),('RFM input'!$I$102-'RFM input'!$I$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E648),('RFM input'!$I$102-'RFM input'!$I$156)-SUM($I648:M648),('RFM input'!$I$102-'RFM input'!$I$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E648),('RFM input'!$I$102-'RFM input'!$I$156)-SUM($I648:N648),('RFM input'!$I$102-'RFM input'!$I$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E648),('RFM input'!$I$102-'RFM input'!$I$156)-SUM($I648:O648),('RFM input'!$I$102-'RFM input'!$I$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E648),('RFM input'!$I$102-'RFM input'!$I$156)-SUM($I648:P648),('RFM input'!$I$102-'RFM input'!$I$156)/A42taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E649),('RFM input'!$J$102-'RFM input'!$J$156)-SUM($J649:J649),('RFM input'!$J$102-'RFM input'!$J$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E649),('RFM input'!$J$102-'RFM input'!$J$156)-SUM($J649:K649),('RFM input'!$J$102-'RFM input'!$J$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E649),('RFM input'!$J$102-'RFM input'!$J$156)-SUM($J649:L649),('RFM input'!$J$102-'RFM input'!$J$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E649),('RFM input'!$J$102-'RFM input'!$J$156)-SUM($J649:M649),('RFM input'!$J$102-'RFM input'!$J$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E649),('RFM input'!$J$102-'RFM input'!$J$156)-SUM($J649:N649),('RFM input'!$J$102-'RFM input'!$J$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E649),('RFM input'!$J$102-'RFM input'!$J$156)-SUM($J649:O649),('RFM input'!$J$102-'RFM input'!$J$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E649),('RFM input'!$J$102-'RFM input'!$J$156)-SUM($J649:P649),('RFM input'!$J$102-'RFM input'!$J$156)/A42taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E650),('RFM input'!$K$102-'RFM input'!$K$156)-SUM($K650:K650),('RFM input'!$K$102-'RFM input'!$K$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E650),('RFM input'!$K$102-'RFM input'!$K$156)-SUM($K650:L650),('RFM input'!$K$102-'RFM input'!$K$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E650),('RFM input'!$K$102-'RFM input'!$K$156)-SUM($K650:M650),('RFM input'!$K$102-'RFM input'!$K$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E650),('RFM input'!$K$102-'RFM input'!$K$156)-SUM($K650:N650),('RFM input'!$K$102-'RFM input'!$K$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E650),('RFM input'!$K$102-'RFM input'!$K$156)-SUM($K650:O650),('RFM input'!$K$102-'RFM input'!$K$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E650),('RFM input'!$K$102-'RFM input'!$K$156)-SUM($K650:P650),('RFM input'!$K$102-'RFM input'!$K$156)/A42taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E651),('RFM input'!$L$102-'RFM input'!$L$156)-SUM($L651:L651),('RFM input'!$L$102-'RFM input'!$L$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E651),('RFM input'!$L$102-'RFM input'!$L$156)-SUM($L651:M651),('RFM input'!$L$102-'RFM input'!$L$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E651),('RFM input'!$L$102-'RFM input'!$L$156)-SUM($L651:N651),('RFM input'!$L$102-'RFM input'!$L$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E651),('RFM input'!$L$102-'RFM input'!$L$156)-SUM($L651:O651),('RFM input'!$L$102-'RFM input'!$L$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E651),('RFM input'!$L$102-'RFM input'!$L$156)-SUM($L651:P651),('RFM input'!$L$102-'RFM input'!$L$156)/A42taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E652),('RFM input'!$M$102-'RFM input'!$M$156)-SUM($M652:M652),('RFM input'!$M$102-'RFM input'!$M$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E652),('RFM input'!$M$102-'RFM input'!$M$156)-SUM($M652:N652),('RFM input'!$M$102-'RFM input'!$M$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E652),('RFM input'!$M$102-'RFM input'!$M$156)-SUM($M652:O652),('RFM input'!$M$102-'RFM input'!$M$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E652),('RFM input'!$M$102-'RFM input'!$M$156)-SUM($M652:P652),('RFM input'!$M$102-'RFM input'!$M$156)/A42taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E653),('RFM input'!$N$102-'RFM input'!$N$156)-SUM($N653:N653),('RFM input'!$N$102-'RFM input'!$N$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E653),('RFM input'!$N$102-'RFM input'!$N$156)-SUM($N653:O653),('RFM input'!$N$102-'RFM input'!$N$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E653),('RFM input'!$N$102-'RFM input'!$N$156)-SUM($N653:P653),('RFM input'!$N$102-'RFM input'!$N$156)/A42taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E654),('RFM input'!$O$102-'RFM input'!$O$156)-SUM($O654:O654),('RFM input'!$O$102-'RFM input'!$O$156)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E654),('RFM input'!$O$102-'RFM input'!$O$156)-SUM($O654:P654),('RFM input'!$O$102-'RFM input'!$O$156)/A42taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E655),('RFM input'!$P$102-'RFM input'!$P$156)-SUM($P655:P655),('RFM input'!$P$102-'RFM input'!$P$156)/A42taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset42","v":"Business Management Systems"},null,null,null,null,0,-2.3242492126951273,{"$f":"IF(COUNT($H657:I657)>='RFM input'!$W$7,0, -SUM(J645:J656))","v":0},{"$f":"IF(COUNT($H657:J657)>='RFM input'!$W$7,0, -SUM(K645:K656))","v":0},{"$f":"IF(COUNT($H657:K657)>='RFM input'!$W$7,0, -SUM(L645:L656))","v":0},{"$f":"IF(COUNT($H657:L657)>='RFM input'!$W$7,0, -SUM(M645:M656))","v":0},{"$f":"IF(COUNT($H657:M657)>='RFM input'!$W$7,0, -SUM(N645:N656))","v":0},{"$f":"IF(COUNT($H657:N657)>='RFM input'!$W$7,0, -SUM(O645:O656))","v":0},{"$f":"IF(COUNT($H657:O657)>='RFM input'!$W$7,0, -SUM(P645:P656))","v":0},{"$f":"IF(COUNT($H657:P657)>='RFM input'!$W$7,0, -SUM(Q645:Q656))","v":0}]
[null,{"$f":"Asset43","v":"Land"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A43taxstdlife+$E660),('RFM input'!$H$103-'RFM input'!$H$157)-SUM($H660:H660),('RFM input'!$H$103-'RFM input'!$H$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A43taxstdlife+$E660),('RFM input'!$H$103-'RFM input'!$H$157)-SUM($H660:I660),('RFM input'!$H$103-'RFM input'!$H$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E660),('RFM input'!$H$103-'RFM input'!$H$157)-SUM($H660:J660),('RFM input'!$H$103-'RFM input'!$H$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E660),('RFM input'!$H$103-'RFM input'!$H$157)-SUM($H660:K660),('RFM input'!$H$103-'RFM input'!$H$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E660),('RFM input'!$H$103-'RFM input'!$H$157)-SUM($H660:L660),('RFM input'!$H$103-'RFM input'!$H$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E660),('RFM input'!$H$103-'RFM input'!$H$157)-SUM($H660:M660),('RFM input'!$H$103-'RFM input'!$H$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E660),('RFM input'!$H$103-'RFM input'!$H$157)-SUM($H660:N660),('RFM input'!$H$103-'RFM input'!$H$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E660),('RFM input'!$H$103-'RFM input'!$H$157)-SUM($H660:O660),('RFM input'!$H$103-'RFM input'!$H$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E660),('RFM input'!$H$103-'RFM input'!$H$157)-SUM($H660:P660),('RFM input'!$H$103-'RFM input'!$H$157)/A43taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A43taxstdlife+$E661),('RFM input'!$I$103-'RFM input'!$I$157)-SUM($I661:I661),('RFM input'!$I$103-'RFM input'!$I$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E661),('RFM input'!$I$103-'RFM input'!$I$157)-SUM($I661:J661),('RFM input'!$I$103-'RFM input'!$I$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E661),('RFM input'!$I$103-'RFM input'!$I$157)-SUM($I661:K661),('RFM input'!$I$103-'RFM input'!$I$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E661),('RFM input'!$I$103-'RFM input'!$I$157)-SUM($I661:L661),('RFM input'!$I$103-'RFM input'!$I$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E661),('RFM input'!$I$103-'RFM input'!$I$157)-SUM($I661:M661),('RFM input'!$I$103-'RFM input'!$I$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E661),('RFM input'!$I$103-'RFM input'!$I$157)-SUM($I661:N661),('RFM input'!$I$103-'RFM input'!$I$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E661),('RFM input'!$I$103-'RFM input'!$I$157)-SUM($I661:O661),('RFM input'!$I$103-'RFM input'!$I$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E661),('RFM input'!$I$103-'RFM input'!$I$157)-SUM($I661:P661),('RFM input'!$I$103-'RFM input'!$I$157)/A43taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E662),('RFM input'!$J$103-'RFM input'!$J$157)-SUM($J662:J662),('RFM input'!$J$103-'RFM input'!$J$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E662),('RFM input'!$J$103-'RFM input'!$J$157)-SUM($J662:K662),('RFM input'!$J$103-'RFM input'!$J$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E662),('RFM input'!$J$103-'RFM input'!$J$157)-SUM($J662:L662),('RFM input'!$J$103-'RFM input'!$J$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E662),('RFM input'!$J$103-'RFM input'!$J$157)-SUM($J662:M662),('RFM input'!$J$103-'RFM input'!$J$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E662),('RFM input'!$J$103-'RFM input'!$J$157)-SUM($J662:N662),('RFM input'!$J$103-'RFM input'!$J$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E662),('RFM input'!$J$103-'RFM input'!$J$157)-SUM($J662:O662),('RFM input'!$J$103-'RFM input'!$J$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E662),('RFM input'!$J$103-'RFM input'!$J$157)-SUM($J662:P662),('RFM input'!$J$103-'RFM input'!$J$157)/A43taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E663),('RFM input'!$K$103-'RFM input'!$K$157)-SUM($K663:K663),('RFM input'!$K$103-'RFM input'!$K$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E663),('RFM input'!$K$103-'RFM input'!$K$157)-SUM($K663:L663),('RFM input'!$K$103-'RFM input'!$K$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E663),('RFM input'!$K$103-'RFM input'!$K$157)-SUM($K663:M663),('RFM input'!$K$103-'RFM input'!$K$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E663),('RFM input'!$K$103-'RFM input'!$K$157)-SUM($K663:N663),('RFM input'!$K$103-'RFM input'!$K$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E663),('RFM input'!$K$103-'RFM input'!$K$157)-SUM($K663:O663),('RFM input'!$K$103-'RFM input'!$K$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E663),('RFM input'!$K$103-'RFM input'!$K$157)-SUM($K663:P663),('RFM input'!$K$103-'RFM input'!$K$157)/A43taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E664),('RFM input'!$L$103-'RFM input'!$L$157)-SUM($L664:L664),('RFM input'!$L$103-'RFM input'!$L$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E664),('RFM input'!$L$103-'RFM input'!$L$157)-SUM($L664:M664),('RFM input'!$L$103-'RFM input'!$L$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E664),('RFM input'!$L$103-'RFM input'!$L$157)-SUM($L664:N664),('RFM input'!$L$103-'RFM input'!$L$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E664),('RFM input'!$L$103-'RFM input'!$L$157)-SUM($L664:O664),('RFM input'!$L$103-'RFM input'!$L$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E664),('RFM input'!$L$103-'RFM input'!$L$157)-SUM($L664:P664),('RFM input'!$L$103-'RFM input'!$L$157)/A43taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E665),('RFM input'!$M$103-'RFM input'!$M$157)-SUM($M665:M665),('RFM input'!$M$103-'RFM input'!$M$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E665),('RFM input'!$M$103-'RFM input'!$M$157)-SUM($M665:N665),('RFM input'!$M$103-'RFM input'!$M$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E665),('RFM input'!$M$103-'RFM input'!$M$157)-SUM($M665:O665),('RFM input'!$M$103-'RFM input'!$M$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E665),('RFM input'!$M$103-'RFM input'!$M$157)-SUM($M665:P665),('RFM input'!$M$103-'RFM input'!$M$157)/A43taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E666),('RFM input'!$N$103-'RFM input'!$N$157)-SUM($N666:N666),('RFM input'!$N$103-'RFM input'!$N$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E666),('RFM input'!$N$103-'RFM input'!$N$157)-SUM($N666:O666),('RFM input'!$N$103-'RFM input'!$N$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E666),('RFM input'!$N$103-'RFM input'!$N$157)-SUM($N666:P666),('RFM input'!$N$103-'RFM input'!$N$157)/A43taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E667),('RFM input'!$O$103-'RFM input'!$O$157)-SUM($O667:O667),('RFM input'!$O$103-'RFM input'!$O$157)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E667),('RFM input'!$O$103-'RFM input'!$O$157)-SUM($O667:P667),('RFM input'!$O$103-'RFM input'!$O$157)/A43taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E668),('RFM input'!$P$103-'RFM input'!$P$157)-SUM($P668:P668),('RFM input'!$P$103-'RFM input'!$P$157)/A43taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,null,0,0,{"$f":"IF(COUNT($H670:I670)>='RFM input'!$W$7,0, -SUM(J658:J669))","v":0},{"$f":"IF(COUNT($H670:J670)>='RFM input'!$W$7,0, -SUM(K658:K669))","v":0},{"$f":"IF(COUNT($H670:K670)>='RFM input'!$W$7,0, -SUM(L658:L669))","v":0},{"$f":"IF(COUNT($H670:L670)>='RFM input'!$W$7,0, -SUM(M658:M669))","v":0},{"$f":"IF(COUNT($H670:M670)>='RFM input'!$W$7,0, -SUM(N658:N669))","v":0},{"$f":"IF(COUNT($H670:N670)>='RFM input'!$W$7,0, -SUM(O658:O669))","v":0},{"$f":"IF(COUNT($H670:O670)>='RFM input'!$W$7,0, -SUM(P658:P669))","v":0},{"$f":"IF(COUNT($H670:P670)>='RFM input'!$W$7,0, -SUM(Q658:Q669))","v":0}]
[null,{"$f":"Asset44","v":"Easements"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A44taxstdlife+$E673),('RFM input'!$H$104-'RFM input'!$H$158)-SUM($H673:H673),('RFM input'!$H$104-'RFM input'!$H$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A44taxstdlife+$E673),('RFM input'!$H$104-'RFM input'!$H$158)-SUM($H673:I673),('RFM input'!$H$104-'RFM input'!$H$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E673),('RFM input'!$H$104-'RFM input'!$H$158)-SUM($H673:J673),('RFM input'!$H$104-'RFM input'!$H$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E673),('RFM input'!$H$104-'RFM input'!$H$158)-SUM($H673:K673),('RFM input'!$H$104-'RFM input'!$H$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E673),('RFM input'!$H$104-'RFM input'!$H$158)-SUM($H673:L673),('RFM input'!$H$104-'RFM input'!$H$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E673),('RFM input'!$H$104-'RFM input'!$H$158)-SUM($H673:M673),('RFM input'!$H$104-'RFM input'!$H$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E673),('RFM input'!$H$104-'RFM input'!$H$158)-SUM($H673:N673),('RFM input'!$H$104-'RFM input'!$H$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E673),('RFM input'!$H$104-'RFM input'!$H$158)-SUM($H673:O673),('RFM input'!$H$104-'RFM input'!$H$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E673),('RFM input'!$H$104-'RFM input'!$H$158)-SUM($H673:P673),('RFM input'!$H$104-'RFM input'!$H$158)/A44taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A44taxstdlife+$E674),('RFM input'!$I$104-'RFM input'!$I$158)-SUM($I674:I674),('RFM input'!$I$104-'RFM input'!$I$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E674),('RFM input'!$I$104-'RFM input'!$I$158)-SUM($I674:J674),('RFM input'!$I$104-'RFM input'!$I$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E674),('RFM input'!$I$104-'RFM input'!$I$158)-SUM($I674:K674),('RFM input'!$I$104-'RFM input'!$I$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E674),('RFM input'!$I$104-'RFM input'!$I$158)-SUM($I674:L674),('RFM input'!$I$104-'RFM input'!$I$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E674),('RFM input'!$I$104-'RFM input'!$I$158)-SUM($I674:M674),('RFM input'!$I$104-'RFM input'!$I$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E674),('RFM input'!$I$104-'RFM input'!$I$158)-SUM($I674:N674),('RFM input'!$I$104-'RFM input'!$I$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E674),('RFM input'!$I$104-'RFM input'!$I$158)-SUM($I674:O674),('RFM input'!$I$104-'RFM input'!$I$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E674),('RFM input'!$I$104-'RFM input'!$I$158)-SUM($I674:P674),('RFM input'!$I$104-'RFM input'!$I$158)/A44taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E675),('RFM input'!$J$104-'RFM input'!$J$158)-SUM($J675:J675),('RFM input'!$J$104-'RFM input'!$J$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E675),('RFM input'!$J$104-'RFM input'!$J$158)-SUM($J675:K675),('RFM input'!$J$104-'RFM input'!$J$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E675),('RFM input'!$J$104-'RFM input'!$J$158)-SUM($J675:L675),('RFM input'!$J$104-'RFM input'!$J$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E675),('RFM input'!$J$104-'RFM input'!$J$158)-SUM($J675:M675),('RFM input'!$J$104-'RFM input'!$J$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E675),('RFM input'!$J$104-'RFM input'!$J$158)-SUM($J675:N675),('RFM input'!$J$104-'RFM input'!$J$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E675),('RFM input'!$J$104-'RFM input'!$J$158)-SUM($J675:O675),('RFM input'!$J$104-'RFM input'!$J$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E675),('RFM input'!$J$104-'RFM input'!$J$158)-SUM($J675:P675),('RFM input'!$J$104-'RFM input'!$J$158)/A44taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E676),('RFM input'!$K$104-'RFM input'!$K$158)-SUM($K676:K676),('RFM input'!$K$104-'RFM input'!$K$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E676),('RFM input'!$K$104-'RFM input'!$K$158)-SUM($K676:L676),('RFM input'!$K$104-'RFM input'!$K$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E676),('RFM input'!$K$104-'RFM input'!$K$158)-SUM($K676:M676),('RFM input'!$K$104-'RFM input'!$K$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E676),('RFM input'!$K$104-'RFM input'!$K$158)-SUM($K676:N676),('RFM input'!$K$104-'RFM input'!$K$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E676),('RFM input'!$K$104-'RFM input'!$K$158)-SUM($K676:O676),('RFM input'!$K$104-'RFM input'!$K$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E676),('RFM input'!$K$104-'RFM input'!$K$158)-SUM($K676:P676),('RFM input'!$K$104-'RFM input'!$K$158)/A44taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E677),('RFM input'!$L$104-'RFM input'!$L$158)-SUM($L677:L677),('RFM input'!$L$104-'RFM input'!$L$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E677),('RFM input'!$L$104-'RFM input'!$L$158)-SUM($L677:M677),('RFM input'!$L$104-'RFM input'!$L$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E677),('RFM input'!$L$104-'RFM input'!$L$158)-SUM($L677:N677),('RFM input'!$L$104-'RFM input'!$L$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E677),('RFM input'!$L$104-'RFM input'!$L$158)-SUM($L677:O677),('RFM input'!$L$104-'RFM input'!$L$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E677),('RFM input'!$L$104-'RFM input'!$L$158)-SUM($L677:P677),('RFM input'!$L$104-'RFM input'!$L$158)/A44taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E678),('RFM input'!$M$104-'RFM input'!$M$158)-SUM($M678:M678),('RFM input'!$M$104-'RFM input'!$M$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E678),('RFM input'!$M$104-'RFM input'!$M$158)-SUM($M678:N678),('RFM input'!$M$104-'RFM input'!$M$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E678),('RFM input'!$M$104-'RFM input'!$M$158)-SUM($M678:O678),('RFM input'!$M$104-'RFM input'!$M$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E678),('RFM input'!$M$104-'RFM input'!$M$158)-SUM($M678:P678),('RFM input'!$M$104-'RFM input'!$M$158)/A44taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E679),('RFM input'!$N$104-'RFM input'!$N$158)-SUM($N679:N679),('RFM input'!$N$104-'RFM input'!$N$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E679),('RFM input'!$N$104-'RFM input'!$N$158)-SUM($N679:O679),('RFM input'!$N$104-'RFM input'!$N$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E679),('RFM input'!$N$104-'RFM input'!$N$158)-SUM($N679:P679),('RFM input'!$N$104-'RFM input'!$N$158)/A44taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E680),('RFM input'!$O$104-'RFM input'!$O$158)-SUM($O680:O680),('RFM input'!$O$104-'RFM input'!$O$158)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E680),('RFM input'!$O$104-'RFM input'!$O$158)-SUM($O680:P680),('RFM input'!$O$104-'RFM input'!$O$158)/A44taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E681),('RFM input'!$P$104-'RFM input'!$P$158)-SUM($P681:P681),('RFM input'!$P$104-'RFM input'!$P$158)/A44taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,null,0,0,{"$f":"IF(COUNT($H683:I683)>='RFM input'!$W$7,0, -SUM(J671:J682))","v":0},{"$f":"IF(COUNT($H683:J683)>='RFM input'!$W$7,0, -SUM(K671:K682))","v":0},{"$f":"IF(COUNT($H683:K683)>='RFM input'!$W$7,0, -SUM(L671:L682))","v":0},{"$f":"IF(COUNT($H683:L683)>='RFM input'!$W$7,0, -SUM(M671:M682))","v":0},{"$f":"IF(COUNT($H683:M683)>='RFM input'!$W$7,0, -SUM(N671:N682))","v":0},{"$f":"IF(COUNT($H683:N683)>='RFM input'!$W$7,0, -SUM(O671:O682))","v":0},{"$f":"IF(COUNT($H683:O683)>='RFM input'!$W$7,0, -SUM(P671:P682))","v":0},{"$f":"IF(COUNT($H683:P683)>='RFM input'!$W$7,0, -SUM(Q671:Q682))","v":0}]
[null,{"$f":"Asset45","v":0},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A45taxstdlife+$E686),('RFM input'!$H$105-'RFM input'!$H$159)-SUM($H686:H686),('RFM input'!$H$105-'RFM input'!$H$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A45taxstdlife+$E686),('RFM input'!$H$105-'RFM input'!$H$159)-SUM($H686:I686),('RFM input'!$H$105-'RFM input'!$H$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E686),('RFM input'!$H$105-'RFM input'!$H$159)-SUM($H686:J686),('RFM input'!$H$105-'RFM input'!$H$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E686),('RFM input'!$H$105-'RFM input'!$H$159)-SUM($H686:K686),('RFM input'!$H$105-'RFM input'!$H$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E686),('RFM input'!$H$105-'RFM input'!$H$159)-SUM($H686:L686),('RFM input'!$H$105-'RFM input'!$H$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E686),('RFM input'!$H$105-'RFM input'!$H$159)-SUM($H686:M686),('RFM input'!$H$105-'RFM input'!$H$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E686),('RFM input'!$H$105-'RFM input'!$H$159)-SUM($H686:N686),('RFM input'!$H$105-'RFM input'!$H$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E686),('RFM input'!$H$105-'RFM input'!$H$159)-SUM($H686:O686),('RFM input'!$H$105-'RFM input'!$H$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E686),('RFM input'!$H$105-'RFM input'!$H$159)-SUM($H686:P686),('RFM input'!$H$105-'RFM input'!$H$159)/A45taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A45taxstdlife+$E687),('RFM input'!$I$105-'RFM input'!$I$159)-SUM($I687:I687),('RFM input'!$I$105-'RFM input'!$I$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E687),('RFM input'!$I$105-'RFM input'!$I$159)-SUM($I687:J687),('RFM input'!$I$105-'RFM input'!$I$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E687),('RFM input'!$I$105-'RFM input'!$I$159)-SUM($I687:K687),('RFM input'!$I$105-'RFM input'!$I$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E687),('RFM input'!$I$105-'RFM input'!$I$159)-SUM($I687:L687),('RFM input'!$I$105-'RFM input'!$I$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E687),('RFM input'!$I$105-'RFM input'!$I$159)-SUM($I687:M687),('RFM input'!$I$105-'RFM input'!$I$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E687),('RFM input'!$I$105-'RFM input'!$I$159)-SUM($I687:N687),('RFM input'!$I$105-'RFM input'!$I$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E687),('RFM input'!$I$105-'RFM input'!$I$159)-SUM($I687:O687),('RFM input'!$I$105-'RFM input'!$I$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E687),('RFM input'!$I$105-'RFM input'!$I$159)-SUM($I687:P687),('RFM input'!$I$105-'RFM input'!$I$159)/A45taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E688),('RFM input'!$J$105-'RFM input'!$J$159)-SUM($J688:J688),('RFM input'!$J$105-'RFM input'!$J$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E688),('RFM input'!$J$105-'RFM input'!$J$159)-SUM($J688:K688),('RFM input'!$J$105-'RFM input'!$J$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E688),('RFM input'!$J$105-'RFM input'!$J$159)-SUM($J688:L688),('RFM input'!$J$105-'RFM input'!$J$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E688),('RFM input'!$J$105-'RFM input'!$J$159)-SUM($J688:M688),('RFM input'!$J$105-'RFM input'!$J$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E688),('RFM input'!$J$105-'RFM input'!$J$159)-SUM($J688:N688),('RFM input'!$J$105-'RFM input'!$J$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E688),('RFM input'!$J$105-'RFM input'!$J$159)-SUM($J688:O688),('RFM input'!$J$105-'RFM input'!$J$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E688),('RFM input'!$J$105-'RFM input'!$J$159)-SUM($J688:P688),('RFM input'!$J$105-'RFM input'!$J$159)/A45taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E689),('RFM input'!$K$105-'RFM input'!$K$159)-SUM($K689:K689),('RFM input'!$K$105-'RFM input'!$K$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E689),('RFM input'!$K$105-'RFM input'!$K$159)-SUM($K689:L689),('RFM input'!$K$105-'RFM input'!$K$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E689),('RFM input'!$K$105-'RFM input'!$K$159)-SUM($K689:M689),('RFM input'!$K$105-'RFM input'!$K$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E689),('RFM input'!$K$105-'RFM input'!$K$159)-SUM($K689:N689),('RFM input'!$K$105-'RFM input'!$K$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E689),('RFM input'!$K$105-'RFM input'!$K$159)-SUM($K689:O689),('RFM input'!$K$105-'RFM input'!$K$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E689),('RFM input'!$K$105-'RFM input'!$K$159)-SUM($K689:P689),('RFM input'!$K$105-'RFM input'!$K$159)/A45taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E690),('RFM input'!$L$105-'RFM input'!$L$159)-SUM($L690:L690),('RFM input'!$L$105-'RFM input'!$L$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E690),('RFM input'!$L$105-'RFM input'!$L$159)-SUM($L690:M690),('RFM input'!$L$105-'RFM input'!$L$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E690),('RFM input'!$L$105-'RFM input'!$L$159)-SUM($L690:N690),('RFM input'!$L$105-'RFM input'!$L$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E690),('RFM input'!$L$105-'RFM input'!$L$159)-SUM($L690:O690),('RFM input'!$L$105-'RFM input'!$L$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E690),('RFM input'!$L$105-'RFM input'!$L$159)-SUM($L690:P690),('RFM input'!$L$105-'RFM input'!$L$159)/A45taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E691),('RFM input'!$M$105-'RFM input'!$M$159)-SUM($M691:M691),('RFM input'!$M$105-'RFM input'!$M$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E691),('RFM input'!$M$105-'RFM input'!$M$159)-SUM($M691:N691),('RFM input'!$M$105-'RFM input'!$M$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E691),('RFM input'!$M$105-'RFM input'!$M$159)-SUM($M691:O691),('RFM input'!$M$105-'RFM input'!$M$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E691),('RFM input'!$M$105-'RFM input'!$M$159)-SUM($M691:P691),('RFM input'!$M$105-'RFM input'!$M$159)/A45taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E692),('RFM input'!$N$105-'RFM input'!$N$159)-SUM($N692:N692),('RFM input'!$N$105-'RFM input'!$N$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E692),('RFM input'!$N$105-'RFM input'!$N$159)-SUM($N692:O692),('RFM input'!$N$105-'RFM input'!$N$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E692),('RFM input'!$N$105-'RFM input'!$N$159)-SUM($N692:P692),('RFM input'!$N$105-'RFM input'!$N$159)/A45taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E693),('RFM input'!$O$105-'RFM input'!$O$159)-SUM($O693:O693),('RFM input'!$O$105-'RFM input'!$O$159)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E693),('RFM input'!$O$105-'RFM input'!$O$159)-SUM($O693:P693),('RFM input'!$O$105-'RFM input'!$O$159)/A45taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E694),('RFM input'!$P$105-'RFM input'!$P$159)-SUM($P694:P694),('RFM input'!$P$105-'RFM input'!$P$159)/A45taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"-SUM(H684:H695)","v":0},{"$f":"-SUM(I684:I695)","v":0},{"$f":"IF(COUNT($H696:I696)>='RFM input'!$W$7,0, -SUM(J684:J695))","v":0},{"$f":"IF(COUNT($H696:J696)>='RFM input'!$W$7,0, -SUM(K684:K695))","v":0},{"$f":"IF(COUNT($H696:K696)>='RFM input'!$W$7,0, -SUM(L684:L695))","v":0},{"$f":"IF(COUNT($H696:L696)>='RFM input'!$W$7,0, -SUM(M684:M695))","v":0},{"$f":"IF(COUNT($H696:M696)>='RFM input'!$W$7,0, -SUM(N684:N695))","v":0},{"$f":"IF(COUNT($H696:N696)>='RFM input'!$W$7,0, -SUM(O684:O695))","v":0},{"$f":"IF(COUNT($H696:O696)>='RFM input'!$W$7,0, -SUM(P684:P695))","v":0},{"$f":"IF(COUNT($H696:P696)>='RFM input'!$W$7,0, -SUM(Q684:Q695))","v":0}]
[null,{"$f":"Asset46","v":0},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A46taxstdlife+$E699),('RFM input'!$H$106-'RFM input'!$H$160)-SUM($H699:H699),('RFM input'!$H$106-'RFM input'!$H$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A46taxstdlife+$E699),('RFM input'!$H$106-'RFM input'!$H$160)-SUM($H699:I699),('RFM input'!$H$106-'RFM input'!$H$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E699),('RFM input'!$H$106-'RFM input'!$H$160)-SUM($H699:J699),('RFM input'!$H$106-'RFM input'!$H$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E699),('RFM input'!$H$106-'RFM input'!$H$160)-SUM($H699:K699),('RFM input'!$H$106-'RFM input'!$H$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E699),('RFM input'!$H$106-'RFM input'!$H$160)-SUM($H699:L699),('RFM input'!$H$106-'RFM input'!$H$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E699),('RFM input'!$H$106-'RFM input'!$H$160)-SUM($H699:M699),('RFM input'!$H$106-'RFM input'!$H$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E699),('RFM input'!$H$106-'RFM input'!$H$160)-SUM($H699:N699),('RFM input'!$H$106-'RFM input'!$H$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E699),('RFM input'!$H$106-'RFM input'!$H$160)-SUM($H699:O699),('RFM input'!$H$106-'RFM input'!$H$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E699),('RFM input'!$H$106-'RFM input'!$H$160)-SUM($H699:P699),('RFM input'!$H$106-'RFM input'!$H$160)/A46taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A46taxstdlife+$E700),('RFM input'!$I$106-'RFM input'!$I$160)-SUM($I700:I700),('RFM input'!$I$106-'RFM input'!$I$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E700),('RFM input'!$I$106-'RFM input'!$I$160)-SUM($I700:J700),('RFM input'!$I$106-'RFM input'!$I$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E700),('RFM input'!$I$106-'RFM input'!$I$160)-SUM($I700:K700),('RFM input'!$I$106-'RFM input'!$I$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E700),('RFM input'!$I$106-'RFM input'!$I$160)-SUM($I700:L700),('RFM input'!$I$106-'RFM input'!$I$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E700),('RFM input'!$I$106-'RFM input'!$I$160)-SUM($I700:M700),('RFM input'!$I$106-'RFM input'!$I$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E700),('RFM input'!$I$106-'RFM input'!$I$160)-SUM($I700:N700),('RFM input'!$I$106-'RFM input'!$I$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E700),('RFM input'!$I$106-'RFM input'!$I$160)-SUM($I700:O700),('RFM input'!$I$106-'RFM input'!$I$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E700),('RFM input'!$I$106-'RFM input'!$I$160)-SUM($I700:P700),('RFM input'!$I$106-'RFM input'!$I$160)/A46taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E701),('RFM input'!$J$106-'RFM input'!$J$160)-SUM($J701:J701),('RFM input'!$J$106-'RFM input'!$J$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E701),('RFM input'!$J$106-'RFM input'!$J$160)-SUM($J701:K701),('RFM input'!$J$106-'RFM input'!$J$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E701),('RFM input'!$J$106-'RFM input'!$J$160)-SUM($J701:L701),('RFM input'!$J$106-'RFM input'!$J$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E701),('RFM input'!$J$106-'RFM input'!$J$160)-SUM($J701:M701),('RFM input'!$J$106-'RFM input'!$J$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E701),('RFM input'!$J$106-'RFM input'!$J$160)-SUM($J701:N701),('RFM input'!$J$106-'RFM input'!$J$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E701),('RFM input'!$J$106-'RFM input'!$J$160)-SUM($J701:O701),('RFM input'!$J$106-'RFM input'!$J$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E701),('RFM input'!$J$106-'RFM input'!$J$160)-SUM($J701:P701),('RFM input'!$J$106-'RFM input'!$J$160)/A46taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E702),('RFM input'!$K$106-'RFM input'!$K$160)-SUM($K702:K702),('RFM input'!$K$106-'RFM input'!$K$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E702),('RFM input'!$K$106-'RFM input'!$K$160)-SUM($K702:L702),('RFM input'!$K$106-'RFM input'!$K$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E702),('RFM input'!$K$106-'RFM input'!$K$160)-SUM($K702:M702),('RFM input'!$K$106-'RFM input'!$K$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E702),('RFM input'!$K$106-'RFM input'!$K$160)-SUM($K702:N702),('RFM input'!$K$106-'RFM input'!$K$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E702),('RFM input'!$K$106-'RFM input'!$K$160)-SUM($K702:O702),('RFM input'!$K$106-'RFM input'!$K$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E702),('RFM input'!$K$106-'RFM input'!$K$160)-SUM($K702:P702),('RFM input'!$K$106-'RFM input'!$K$160)/A46taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E703),('RFM input'!$L$106-'RFM input'!$L$160)-SUM($L703:L703),('RFM input'!$L$106-'RFM input'!$L$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E703),('RFM input'!$L$106-'RFM input'!$L$160)-SUM($L703:M703),('RFM input'!$L$106-'RFM input'!$L$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E703),('RFM input'!$L$106-'RFM input'!$L$160)-SUM($L703:N703),('RFM input'!$L$106-'RFM input'!$L$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E703),('RFM input'!$L$106-'RFM input'!$L$160)-SUM($L703:O703),('RFM input'!$L$106-'RFM input'!$L$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E703),('RFM input'!$L$106-'RFM input'!$L$160)-SUM($L703:P703),('RFM input'!$L$106-'RFM input'!$L$160)/A46taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E704),('RFM input'!$M$106-'RFM input'!$M$160)-SUM($M704:M704),('RFM input'!$M$106-'RFM input'!$M$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E704),('RFM input'!$M$106-'RFM input'!$M$160)-SUM($M704:N704),('RFM input'!$M$106-'RFM input'!$M$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E704),('RFM input'!$M$106-'RFM input'!$M$160)-SUM($M704:O704),('RFM input'!$M$106-'RFM input'!$M$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E704),('RFM input'!$M$106-'RFM input'!$M$160)-SUM($M704:P704),('RFM input'!$M$106-'RFM input'!$M$160)/A46taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E705),('RFM input'!$N$106-'RFM input'!$N$160)-SUM($N705:N705),('RFM input'!$N$106-'RFM input'!$N$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E705),('RFM input'!$N$106-'RFM input'!$N$160)-SUM($N705:O705),('RFM input'!$N$106-'RFM input'!$N$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E705),('RFM input'!$N$106-'RFM input'!$N$160)-SUM($N705:P705),('RFM input'!$N$106-'RFM input'!$N$160)/A46taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E706),('RFM input'!$O$106-'RFM input'!$O$160)-SUM($O706:O706),('RFM input'!$O$106-'RFM input'!$O$160)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E706),('RFM input'!$O$106-'RFM input'!$O$160)-SUM($O706:P706),('RFM input'!$O$106-'RFM input'!$O$160)/A46taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E707),('RFM input'!$P$106-'RFM input'!$P$160)-SUM($P707:P707),('RFM input'!$P$106-'RFM input'!$P$160)/A46taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"-SUM(H697:H708)","v":0},{"$f":"-SUM(I697:I708)","v":0},{"$f":"IF(COUNT($H709:I709)>='RFM input'!$W$7,0, -SUM(J697:J708))","v":0},{"$f":"IF(COUNT($H709:J709)>='RFM input'!$W$7,0, -SUM(K697:K708))","v":0},{"$f":"IF(COUNT($H709:K709)>='RFM input'!$W$7,0, -SUM(L697:L708))","v":0},{"$f":"IF(COUNT($H709:L709)>='RFM input'!$W$7,0, -SUM(M697:M708))","v":0},{"$f":"IF(COUNT($H709:M709)>='RFM input'!$W$7,0, -SUM(N697:N708))","v":0},{"$f":"IF(COUNT($H709:N709)>='RFM input'!$W$7,0, -SUM(O697:O708))","v":0},{"$f":"IF(COUNT($H709:O709)>='RFM input'!$W$7,0, -SUM(P697:P708))","v":0},{"$f":"IF(COUNT($H709:P709)>='RFM input'!$W$7,0, -SUM(Q697:Q708))","v":0}]
[null,{"$f":"Asset47","v":0},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A47taxstdlife+$E712),('RFM input'!$H$107-'RFM input'!$H$161)-SUM($H712:H712),('RFM input'!$H$107-'RFM input'!$H$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A47taxstdlife+$E712),('RFM input'!$H$107-'RFM input'!$H$161)-SUM($H712:I712),('RFM input'!$H$107-'RFM input'!$H$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E712),('RFM input'!$H$107-'RFM input'!$H$161)-SUM($H712:J712),('RFM input'!$H$107-'RFM input'!$H$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E712),('RFM input'!$H$107-'RFM input'!$H$161)-SUM($H712:K712),('RFM input'!$H$107-'RFM input'!$H$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E712),('RFM input'!$H$107-'RFM input'!$H$161)-SUM($H712:L712),('RFM input'!$H$107-'RFM input'!$H$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E712),('RFM input'!$H$107-'RFM input'!$H$161)-SUM($H712:M712),('RFM input'!$H$107-'RFM input'!$H$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E712),('RFM input'!$H$107-'RFM input'!$H$161)-SUM($H712:N712),('RFM input'!$H$107-'RFM input'!$H$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E712),('RFM input'!$H$107-'RFM input'!$H$161)-SUM($H712:O712),('RFM input'!$H$107-'RFM input'!$H$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E712),('RFM input'!$H$107-'RFM input'!$H$161)-SUM($H712:P712),('RFM input'!$H$107-'RFM input'!$H$161)/A47taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A47taxstdlife+$E713),('RFM input'!$I$107-'RFM input'!$I$161)-SUM($I713:I713),('RFM input'!$I$107-'RFM input'!$I$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E713),('RFM input'!$I$107-'RFM input'!$I$161)-SUM($I713:J713),('RFM input'!$I$107-'RFM input'!$I$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E713),('RFM input'!$I$107-'RFM input'!$I$161)-SUM($I713:K713),('RFM input'!$I$107-'RFM input'!$I$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E713),('RFM input'!$I$107-'RFM input'!$I$161)-SUM($I713:L713),('RFM input'!$I$107-'RFM input'!$I$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E713),('RFM input'!$I$107-'RFM input'!$I$161)-SUM($I713:M713),('RFM input'!$I$107-'RFM input'!$I$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E713),('RFM input'!$I$107-'RFM input'!$I$161)-SUM($I713:N713),('RFM input'!$I$107-'RFM input'!$I$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E713),('RFM input'!$I$107-'RFM input'!$I$161)-SUM($I713:O713),('RFM input'!$I$107-'RFM input'!$I$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E713),('RFM input'!$I$107-'RFM input'!$I$161)-SUM($I713:P713),('RFM input'!$I$107-'RFM input'!$I$161)/A47taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E714),('RFM input'!$J$107-'RFM input'!$J$161)-SUM($J714:J714),('RFM input'!$J$107-'RFM input'!$J$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E714),('RFM input'!$J$107-'RFM input'!$J$161)-SUM($J714:K714),('RFM input'!$J$107-'RFM input'!$J$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E714),('RFM input'!$J$107-'RFM input'!$J$161)-SUM($J714:L714),('RFM input'!$J$107-'RFM input'!$J$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E714),('RFM input'!$J$107-'RFM input'!$J$161)-SUM($J714:M714),('RFM input'!$J$107-'RFM input'!$J$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E714),('RFM input'!$J$107-'RFM input'!$J$161)-SUM($J714:N714),('RFM input'!$J$107-'RFM input'!$J$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E714),('RFM input'!$J$107-'RFM input'!$J$161)-SUM($J714:O714),('RFM input'!$J$107-'RFM input'!$J$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E714),('RFM input'!$J$107-'RFM input'!$J$161)-SUM($J714:P714),('RFM input'!$J$107-'RFM input'!$J$161)/A47taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E715),('RFM input'!$K$107-'RFM input'!$K$161)-SUM($K715:K715),('RFM input'!$K$107-'RFM input'!$K$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E715),('RFM input'!$K$107-'RFM input'!$K$161)-SUM($K715:L715),('RFM input'!$K$107-'RFM input'!$K$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E715),('RFM input'!$K$107-'RFM input'!$K$161)-SUM($K715:M715),('RFM input'!$K$107-'RFM input'!$K$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E715),('RFM input'!$K$107-'RFM input'!$K$161)-SUM($K715:N715),('RFM input'!$K$107-'RFM input'!$K$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E715),('RFM input'!$K$107-'RFM input'!$K$161)-SUM($K715:O715),('RFM input'!$K$107-'RFM input'!$K$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E715),('RFM input'!$K$107-'RFM input'!$K$161)-SUM($K715:P715),('RFM input'!$K$107-'RFM input'!$K$161)/A47taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E716),('RFM input'!$L$107-'RFM input'!$L$161)-SUM($L716:L716),('RFM input'!$L$107-'RFM input'!$L$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E716),('RFM input'!$L$107-'RFM input'!$L$161)-SUM($L716:M716),('RFM input'!$L$107-'RFM input'!$L$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E716),('RFM input'!$L$107-'RFM input'!$L$161)-SUM($L716:N716),('RFM input'!$L$107-'RFM input'!$L$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E716),('RFM input'!$L$107-'RFM input'!$L$161)-SUM($L716:O716),('RFM input'!$L$107-'RFM input'!$L$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E716),('RFM input'!$L$107-'RFM input'!$L$161)-SUM($L716:P716),('RFM input'!$L$107-'RFM input'!$L$161)/A47taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E717),('RFM input'!$M$107-'RFM input'!$M$161)-SUM($M717:M717),('RFM input'!$M$107-'RFM input'!$M$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E717),('RFM input'!$M$107-'RFM input'!$M$161)-SUM($M717:N717),('RFM input'!$M$107-'RFM input'!$M$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E717),('RFM input'!$M$107-'RFM input'!$M$161)-SUM($M717:O717),('RFM input'!$M$107-'RFM input'!$M$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E717),('RFM input'!$M$107-'RFM input'!$M$161)-SUM($M717:P717),('RFM input'!$M$107-'RFM input'!$M$161)/A47taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E718),('RFM input'!$N$107-'RFM input'!$N$161)-SUM($N718:N718),('RFM input'!$N$107-'RFM input'!$N$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E718),('RFM input'!$N$107-'RFM input'!$N$161)-SUM($N718:O718),('RFM input'!$N$107-'RFM input'!$N$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E718),('RFM input'!$N$107-'RFM input'!$N$161)-SUM($N718:P718),('RFM input'!$N$107-'RFM input'!$N$161)/A47taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E719),('RFM input'!$O$107-'RFM input'!$O$161)-SUM($O719:O719),('RFM input'!$O$107-'RFM input'!$O$161)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E719),('RFM input'!$O$107-'RFM input'!$O$161)-SUM($O719:P719),('RFM input'!$O$107-'RFM input'!$O$161)/A47taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E720),('RFM input'!$P$107-'RFM input'!$P$161)-SUM($P720:P720),('RFM input'!$P$107-'RFM input'!$P$161)/A47taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"-SUM(H710:H721)","v":0},{"$f":"-SUM(I710:I721)","v":0},{"$f":"IF(COUNT($H722:I722)>='RFM input'!$W$7,0, -SUM(J710:J721))","v":0},{"$f":"IF(COUNT($H722:J722)>='RFM input'!$W$7,0, -SUM(K710:K721))","v":0},{"$f":"IF(COUNT($H722:K722)>='RFM input'!$W$7,0, -SUM(L710:L721))","v":0},{"$f":"IF(COUNT($H722:L722)>='RFM input'!$W$7,0, -SUM(M710:M721))","v":0},{"$f":"IF(COUNT($H722:M722)>='RFM input'!$W$7,0, -SUM(N710:N721))","v":0},{"$f":"IF(COUNT($H722:N722)>='RFM input'!$W$7,0, -SUM(O710:O721))","v":0},{"$f":"IF(COUNT($H722:O722)>='RFM input'!$W$7,0, -SUM(P710:P721))","v":0},{"$f":"IF(COUNT($H722:P722)>='RFM input'!$W$7,0, -SUM(Q710:Q721))","v":0}]
[null,{"$f":"Asset48","v":0},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A48taxstdlife+$E725),('RFM input'!$H$108-'RFM input'!$H$162)-SUM($H725:H725),('RFM input'!$H$108-'RFM input'!$H$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A48taxstdlife+$E725),('RFM input'!$H$108-'RFM input'!$H$162)-SUM($H725:I725),('RFM input'!$H$108-'RFM input'!$H$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E725),('RFM input'!$H$108-'RFM input'!$H$162)-SUM($H725:J725),('RFM input'!$H$108-'RFM input'!$H$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E725),('RFM input'!$H$108-'RFM input'!$H$162)-SUM($H725:K725),('RFM input'!$H$108-'RFM input'!$H$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E725),('RFM input'!$H$108-'RFM input'!$H$162)-SUM($H725:L725),('RFM input'!$H$108-'RFM input'!$H$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E725),('RFM input'!$H$108-'RFM input'!$H$162)-SUM($H725:M725),('RFM input'!$H$108-'RFM input'!$H$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E725),('RFM input'!$H$108-'RFM input'!$H$162)-SUM($H725:N725),('RFM input'!$H$108-'RFM input'!$H$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E725),('RFM input'!$H$108-'RFM input'!$H$162)-SUM($H725:O725),('RFM input'!$H$108-'RFM input'!$H$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E725),('RFM input'!$H$108-'RFM input'!$H$162)-SUM($H725:P725),('RFM input'!$H$108-'RFM input'!$H$162)/A48taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A48taxstdlife+$E726),('RFM input'!$I$108-'RFM input'!$I$162)-SUM($I726:I726),('RFM input'!$I$108-'RFM input'!$I$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E726),('RFM input'!$I$108-'RFM input'!$I$162)-SUM($I726:J726),('RFM input'!$I$108-'RFM input'!$I$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E726),('RFM input'!$I$108-'RFM input'!$I$162)-SUM($I726:K726),('RFM input'!$I$108-'RFM input'!$I$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E726),('RFM input'!$I$108-'RFM input'!$I$162)-SUM($I726:L726),('RFM input'!$I$108-'RFM input'!$I$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E726),('RFM input'!$I$108-'RFM input'!$I$162)-SUM($I726:M726),('RFM input'!$I$108-'RFM input'!$I$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E726),('RFM input'!$I$108-'RFM input'!$I$162)-SUM($I726:N726),('RFM input'!$I$108-'RFM input'!$I$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E726),('RFM input'!$I$108-'RFM input'!$I$162)-SUM($I726:O726),('RFM input'!$I$108-'RFM input'!$I$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E726),('RFM input'!$I$108-'RFM input'!$I$162)-SUM($I726:P726),('RFM input'!$I$108-'RFM input'!$I$162)/A48taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E727),('RFM input'!$J$108-'RFM input'!$J$162)-SUM($J727:J727),('RFM input'!$J$108-'RFM input'!$J$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E727),('RFM input'!$J$108-'RFM input'!$J$162)-SUM($J727:K727),('RFM input'!$J$108-'RFM input'!$J$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E727),('RFM input'!$J$108-'RFM input'!$J$162)-SUM($J727:L727),('RFM input'!$J$108-'RFM input'!$J$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E727),('RFM input'!$J$108-'RFM input'!$J$162)-SUM($J727:M727),('RFM input'!$J$108-'RFM input'!$J$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E727),('RFM input'!$J$108-'RFM input'!$J$162)-SUM($J727:N727),('RFM input'!$J$108-'RFM input'!$J$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E727),('RFM input'!$J$108-'RFM input'!$J$162)-SUM($J727:O727),('RFM input'!$J$108-'RFM input'!$J$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E727),('RFM input'!$J$108-'RFM input'!$J$162)-SUM($J727:P727),('RFM input'!$J$108-'RFM input'!$J$162)/A48taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E728),('RFM input'!$K$108-'RFM input'!$K$162)-SUM($K728:K728),('RFM input'!$K$108-'RFM input'!$K$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E728),('RFM input'!$K$108-'RFM input'!$K$162)-SUM($K728:L728),('RFM input'!$K$108-'RFM input'!$K$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E728),('RFM input'!$K$108-'RFM input'!$K$162)-SUM($K728:M728),('RFM input'!$K$108-'RFM input'!$K$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E728),('RFM input'!$K$108-'RFM input'!$K$162)-SUM($K728:N728),('RFM input'!$K$108-'RFM input'!$K$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E728),('RFM input'!$K$108-'RFM input'!$K$162)-SUM($K728:O728),('RFM input'!$K$108-'RFM input'!$K$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E728),('RFM input'!$K$108-'RFM input'!$K$162)-SUM($K728:P728),('RFM input'!$K$108-'RFM input'!$K$162)/A48taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E729),('RFM input'!$L$108-'RFM input'!$L$162)-SUM($L729:L729),('RFM input'!$L$108-'RFM input'!$L$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E729),('RFM input'!$L$108-'RFM input'!$L$162)-SUM($L729:M729),('RFM input'!$L$108-'RFM input'!$L$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E729),('RFM input'!$L$108-'RFM input'!$L$162)-SUM($L729:N729),('RFM input'!$L$108-'RFM input'!$L$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E729),('RFM input'!$L$108-'RFM input'!$L$162)-SUM($L729:O729),('RFM input'!$L$108-'RFM input'!$L$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E729),('RFM input'!$L$108-'RFM input'!$L$162)-SUM($L729:P729),('RFM input'!$L$108-'RFM input'!$L$162)/A48taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E730),('RFM input'!$M$108-'RFM input'!$M$162)-SUM($M730:M730),('RFM input'!$M$108-'RFM input'!$M$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E730),('RFM input'!$M$108-'RFM input'!$M$162)-SUM($M730:N730),('RFM input'!$M$108-'RFM input'!$M$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E730),('RFM input'!$M$108-'RFM input'!$M$162)-SUM($M730:O730),('RFM input'!$M$108-'RFM input'!$M$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E730),('RFM input'!$M$108-'RFM input'!$M$162)-SUM($M730:P730),('RFM input'!$M$108-'RFM input'!$M$162)/A48taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E731),('RFM input'!$N$108-'RFM input'!$N$162)-SUM($N731:N731),('RFM input'!$N$108-'RFM input'!$N$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E731),('RFM input'!$N$108-'RFM input'!$N$162)-SUM($N731:O731),('RFM input'!$N$108-'RFM input'!$N$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E731),('RFM input'!$N$108-'RFM input'!$N$162)-SUM($N731:P731),('RFM input'!$N$108-'RFM input'!$N$162)/A48taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E732),('RFM input'!$O$108-'RFM input'!$O$162)-SUM($O732:O732),('RFM input'!$O$108-'RFM input'!$O$162)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E732),('RFM input'!$O$108-'RFM input'!$O$162)-SUM($O732:P732),('RFM input'!$O$108-'RFM input'!$O$162)/A48taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E733),('RFM input'!$P$108-'RFM input'!$P$162)-SUM($P733:P733),('RFM input'!$P$108-'RFM input'!$P$162)/A48taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"-SUM(H723:H734)","v":0},{"$f":"-SUM(I723:I734)","v":0},{"$f":"IF(COUNT($H735:I735)>='RFM input'!$W$7,0, -SUM(J723:J734))","v":0},{"$f":"IF(COUNT($H735:J735)>='RFM input'!$W$7,0, -SUM(K723:K734))","v":0},{"$f":"IF(COUNT($H735:K735)>='RFM input'!$W$7,0, -SUM(L723:L734))","v":0},{"$f":"IF(COUNT($H735:L735)>='RFM input'!$W$7,0, -SUM(M723:M734))","v":0},{"$f":"IF(COUNT($H735:M735)>='RFM input'!$W$7,0, -SUM(N723:N734))","v":0},{"$f":"IF(COUNT($H735:N735)>='RFM input'!$W$7,0, -SUM(O723:O734))","v":0},{"$f":"IF(COUNT($H735:O735)>='RFM input'!$W$7,0, -SUM(P723:P734))","v":0},{"$f":"IF(COUNT($H735:P735)>='RFM input'!$W$7,0, -SUM(Q723:Q734))","v":0}]
[null,{"$f":"Asset49","v":0},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A49taxstdlife+$E738),('RFM input'!$H$109-'RFM input'!$H$163)-SUM($H738:H738),('RFM input'!$H$109-'RFM input'!$H$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A49taxstdlife+$E738),('RFM input'!$H$109-'RFM input'!$H$163)-SUM($H738:I738),('RFM input'!$H$109-'RFM input'!$H$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E738),('RFM input'!$H$109-'RFM input'!$H$163)-SUM($H738:J738),('RFM input'!$H$109-'RFM input'!$H$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E738),('RFM input'!$H$109-'RFM input'!$H$163)-SUM($H738:K738),('RFM input'!$H$109-'RFM input'!$H$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E738),('RFM input'!$H$109-'RFM input'!$H$163)-SUM($H738:L738),('RFM input'!$H$109-'RFM input'!$H$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E738),('RFM input'!$H$109-'RFM input'!$H$163)-SUM($H738:M738),('RFM input'!$H$109-'RFM input'!$H$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E738),('RFM input'!$H$109-'RFM input'!$H$163)-SUM($H738:N738),('RFM input'!$H$109-'RFM input'!$H$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E738),('RFM input'!$H$109-'RFM input'!$H$163)-SUM($H738:O738),('RFM input'!$H$109-'RFM input'!$H$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E738),('RFM input'!$H$109-'RFM input'!$H$163)-SUM($H738:P738),('RFM input'!$H$109-'RFM input'!$H$163)/A49taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A49taxstdlife+$E739),('RFM input'!$I$109-'RFM input'!$I$163)-SUM($I739:I739),('RFM input'!$I$109-'RFM input'!$I$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E739),('RFM input'!$I$109-'RFM input'!$I$163)-SUM($I739:J739),('RFM input'!$I$109-'RFM input'!$I$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E739),('RFM input'!$I$109-'RFM input'!$I$163)-SUM($I739:K739),('RFM input'!$I$109-'RFM input'!$I$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E739),('RFM input'!$I$109-'RFM input'!$I$163)-SUM($I739:L739),('RFM input'!$I$109-'RFM input'!$I$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E739),('RFM input'!$I$109-'RFM input'!$I$163)-SUM($I739:M739),('RFM input'!$I$109-'RFM input'!$I$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E739),('RFM input'!$I$109-'RFM input'!$I$163)-SUM($I739:N739),('RFM input'!$I$109-'RFM input'!$I$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E739),('RFM input'!$I$109-'RFM input'!$I$163)-SUM($I739:O739),('RFM input'!$I$109-'RFM input'!$I$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E739),('RFM input'!$I$109-'RFM input'!$I$163)-SUM($I739:P739),('RFM input'!$I$109-'RFM input'!$I$163)/A49taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E740),('RFM input'!$J$109-'RFM input'!$J$163)-SUM($J740:J740),('RFM input'!$J$109-'RFM input'!$J$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E740),('RFM input'!$J$109-'RFM input'!$J$163)-SUM($J740:K740),('RFM input'!$J$109-'RFM input'!$J$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E740),('RFM input'!$J$109-'RFM input'!$J$163)-SUM($J740:L740),('RFM input'!$J$109-'RFM input'!$J$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E740),('RFM input'!$J$109-'RFM input'!$J$163)-SUM($J740:M740),('RFM input'!$J$109-'RFM input'!$J$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E740),('RFM input'!$J$109-'RFM input'!$J$163)-SUM($J740:N740),('RFM input'!$J$109-'RFM input'!$J$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E740),('RFM input'!$J$109-'RFM input'!$J$163)-SUM($J740:O740),('RFM input'!$J$109-'RFM input'!$J$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E740),('RFM input'!$J$109-'RFM input'!$J$163)-SUM($J740:P740),('RFM input'!$J$109-'RFM input'!$J$163)/A49taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E741),('RFM input'!$K$109-'RFM input'!$K$163)-SUM($K741:K741),('RFM input'!$K$109-'RFM input'!$K$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E741),('RFM input'!$K$109-'RFM input'!$K$163)-SUM($K741:L741),('RFM input'!$K$109-'RFM input'!$K$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E741),('RFM input'!$K$109-'RFM input'!$K$163)-SUM($K741:M741),('RFM input'!$K$109-'RFM input'!$K$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E741),('RFM input'!$K$109-'RFM input'!$K$163)-SUM($K741:N741),('RFM input'!$K$109-'RFM input'!$K$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E741),('RFM input'!$K$109-'RFM input'!$K$163)-SUM($K741:O741),('RFM input'!$K$109-'RFM input'!$K$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E741),('RFM input'!$K$109-'RFM input'!$K$163)-SUM($K741:P741),('RFM input'!$K$109-'RFM input'!$K$163)/A49taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E742),('RFM input'!$L$109-'RFM input'!$L$163)-SUM($L742:L742),('RFM input'!$L$109-'RFM input'!$L$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E742),('RFM input'!$L$109-'RFM input'!$L$163)-SUM($L742:M742),('RFM input'!$L$109-'RFM input'!$L$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E742),('RFM input'!$L$109-'RFM input'!$L$163)-SUM($L742:N742),('RFM input'!$L$109-'RFM input'!$L$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E742),('RFM input'!$L$109-'RFM input'!$L$163)-SUM($L742:O742),('RFM input'!$L$109-'RFM input'!$L$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E742),('RFM input'!$L$109-'RFM input'!$L$163)-SUM($L742:P742),('RFM input'!$L$109-'RFM input'!$L$163)/A49taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E743),('RFM input'!$M$109-'RFM input'!$M$163)-SUM($M743:M743),('RFM input'!$M$109-'RFM input'!$M$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E743),('RFM input'!$M$109-'RFM input'!$M$163)-SUM($M743:N743),('RFM input'!$M$109-'RFM input'!$M$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E743),('RFM input'!$M$109-'RFM input'!$M$163)-SUM($M743:O743),('RFM input'!$M$109-'RFM input'!$M$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E743),('RFM input'!$M$109-'RFM input'!$M$163)-SUM($M743:P743),('RFM input'!$M$109-'RFM input'!$M$163)/A49taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E744),('RFM input'!$N$109-'RFM input'!$N$163)-SUM($N744:N744),('RFM input'!$N$109-'RFM input'!$N$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E744),('RFM input'!$N$109-'RFM input'!$N$163)-SUM($N744:O744),('RFM input'!$N$109-'RFM input'!$N$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E744),('RFM input'!$N$109-'RFM input'!$N$163)-SUM($N744:P744),('RFM input'!$N$109-'RFM input'!$N$163)/A49taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E745),('RFM input'!$O$109-'RFM input'!$O$163)-SUM($O745:O745),('RFM input'!$O$109-'RFM input'!$O$163)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E745),('RFM input'!$O$109-'RFM input'!$O$163)-SUM($O745:P745),('RFM input'!$O$109-'RFM input'!$O$163)/A49taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E746),('RFM input'!$P$109-'RFM input'!$P$163)-SUM($P746:P746),('RFM input'!$P$109-'RFM input'!$P$163)/A49taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"-SUM(H736:H747)","v":0},{"$f":"-SUM(I736:I747)","v":0},{"$f":"IF(COUNT($H748:I748)>='RFM input'!$W$7,0, -SUM(J736:J747))","v":0},{"$f":"IF(COUNT($H748:J748)>='RFM input'!$W$7,0, -SUM(K736:K747))","v":0},{"$f":"IF(COUNT($H748:K748)>='RFM input'!$W$7,0, -SUM(L736:L747))","v":0},{"$f":"IF(COUNT($H748:L748)>='RFM input'!$W$7,0, -SUM(M736:M747))","v":0},{"$f":"IF(COUNT($H748:M748)>='RFM input'!$W$7,0, -SUM(N736:N747))","v":0},{"$f":"IF(COUNT($H748:N748)>='RFM input'!$W$7,0, -SUM(O736:O747))","v":0},{"$f":"IF(COUNT($H748:O748)>='RFM input'!$W$7,0, -SUM(P736:P747))","v":0},{"$f":"IF(COUNT($H748:P748)>='RFM input'!$W$7,0, -SUM(Q736:Q747))","v":0}]
[null,{"$f":"Asset50","v":"Equity raising costs"},null,"Opening TAB"]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A50taxstdlife+$E751),('RFM input'!$H$110-'RFM input'!$H$164)-SUM($H751:H751),('RFM input'!$H$110-'RFM input'!$H$164)/A50taxstdlife))","v":4.1240560011234925E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A50taxstdlife+$E751),('RFM input'!$H$110-'RFM input'!$H$164)-SUM($H751:I751),('RFM input'!$H$110-'RFM input'!$H$164)/A50taxstdlife))","v":4.1240560011234925E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E751),('RFM input'!$H$110-'RFM input'!$H$164)-SUM($H751:J751),('RFM input'!$H$110-'RFM input'!$H$164)/A50taxstdlife))","v":4.1240560011234925E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E751),('RFM input'!$H$110-'RFM input'!$H$164)-SUM($H751:K751),('RFM input'!$H$110-'RFM input'!$H$164)/A50taxstdlife))","v":4.1240560011234925E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E751),('RFM input'!$H$110-'RFM input'!$H$164)-SUM($H751:L751),('RFM input'!$H$110-'RFM input'!$H$164)/A50taxstdlife))","v":4.1240560011234925E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E751),('RFM input'!$H$110-'RFM input'!$H$164)-SUM($H751:M751),('RFM input'!$H$110-'RFM input'!$H$164)/A50taxstdlife))","v":-2.7755575615628914E-17},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E751),('RFM input'!$H$110-'RFM input'!$H$164)-SUM($H751:N751),('RFM input'!$H$110-'RFM input'!$H$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E751),('RFM input'!$H$110-'RFM input'!$H$164)-SUM($H751:O751),('RFM input'!$H$110-'RFM input'!$H$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E751),('RFM input'!$H$110-'RFM input'!$H$164)-SUM($H751:P751),('RFM input'!$H$110-'RFM input'!$H$164)/A50taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A50taxstdlife+$E752),('RFM input'!$I$110-'RFM input'!$I$164)-SUM($I752:I752),('RFM input'!$I$110-'RFM input'!$I$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E752),('RFM input'!$I$110-'RFM input'!$I$164)-SUM($I752:J752),('RFM input'!$I$110-'RFM input'!$I$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E752),('RFM input'!$I$110-'RFM input'!$I$164)-SUM($I752:K752),('RFM input'!$I$110-'RFM input'!$I$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E752),('RFM input'!$I$110-'RFM input'!$I$164)-SUM($I752:L752),('RFM input'!$I$110-'RFM input'!$I$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E752),('RFM input'!$I$110-'RFM input'!$I$164)-SUM($I752:M752),('RFM input'!$I$110-'RFM input'!$I$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E752),('RFM input'!$I$110-'RFM input'!$I$164)-SUM($I752:N752),('RFM input'!$I$110-'RFM input'!$I$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E752),('RFM input'!$I$110-'RFM input'!$I$164)-SUM($I752:O752),('RFM input'!$I$110-'RFM input'!$I$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E752),('RFM input'!$I$110-'RFM input'!$I$164)-SUM($I752:P752),('RFM input'!$I$110-'RFM input'!$I$164)/A50taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E753),('RFM input'!$J$110-'RFM input'!$J$164)-SUM($J753:J753),('RFM input'!$J$110-'RFM input'!$J$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E753),('RFM input'!$J$110-'RFM input'!$J$164)-SUM($J753:K753),('RFM input'!$J$110-'RFM input'!$J$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E753),('RFM input'!$J$110-'RFM input'!$J$164)-SUM($J753:L753),('RFM input'!$J$110-'RFM input'!$J$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E753),('RFM input'!$J$110-'RFM input'!$J$164)-SUM($J753:M753),('RFM input'!$J$110-'RFM input'!$J$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E753),('RFM input'!$J$110-'RFM input'!$J$164)-SUM($J753:N753),('RFM input'!$J$110-'RFM input'!$J$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E753),('RFM input'!$J$110-'RFM input'!$J$164)-SUM($J753:O753),('RFM input'!$J$110-'RFM input'!$J$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E753),('RFM input'!$J$110-'RFM input'!$J$164)-SUM($J753:P753),('RFM input'!$J$110-'RFM input'!$J$164)/A50taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E754),('RFM input'!$K$110-'RFM input'!$K$164)-SUM($K754:K754),('RFM input'!$K$110-'RFM input'!$K$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E754),('RFM input'!$K$110-'RFM input'!$K$164)-SUM($K754:L754),('RFM input'!$K$110-'RFM input'!$K$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E754),('RFM input'!$K$110-'RFM input'!$K$164)-SUM($K754:M754),('RFM input'!$K$110-'RFM input'!$K$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E754),('RFM input'!$K$110-'RFM input'!$K$164)-SUM($K754:N754),('RFM input'!$K$110-'RFM input'!$K$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E754),('RFM input'!$K$110-'RFM input'!$K$164)-SUM($K754:O754),('RFM input'!$K$110-'RFM input'!$K$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E754),('RFM input'!$K$110-'RFM input'!$K$164)-SUM($K754:P754),('RFM input'!$K$110-'RFM input'!$K$164)/A50taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E755),('RFM input'!$L$110-'RFM input'!$L$164)-SUM($L755:L755),('RFM input'!$L$110-'RFM input'!$L$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E755),('RFM input'!$L$110-'RFM input'!$L$164)-SUM($L755:M755),('RFM input'!$L$110-'RFM input'!$L$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E755),('RFM input'!$L$110-'RFM input'!$L$164)-SUM($L755:N755),('RFM input'!$L$110-'RFM input'!$L$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E755),('RFM input'!$L$110-'RFM input'!$L$164)-SUM($L755:O755),('RFM input'!$L$110-'RFM input'!$L$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E755),('RFM input'!$L$110-'RFM input'!$L$164)-SUM($L755:P755),('RFM input'!$L$110-'RFM input'!$L$164)/A50taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E756),('RFM input'!$M$110-'RFM input'!$M$164)-SUM($M756:M756),('RFM input'!$M$110-'RFM input'!$M$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E756),('RFM input'!$M$110-'RFM input'!$M$164)-SUM($M756:N756),('RFM input'!$M$110-'RFM input'!$M$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E756),('RFM input'!$M$110-'RFM input'!$M$164)-SUM($M756:O756),('RFM input'!$M$110-'RFM input'!$M$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E756),('RFM input'!$M$110-'RFM input'!$M$164)-SUM($M756:P756),('RFM input'!$M$110-'RFM input'!$M$164)/A50taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E757),('RFM input'!$N$110-'RFM input'!$N$164)-SUM($N757:N757),('RFM input'!$N$110-'RFM input'!$N$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E757),('RFM input'!$N$110-'RFM input'!$N$164)-SUM($N757:O757),('RFM input'!$N$110-'RFM input'!$N$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E757),('RFM input'!$N$110-'RFM input'!$N$164)-SUM($N757:P757),('RFM input'!$N$110-'RFM input'!$N$164)/A50taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E758),('RFM input'!$O$110-'RFM input'!$O$164)-SUM($O758:O758),('RFM input'!$O$110-'RFM input'!$O$164)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E758),('RFM input'!$O$110-'RFM input'!$O$164)-SUM($O758:P758),('RFM input'!$O$110-'RFM input'!$O$164)/A50taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E759),('RFM input'!$P$110-'RFM input'!$P$164)-SUM($P759:P759),('RFM input'!$P$110-'RFM input'!$P$164)/A50taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,0,-4.1315390778563395E-2,{"$f":"IF(COUNT($H761:I761)>='RFM input'!$W$7,0, -SUM(J749:J760))","v":0},{"$f":"IF(COUNT($H761:J761)>='RFM input'!$W$7,0, -SUM(K749:K760))","v":0},{"$f":"IF(COUNT($H761:K761)>='RFM input'!$W$7,0, -SUM(L749:L760))","v":0},{"$f":"IF(COUNT($H761:L761)>='RFM input'!$W$7,0, -SUM(M749:M760))","v":0},{"$f":"IF(COUNT($H761:M761)>='RFM input'!$W$7,0, -SUM(N749:N760))","v":0},{"$f":"IF(COUNT($H761:N761)>='RFM input'!$W$7,0, -SUM(O749:O760))","v":0},{"$f":"IF(COUNT($H761:O761)>='RFM input'!$W$7,0, -SUM(P749:P760))","v":0},{"$f":"IF(COUNT($H761:P761)>='RFM input'!$W$7,0, -SUM(Q749:Q760))","v":0}]

{"sheet":"RAB remaining lives","index":9,"n_rows":2711,"n_cols":23,"rows_kept":2711,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Asset Lives Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"TasNetworks - Asset Lives Roll Forward - DNSP RFM - version 2"}]
[]
[]
[null,"Weighted Average Remaining Asset Life - based on year-by-year tracked capex"]
[null,null,"Start value",{"$f":"C8","v":"2017-18"},{"$f":"IF(LEN(D6)>4,CONCATENATE(LEFT(D6,4)+1&\"-\"&IF(D6>\"2007-08\",,\"0\")&RIGHT(D6,2)+1),D6+1)","v":"2018-19"},{"$f":"IF(LEN(E6)>4,CONCATENATE(LEFT(E6,4)+1&\"-\"&IF(E6>\"2007-08\",,\"0\")&RIGHT(E6,2)+1),E6+1)","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37"]
[]
[null,"First regulatory year",{"$f":"'RFM input'!V7","v":"2017-18"}]
[null,{"$f":"'RFM input'!F282","v":"Actual CPI Inflation Rate"},{"$f":"INDEX('RFM input'!$F$281:$Q$283,2,MATCH(D$6,'RFM input'!$F$281:$Q$281,0)-1)","v":2.1256931608133061E-2},{"$f":"INDEX('RFM input'!$F$281:$Q$289,MATCH($B9,'RFM input'!$F$281:$F$289,0),MATCH(D$6,'RFM input'!$F$281:$Q$281,0))","v":1.9090909090909047E-2},{"$f":"INDEX('RFM input'!$F$281:$Q$289,MATCH($B9,'RFM input'!$F$281:$F$289,0),MATCH(E$6,'RFM input'!$F$281:$Q$281,0))","v":2.4500000000000001E-2},{"$f":"INDEX('RFM input'!$F$281:$Q$289,MATCH($B9,'RFM input'!$F$281:$F$289,0),MATCH(F$6,'RFM input'!$F$281:$Q$281,0))","v":0},{"$f":"INDEX('RFM input'!$F$281:$Q$289,MATCH($B9,'RFM input'!$F$281:$F$289,0),MATCH(G$6,'RFM input'!$F$281:$Q$281,0))","v":0},{"$f":"INDEX('RFM input'!$F$281:$Q$289,MATCH($B9,'RFM input'!$F$281:$F$289,0),MATCH(H$6,'RFM input'!$F$281:$Q$281,0))","v":0}]
[null,"Actual CPI (one year lagged)",1,{"$f":"C10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,C9,D9))","v":1.021256931608133},{"$f":"D10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,D9,E9))","v":1.0407536548479246},{"$f":"E10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,E9,F9))","v":1.0662521193916987},{"$f":"F10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,F9,G9))","v":1.0662521193916987},{"$f":"G10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,G9,H9))","v":1.0662521193916987},{"$f":"H10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,H9,I9))","v":1.0662521193916987},{"$f":"I10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,I9,J9))","v":1.0662521193916987},{"$f":"J10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,J9,K9))","v":1.0662521193916987},{"$f":"K10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,K9,L9))","v":1.0662521193916987},{"$f":"L10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,L9,M9))","v":1.0662521193916987},{"$f":"M10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,M9,N9))","v":1.0662521193916987},{"$f":"N10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,N9,O9))","v":1.0662521193916987},{"$f":"O10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,O9,P9))","v":1.0662521193916987},{"$f":"P10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,P9,Q9))","v":1.0662521193916987},{"$f":"Q10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,Q9,R9))","v":1.0662521193916987},{"$f":"R10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,R9,S9))","v":1.0662521193916987},{"$f":"S10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,S9,T9))","v":1.0662521193916987},{"$f":"T10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,T9,U9))","v":1.0662521193916987},{"$f":"U10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,U9,V9))","v":1.0662521193916987},{"$f":"V10*(1+IF('RFM input'!$F$277='RFM input'!$H$276,V9,W9))","v":1.0662521193916987}]
[null,"Nominal Vanilla WACC (fixed real time varying)",{"$f":"INDEX('RFM input'!$F$281:$Q$289,MATCH($B11,'RFM input'!$F$281:$F$289,0),MATCH(D$6,'RFM input'!$F$281:$Q$281,0)-1)","v":7.775453729826709E-2},{"$f":"INDEX('RFM input'!$F$281:$Q$289,MATCH($B11,'RFM input'!$F$281:$F$289,0),MATCH(D$6,'RFM input'!$F$281:$Q$281,0))","v":5.4580841614453091E-2},{"$f":"INDEX('RFM input'!$F$281:$Q$289,MATCH($B11,'RFM input'!$F$281:$F$289,0),MATCH(E$6,'RFM input'!$F$281:$Q$281,0))","v":5.9851181642411211E-2},{"$f":"INDEX('RFM input'!$F$281:$Q$289,MATCH($B11,'RFM input'!$F$281:$F$289,0),MATCH(F$6,'RFM input'!$F$281:$Q$281,0))","v":-2.3913055503716363E-2},{"$f":"INDEX('RFM input'!$F$281:$Q$289,MATCH($B11,'RFM input'!$F$281:$F$289,0),MATCH(G$6,'RFM input'!$F$281:$Q$281,0))","v":-2.3913055503716363E-2},{"$f":"INDEX('RFM input'!$F$281:$Q$289,MATCH($B11,'RFM input'!$F$281:$F$289,0),MATCH(H$6,'RFM input'!$F$281:$Q$281,0))","v":-2.3913055503716363E-2}]
[]
["Asset Class 1",{"$f":"VLOOKUP($A13,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Overhead Subtransmission Lines (Urban)"}]
[{"$f":"VALUE(REPLACE(A13,1,12,\"\"))","v":1},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A14,0)","v":12.153809171291552},{"$f":"OFFSET('RFM input'!H$60,$A14,0)-OFFSET('RFM input'!H$114,$A14,0)-OFFSET('RFM input'!H$168,$A14,0)","v":0.17651562064451359},{"$f":"OFFSET('RFM input'!I$60,$A14,0)-OFFSET('RFM input'!I$114,$A14,0)-OFFSET('RFM input'!I$168,$A14,0)","v":0.18580202282818578},{"$f":"OFFSET('RFM input'!J$60,$A14,0)-OFFSET('RFM input'!J$114,$A14,0)-OFFSET('RFM input'!J$168,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A14,0)-OFFSET('RFM input'!K$114,$A14,0)-OFFSET('RFM input'!K$168,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A14,0)-OFFSET('RFM input'!L$114,$A14,0)-OFFSET('RFM input'!L$168,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A14,0)-OFFSET('RFM input'!M$114,$A14,0)-OFFSET('RFM input'!M$168,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A14,0)-OFFSET('RFM input'!N$114,$A14,0)-OFFSET('RFM input'!N$168,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A14,0)-OFFSET('RFM input'!O$114,$A14,0)-OFFSET('RFM input'!O$168,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A14,0)-OFFSET('RFM input'!P$114,$A14,0)-OFFSET('RFM input'!P$168,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A14,0)-OFFSET('RFM input'!Q$114,$A14,0)-OFFSET('RFM input'!Q$168,$A14,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A14,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A14,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A14,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A14,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A14,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A14,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A14,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A14,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A14,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A14,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A14,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A14,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A14,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A14,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A14,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A14,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A14,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A14,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A14,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A14,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A14,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D42=\"n/a\",0,IF(AND(D16=0,C18=0),0,\nIF(AND(D16<>0,C18=0),(D16/D$10),\nIF(AND(D17<>0,C18<>0),(C18-(C18/C42))+(D16/D$10),\nIF(C42<1,0,(C18-(C18/C42)))))))","v":0},{"$f":"IF(E42=\"n/a\",0,IF(AND(E16=0,D18=0),0,\nIF(AND(E16<>0,D18=0),(E16/E$10),\nIF(AND(E17<>0,D18<>0),(D18-(D18/D42))+(E16/E$10),\nIF(D42<1,0,(D18-(D18/D42)))))))","v":0},{"$f":"IF(F42=\"n/a\",0,IF(AND(F16=0,E18=0),0,\nIF(AND(F16<>0,E18=0),(F16/F$10),\nIF(AND(F17<>0,E18<>0),(E18-(E18/E42))+(F16/F$10),\nIF(E42<1,0,(E18-(E18/E42)))))))","v":0},{"$f":"IF(G42=\"n/a\",0,IF(AND(G16=0,F18=0),0,\nIF(AND(G16<>0,F18=0),(G16/G$10),\nIF(AND(G17<>0,F18<>0),(F18-(F18/F42))+(G16/G$10),\nIF(F42<1,0,(F18-(F18/F42)))))))","v":0},{"$f":"IF(H42=\"n/a\",0,IF(AND(H16=0,G18=0),0,\nIF(AND(H16<>0,G18=0),(H16/H$10),\nIF(AND(H17<>0,G18<>0),(G18-(G18/G42))+(H16/H$10),\nIF(G42<1,0,(G18-(G18/G42)))))))","v":0},{"$f":"IF(I42=\"n/a\",0,IF(AND(I16=0,H18=0),0,\nIF(AND(I16<>0,H18=0),(I16/I$10),\nIF(AND(I17<>0,H18<>0),(H18-(H18/H42))+(I16/I$10),\nIF(H42<1,0,(H18-(H18/H42)))))))","v":0},{"$f":"IF(J42=\"n/a\",0,IF(AND(J16=0,I18=0),0,\nIF(AND(J16<>0,I18=0),(J16/J$10),\nIF(AND(J17<>0,I18<>0),(I18-(I18/I42))+(J16/J$10),\nIF(I42<1,0,(I18-(I18/I42)))))))","v":0},{"$f":"IF(K42=\"n/a\",0,IF(AND(K16=0,J18=0),0,\nIF(AND(K16<>0,J18=0),(K16/K$10),\nIF(AND(K17<>0,J18<>0),(J18-(J18/J42))+(K16/K$10),\nIF(J42<1,0,(J18-(J18/J42)))))))","v":0},{"$f":"IF(L42=\"n/a\",0,IF(AND(L16=0,K18=0),0,\nIF(AND(L16<>0,K18=0),(L16/L$10),\nIF(AND(L17<>0,K18<>0),(K18-(K18/K42))+(L16/L$10),\nIF(K42<1,0,(K18-(K18/K42)))))))","v":0},{"$f":"IF(M42=\"n/a\",0,IF(AND(M16=0,L18=0),0,\nIF(AND(M16<>0,L18=0),(M16/M$10),\nIF(AND(M17<>0,L18<>0),(L18-(L18/L42))+(M16/M$10),\nIF(L42<1,0,(L18-(L18/L42)))))))","v":0},{"$f":"IF(N42=\"n/a\",0,IF(AND(N16=0,M18=0),0,\nIF(AND(N16<>0,M18=0),(N16/N$10),\nIF(AND(N17<>0,M18<>0),(M18-(M18/M42))+(N16/N$10),\nIF(M42<1,0,(M18-(M18/M42)))))))","v":0},{"$f":"IF(O42=\"n/a\",0,IF(AND(O16=0,N18=0),0,\nIF(AND(O16<>0,N18=0),(O16/O$10),\nIF(AND(O17<>0,N18<>0),(N18-(N18/N42))+(O16/O$10),\nIF(N42<1,0,(N18-(N18/N42)))))))","v":0},{"$f":"IF(P42=\"n/a\",0,IF(AND(P16=0,O18=0),0,\nIF(AND(P16<>0,O18=0),(P16/P$10),\nIF(AND(P17<>0,O18<>0),(O18-(O18/O42))+(P16/P$10),\nIF(O42<1,0,(O18-(O18/O42)))))))","v":0},{"$f":"IF(Q42=\"n/a\",0,IF(AND(Q16=0,P18=0),0,\nIF(AND(Q16<>0,P18=0),(Q16/Q$10),\nIF(AND(Q17<>0,P18<>0),(P18-(P18/P42))+(Q16/Q$10),\nIF(P42<1,0,(P18-(P18/P42)))))))","v":0},{"$f":"IF(R42=\"n/a\",0,IF(AND(R16=0,Q18=0),0,\nIF(AND(R16<>0,Q18=0),(R16/R$10),\nIF(AND(R17<>0,Q18<>0),(Q18-(Q18/Q42))+(R16/R$10),\nIF(Q42<1,0,(Q18-(Q18/Q42)))))))","v":0},{"$f":"IF(S42=\"n/a\",0,IF(AND(S16=0,R18=0),0,\nIF(AND(S16<>0,R18=0),(S16/S$10),\nIF(AND(S17<>0,R18<>0),(R18-(R18/R42))+(S16/S$10),\nIF(R42<1,0,(R18-(R18/R42)))))))","v":0},{"$f":"IF(T42=\"n/a\",0,IF(AND(T16=0,S18=0),0,\nIF(AND(T16<>0,S18=0),(T16/T$10),\nIF(AND(T17<>0,S18<>0),(S18-(S18/S42))+(T16/T$10),\nIF(S42<1,0,(S18-(S18/S42)))))))","v":0},{"$f":"IF(U42=\"n/a\",0,IF(AND(U16=0,T18=0),0,\nIF(AND(U16<>0,T18=0),(U16/U$10),\nIF(AND(U17<>0,T18<>0),(T18-(T18/T42))+(U16/U$10),\nIF(T42<1,0,(T18-(T18/T42)))))))","v":0},{"$f":"IF(V42=\"n/a\",0,IF(AND(V16=0,U18=0),0,\nIF(AND(V16<>0,U18=0),(V16/V$10),\nIF(AND(V17<>0,U18<>0),(U18-(U18/U42))+(V16/V$10),\nIF(U42<1,0,(U18-(U18/U42)))))))","v":0},{"$f":"IF(W42=\"n/a\",0,IF(AND(W16=0,V18=0),0,\nIF(AND(W16<>0,V18=0),(W16/W$10),\nIF(AND(W17<>0,V18<>0),(V18-(V18/V42))+(W16/W$10),\nIF(V42<1,0,(V18-(V18/V42)))))))","v":0}]
[{"$f":"A18+1","v":0},"Depreciated starting RAB",{"$f":"C14/C$10","v":12.153809171291552},{"$f":"IF(C43=\"n/a\",C19,IFERROR(IF((OFFSET($C19,0,$A19))<0,\nMIN(0,C19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19)))),\nMAX(0,C19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19))))),0))","v":12.153809171291552},12.153809171291552,12.153809171291552,12.153809171291552,12.153809171291552,12.153809171291552,12.153809171291552,12.153809171291552,12.153809171291552,12.153809171291552,12.153809171291552,12.153809171291552,12.153809171291552,12.153809171291552,12.153809171291552,12.153809171291552,12.153809171291552,12.153809171291552,12.153809171291552,12.153809171291552]
[{"$f":"A19+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A20)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D20,-($A20+5),0)*((1+D$11)^0.5)/D$10)","v":0.17749579364751331},{"$f":"IF(D44=\"n/a\",D20,IFERROR(IF((OFFSET($C20,0,$A20))<0,\nMIN(0,D20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20)))),\nMAX(0,D20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20))))),0))","v":0.17394587777456305},0.1703959619016128,0.16684604602866254,0.16329613015571229,0.15974621428276203,0.15619629840981178,0.15264638253686152,0.14909646666391127,0.14554655079096102,0.14199663491801076,0.13844671904506051,0.13489680317211025,0.13134688729916,0.12779697142620974,0.12424705555325948,0.12069713968030921,0.11714722380735894,0.11359730793440867,0.1100473920614584]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E21,-($A21+5),0)*((1+E$11)^0.5)/E$10)","v":0.18379129479303286},{"$f":"IF(E45=\"n/a\",E21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,E21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,E21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":0.1801154688971722},0.17643964300131154,0.17276381710545088,0.16908799120959023,0.16541216531372957,0.16173633941786891,0.15806051352200826,0.1543846876261476,0.15070886173028694,0.14703303583442628,0.14335720993856563,0.13968138404270497,0.13600555814684431,0.13232973225098366,0.128653906355123,0.12497808045926234,0.12130225456340168,0.11762642866754103]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F22,-($A22+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F46=\"n/a\",F22,IFERROR(IF((OFFSET($C22,0,$A22))<0,\nMIN(0,F22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22)))),\nMAX(0,F22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G23,-($A23+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G47=\"n/a\",G23,IFERROR(IF((OFFSET($C23,0,$A23))<0,\nMIN(0,G23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23)))),\nMAX(0,G23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H24,-($A24+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H48=\"n/a\",H24,IFERROR(IF((OFFSET($C24,0,$A24))<0,\nMIN(0,H24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24)))),\nMAX(0,H24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I25,-($A25+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I49=\"n/a\",I25,IFERROR(IF((OFFSET($C25,0,$A25))<0,\nMIN(0,I25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25)))),\nMAX(0,I25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J26,-($A26+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J50=\"n/a\",J26,IFERROR(IF((OFFSET($C26,0,$A26))<0,\nMIN(0,J26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26)))),\nMAX(0,J26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K27,-($A27+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K51=\"n/a\",K27,IFERROR(IF((OFFSET($C27,0,$A27))<0,\nMIN(0,K27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27)))),\nMAX(0,K27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L28,-($A28+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L52=\"n/a\",L28,IFERROR(IF((OFFSET($C28,0,$A28))<0,\nMIN(0,L28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28)))),\nMAX(0,L28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M29,-($A29+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M53=\"n/a\",M29,IFERROR(IF((OFFSET($C29,0,$A29))<0,\nMIN(0,M29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29)))),\nMAX(0,M29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N30,-($A30+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N54=\"n/a\",N30,IFERROR(IF((OFFSET($C30,0,$A30))<0,\nMIN(0,N30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30)))),\nMAX(0,N30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O31,-($A31+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O55=\"n/a\",O31,IFERROR(IF((OFFSET($C31,0,$A31))<0,\nMIN(0,O31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31)))),\nMAX(0,O31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P32,-($A32+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P56=\"n/a\",P32,IFERROR(IF((OFFSET($C32,0,$A32))<0,\nMIN(0,P32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32)))),\nMAX(0,P32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q33,-($A33+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q57=\"n/a\",Q33,IFERROR(IF((OFFSET($C33,0,$A33))<0,\nMIN(0,Q33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33)))),\nMAX(0,Q33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R34,-($A34+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R58=\"n/a\",R34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,R34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,R34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0},{"$f":"IF(S58=\"n/a\",S34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,S34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,S34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0},{"$f":"IF(T58=\"n/a\",T34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,T34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,T34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0},{"$f":"IF(U58=\"n/a\",U34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,U34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,U34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0},{"$f":"IF(V58=\"n/a\",V34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,V34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,V34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0}]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S35,-($A35+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S59=\"n/a\",S35,IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,S35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35)))),\nMAX(0,S35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35))))),0))","v":0},{"$f":"IF(T59=\"n/a\",T35,IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,T35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35)))),\nMAX(0,T35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35))))),0))","v":0},{"$f":"IF(U59=\"n/a\",U35,IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,U35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35)))),\nMAX(0,U35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35))))),0))","v":0},{"$f":"IF(V59=\"n/a\",V35,IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,V35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35)))),\nMAX(0,V35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35))))),0))","v":0}]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T36,-($A36+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T60=\"n/a\",T36,IFERROR(IF((OFFSET($C36,0,$A36))<0,\nMIN(0,T36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36)))),\nMAX(0,T36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36))))),0))","v":0},{"$f":"IF(U60=\"n/a\",U36,IFERROR(IF((OFFSET($C36,0,$A36))<0,\nMIN(0,U36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36)))),\nMAX(0,U36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36))))),0))","v":0},{"$f":"IF(V60=\"n/a\",V36,IFERROR(IF((OFFSET($C36,0,$A36))<0,\nMIN(0,V36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36)))),\nMAX(0,V36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36))))),0))","v":0}]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U37,-($A37+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U61=\"n/a\",U37,IFERROR(IF((OFFSET($C37,0,$A37))<0,\nMIN(0,U37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37)))),\nMAX(0,U37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37))))),0))","v":0},{"$f":"IF(V61=\"n/a\",V37,IFERROR(IF((OFFSET($C37,0,$A37))<0,\nMIN(0,V37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37)))),\nMAX(0,V37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37))))),0))","v":0}]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V38,-($A38+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V62=\"n/a\",V38,IFERROR(IF((OFFSET($C38,0,$A38))<0,\nMIN(0,V38-(OFFSET($C38,0,$A38)/(OFFSET($C33,-$A37,$A38)))),\nMAX(0,V38-(OFFSET($C38,0,$A38)/(OFFSET($C33,-$A37,$A38))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A39)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W39,-($A39+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C42=\"n/a\",\"n/a\",IF(AND(C42<1,D16=0),0,\nIF(D16=0,C42-1,\nIF(C42<1,D17,\n(((C42-1)*(C18-(C18/(C42))))+((D16/D$10)*D17))/(D18)))))","v":0},0,0,0,0,{"$f":"IF(H42=\"n/a\",\"n/a\",IF(AND(H42<1,I16=0),0,\nIF(I16=0,H42-1,\nIF(H42<1,I17,\n(((H42-1)*(H18-(H18/(H42))))+((I16/I$10)*I17))/(I18)))))","v":0},{"$f":"IF(I42=\"n/a\",\"n/a\",IF(AND(I42<1,J16=0),0,\nIF(J16=0,I42-1,\nIF(I42<1,J17,\n(((I42-1)*(I18-(I18/(I42))))+((J16/J$10)*J17))/(J18)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C43,(-$A19-ROWS(C15:C42)),0)","v":"n/a"},{"$f":"IF(C43=\"n/a\",\"n/a\",MAX(0,C43-1))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A20)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D44,(-$A20-ROWS(D16:D43)),0)","v":50},{"$f":"IF(D44=\"n/a\",\"n/a\",MAX(0,D44-1))","v":49},48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E45,(-$A21-ROWS(E17:E44)),0)","v":50},{"$f":"IF(E45=\"n/a\",\"n/a\",MAX(0,E45-1))","v":49},48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F46,(-$A22-ROWS(F18:F45)),0)","v":50},{"$f":"IF(F46=\"n/a\",\"n/a\",MAX(0,F46-1))","v":49},48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G47,(-$A23-ROWS(G19:G46)),0)","v":50},{"$f":"IF(G47=\"n/a\",\"n/a\",MAX(0,G47-1))","v":49},48,47,46,45,44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H48,(-$A24-ROWS(H20:H47)),0)","v":50},{"$f":"IF(H48=\"n/a\",\"n/a\",MAX(0,H48-1))","v":49},48,47,46,45,44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I49,(-$A25-ROWS(I21:I48)),0)","v":50},{"$f":"IF(I49=\"n/a\",\"n/a\",MAX(0,I49-1))","v":49},48,47,46,45,44,43,42,41,40,39,38,37,36]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J50,(-$A26-ROWS(J22:J49)),0)","v":50},{"$f":"IF(J50=\"n/a\",\"n/a\",MAX(0,J50-1))","v":49},48,47,46,45,44,43,42,41,40,39,38,37]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K51,(-$A27-ROWS(K23:K50)),0)","v":50},{"$f":"IF(K51=\"n/a\",\"n/a\",MAX(0,K51-1))","v":49},48,47,46,45,44,43,42,41,40,39,38]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L52,(-$A28-ROWS(L24:L51)),0)","v":50},{"$f":"IF(L52=\"n/a\",\"n/a\",MAX(0,L52-1))","v":49},48,47,46,45,44,43,42,41,40,39]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M53,(-$A29-ROWS(M25:M52)),0)","v":50},{"$f":"IF(M53=\"n/a\",\"n/a\",MAX(0,M53-1))","v":49},48,47,46,45,44,43,42,41,40]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N54,(-$A30-ROWS(N26:N53)),0)","v":0},{"$f":"IF(N54=\"n/a\",\"n/a\",MAX(0,N54-1))","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O55,(-$A31-ROWS(O27:O54)),0)","v":0},{"$f":"IF(O55=\"n/a\",\"n/a\",MAX(0,O55-1))","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P56,(-$A32-ROWS(P28:P55)),0)","v":0},{"$f":"IF(P56=\"n/a\",\"n/a\",MAX(0,P56-1))","v":0},0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q57,(-$A33-ROWS(Q29:Q56)),0)","v":0},{"$f":"IF(Q57=\"n/a\",\"n/a\",MAX(0,Q57-1))","v":0},0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R58,(-$A34-ROWS(R30:R57)),0)","v":0},{"$f":"IF(R58=\"n/a\",\"n/a\",MAX(0,R58-1))","v":0},0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S59,(-$A35-ROWS(S31:S58)),0)","v":0},{"$f":"IF(S59=\"n/a\",\"n/a\",MAX(0,S59-1))","v":0},0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T60,(-$A36-ROWS(T32:T59)),0)","v":0},{"$f":"IF(T60=\"n/a\",\"n/a\",MAX(0,T60-1))","v":0},0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U61,(-$A37-ROWS(U33:U60)),0)","v":0},{"$f":"IF(U61=\"n/a\",\"n/a\",MAX(0,U61-1))","v":0},0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V62,(-$A38-ROWS(V34:V61)),0)","v":0},{"$f":"IF(V62=\"n/a\",\"n/a\",MAX(0,V62-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W63,(-$A39-ROWS(W35:W62)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C15<>\"n/a\",C15<>\"n/a\"),IF(SUM(C18:C40)=0,0,IF((SUMPRODUCT(C18:C40,C42:C64)/SUM(C18:C40))<0,1,(SUMPRODUCT(C18:C40,C42:C64)/SUM(C18:C40)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C15<>\"n/a\",D15<>\"n/a\"),IF(SUM(D18:D40)=0,0,IF((SUMPRODUCT(D18:D40,D42:D64)/SUM(D18:D40))<0,1,(SUMPRODUCT(D18:D40,D42:D64)/SUM(D18:D40)))),\"n/a\"))","v":0.71969590465963473},{"$f":"(IF(OR($C15<>\"n/a\",E15<>\"n/a\"),IF(SUM(E18:E40)=0,0,IF((SUMPRODUCT(E18:E40,E42:E64)/SUM(E18:E40))<0,1,(SUMPRODUCT(E18:E40,E42:E64)/SUM(E18:E40)))),\"n/a\"))","v":1.4157253039548539},{"$f":"(IF(OR($C15<>\"n/a\",F15<>\"n/a\"),IF(SUM(F18:F40)=0,0,IF((SUMPRODUCT(F18:F40,F42:F64)/SUM(F18:F40))<0,1,(SUMPRODUCT(F18:F40,F42:F64)/SUM(F18:F40)))),\"n/a\"))","v":1.3599030837705965},{"$f":"(IF(OR($C15<>\"n/a\",G15<>\"n/a\"),IF(SUM(G18:G40)=0,0,IF((SUMPRODUCT(G18:G40,G42:G64)/SUM(G18:G40))<0,1,(SUMPRODUCT(G18:G40,G42:G64)/SUM(G18:G40)))),\"n/a\"))","v":1.3051726989123971},{"$f":"(IF(OR($C15<>\"n/a\",H15<>\"n/a\"),IF(SUM(H18:H40)=0,0,IF((SUMPRODUCT(H18:H40,H42:H64)/SUM(H18:H40))<0,1,(SUMPRODUCT(H18:H40,H42:H64)/SUM(H18:H40)))),\"n/a\"))","v":1.2515360443529038},{"$f":"(IF(OR($C15<>\"n/a\",I15<>\"n/a\"),IF(SUM(I18:I40)=0,0,IF((SUMPRODUCT(I18:I40,I42:I64)/SUM(I18:I40))<0,1,(SUMPRODUCT(I18:I40,I42:I64)/SUM(I18:I40)))),\"n/a\"))","v":1.1989950194524843},{"$f":"(IF(OR($C15<>\"n/a\",J15<>\"n/a\"),IF(SUM(J18:J40)=0,0,IF((SUMPRODUCT(J18:J40,J42:J64)/SUM(J18:J40))<0,1,(SUMPRODUCT(J18:J40,J42:J64)/SUM(J18:J40)))),\"n/a\"))","v":1.1475515279719313},{"$f":"(IF(OR($C15<>\"n/a\",K15<>\"n/a\"),IF(SUM(K18:K40)=0,0,IF((SUMPRODUCT(K18:K40,K42:K64)/SUM(K18:K40))<0,1,(SUMPRODUCT(K18:K40,K42:K64)/SUM(K18:K40)))),\"n/a\"))","v":1.097207478085215},{"$f":"(IF(OR($C15<>\"n/a\",L15<>\"n/a\"),IF(SUM(L18:L40)=0,0,IF((SUMPRODUCT(L18:L40,L42:L64)/SUM(L18:L40))<0,1,(SUMPRODUCT(L18:L40,L42:L64)/SUM(L18:L40)))),\"n/a\"))","v":1.047964782392278},{"$f":"(IF(OR($C15<>\"n/a\",M15<>\"n/a\"),IF(SUM(M18:M40)=0,0,IF((SUMPRODUCT(M18:M40,M42:M64)/SUM(M18:M40))<0,1,(SUMPRODUCT(M18:M40,M42:M64)/SUM(M18:M40)))),\"n/a\"))","v":0.99982535793187355},{"$f":"(IF(OR($C15<>\"n/a\",N15<>\"n/a\"),IF(SUM(N18:N40)=0,0,IF((SUMPRODUCT(N18:N40,N42:N64)/SUM(N18:N40))<0,1,(SUMPRODUCT(N18:N40,N42:N64)/SUM(N18:N40)))),\"n/a\"))","v":0.95279112619445372},{"$f":"(IF(OR($C15<>\"n/a\",O15<>\"n/a\"),IF(SUM(O18:O40)=0,0,IF((SUMPRODUCT(O18:O40,O42:O64)/SUM(O18:O40))<0,1,(SUMPRODUCT(O18:O40,O42:O64)/SUM(O18:O40)))),\"n/a\"))","v":0.90686401313509479},{"$f":"(IF(OR($C15<>\"n/a\",P15<>\"n/a\"),IF(SUM(P18:P40)=0,0,IF((SUMPRODUCT(P18:P40,P42:P64)/SUM(P18:P40))<0,1,(SUMPRODUCT(P18:P40,P42:P64)/SUM(P18:P40)))),\"n/a\"))","v":0.86204594918647504},{"$f":"(IF(OR($C15<>\"n/a\",Q15<>\"n/a\"),IF(SUM(Q18:Q40)=0,0,IF((SUMPRODUCT(Q18:Q40,Q42:Q64)/SUM(Q18:Q40))<0,1,(SUMPRODUCT(Q18:Q40,Q42:Q64)/SUM(Q18:Q40)))),\"n/a\"))","v":0.81833886927189303},{"$f":"(IF(OR($C15<>\"n/a\",R15<>\"n/a\"),IF(SUM(R18:R40)=0,0,IF((SUMPRODUCT(R18:R40,R42:R64)/SUM(R18:R40))<0,1,(SUMPRODUCT(R18:R40,R42:R64)/SUM(R18:R40)))),\"n/a\"))","v":0.77574471281833335},{"$f":"(IF(OR($C15<>\"n/a\",S15<>\"n/a\"),IF(SUM(S18:S40)=0,0,IF((SUMPRODUCT(S18:S40,S42:S64)/SUM(S18:S40))<0,1,(SUMPRODUCT(S18:S40,S42:S64)/SUM(S18:S40)))),\"n/a\"))","v":0.73426542376957782},{"$f":"(IF(OR($C15<>\"n/a\",T15<>\"n/a\"),IF(SUM(T18:T40)=0,0,IF((SUMPRODUCT(T18:T40,T42:T64)/SUM(T18:T40))<0,1,(SUMPRODUCT(T18:T40,T42:T64)/SUM(T18:T40)))),\"n/a\"))","v":0.69390295059936202},{"$f":"(IF(OR($C15<>\"n/a\",U15<>\"n/a\"),IF(SUM(U18:U40)=0,0,IF((SUMPRODUCT(U18:U40,U42:U64)/SUM(U18:U40))<0,1,(SUMPRODUCT(U18:U40,U42:U64)/SUM(U18:U40)))),\"n/a\"))","v":0.65465924632457773},{"$f":"(IF(OR($C15<>\"n/a\",V15<>\"n/a\"),IF(SUM(V18:V40)=0,0,IF((SUMPRODUCT(V18:V40,V42:V64)/SUM(V18:V40))<0,1,(SUMPRODUCT(V18:V40,V42:V64)/SUM(V18:V40)))),\"n/a\"))","v":0.61653626851852328},{"$f":"(IF(OR($C15<>\"n/a\",W15<>\"n/a\"),IF(SUM(W18:W40)=0,0,IF((SUMPRODUCT(W18:W40,W42:W64)/SUM(W18:W40))<0,1,(SUMPRODUCT(W18:W40,W42:W64)/SUM(W18:W40)))),\"n/a\"))","v":0.57953597932419743}]
[]
["Asset Class 2",{"$f":"VLOOKUP($A67,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Underground Subtransmission Lines (Urban)"}]
[{"$f":"VALUE(REPLACE(A67,1,12,\"\"))","v":2},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A68,0)","v":9.8770809730819593},{"$f":"OFFSET('RFM input'!H$60,$A68,0)-OFFSET('RFM input'!H$114,$A68,0)-OFFSET('RFM input'!H$168,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A68,0)-OFFSET('RFM input'!I$114,$A68,0)-OFFSET('RFM input'!I$168,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A68,0)-OFFSET('RFM input'!J$114,$A68,0)-OFFSET('RFM input'!J$168,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A68,0)-OFFSET('RFM input'!K$114,$A68,0)-OFFSET('RFM input'!K$168,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A68,0)-OFFSET('RFM input'!L$114,$A68,0)-OFFSET('RFM input'!L$168,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A68,0)-OFFSET('RFM input'!M$114,$A68,0)-OFFSET('RFM input'!M$168,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A68,0)-OFFSET('RFM input'!N$114,$A68,0)-OFFSET('RFM input'!N$168,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A68,0)-OFFSET('RFM input'!O$114,$A68,0)-OFFSET('RFM input'!O$168,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A68,0)-OFFSET('RFM input'!P$114,$A68,0)-OFFSET('RFM input'!P$168,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A68,0)-OFFSET('RFM input'!Q$114,$A68,0)-OFFSET('RFM input'!Q$168,$A68,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A68,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":60}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A68,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A68,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A68,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A68,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A68,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A68,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A68,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A68,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A68,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A68,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A68,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A68,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A68,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A68,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A68,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A68,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A68,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A68,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A68,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A68,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D96=\"n/a\",0,IF(AND(D70=0,C72=0),0,\nIF(AND(D70<>0,C72=0),(D70/D$10),\nIF(AND(D71<>0,C72<>0),(C72-(C72/C96))+(D70/D$10),\nIF(C96<1,0,(C72-(C72/C96)))))))","v":0},{"$f":"IF(E96=\"n/a\",0,IF(AND(E70=0,D72=0),0,\nIF(AND(E70<>0,D72=0),(E70/E$10),\nIF(AND(E71<>0,D72<>0),(D72-(D72/D96))+(E70/E$10),\nIF(D96<1,0,(D72-(D72/D96)))))))","v":0},{"$f":"IF(F96=\"n/a\",0,IF(AND(F70=0,E72=0),0,\nIF(AND(F70<>0,E72=0),(F70/F$10),\nIF(AND(F71<>0,E72<>0),(E72-(E72/E96))+(F70/F$10),\nIF(E96<1,0,(E72-(E72/E96)))))))","v":0},{"$f":"IF(G96=\"n/a\",0,IF(AND(G70=0,F72=0),0,\nIF(AND(G70<>0,F72=0),(G70/G$10),\nIF(AND(G71<>0,F72<>0),(F72-(F72/F96))+(G70/G$10),\nIF(F96<1,0,(F72-(F72/F96)))))))","v":0},{"$f":"IF(H96=\"n/a\",0,IF(AND(H70=0,G72=0),0,\nIF(AND(H70<>0,G72=0),(H70/H$10),\nIF(AND(H71<>0,G72<>0),(G72-(G72/G96))+(H70/H$10),\nIF(G96<1,0,(G72-(G72/G96)))))))","v":0},{"$f":"IF(I96=\"n/a\",0,IF(AND(I70=0,H72=0),0,\nIF(AND(I70<>0,H72=0),(I70/I$10),\nIF(AND(I71<>0,H72<>0),(H72-(H72/H96))+(I70/I$10),\nIF(H96<1,0,(H72-(H72/H96)))))))","v":0},{"$f":"IF(J96=\"n/a\",0,IF(AND(J70=0,I72=0),0,\nIF(AND(J70<>0,I72=0),(J70/J$10),\nIF(AND(J71<>0,I72<>0),(I72-(I72/I96))+(J70/J$10),\nIF(I96<1,0,(I72-(I72/I96)))))))","v":0},{"$f":"IF(K96=\"n/a\",0,IF(AND(K70=0,J72=0),0,\nIF(AND(K70<>0,J72=0),(K70/K$10),\nIF(AND(K71<>0,J72<>0),(J72-(J72/J96))+(K70/K$10),\nIF(J96<1,0,(J72-(J72/J96)))))))","v":0},{"$f":"IF(L96=\"n/a\",0,IF(AND(L70=0,K72=0),0,\nIF(AND(L70<>0,K72=0),(L70/L$10),\nIF(AND(L71<>0,K72<>0),(K72-(K72/K96))+(L70/L$10),\nIF(K96<1,0,(K72-(K72/K96)))))))","v":0},{"$f":"IF(M96=\"n/a\",0,IF(AND(M70=0,L72=0),0,\nIF(AND(M70<>0,L72=0),(M70/M$10),\nIF(AND(M71<>0,L72<>0),(L72-(L72/L96))+(M70/M$10),\nIF(L96<1,0,(L72-(L72/L96)))))))","v":0},{"$f":"IF(N96=\"n/a\",0,IF(AND(N70=0,M72=0),0,\nIF(AND(N70<>0,M72=0),(N70/N$10),\nIF(AND(N71<>0,M72<>0),(M72-(M72/M96))+(N70/N$10),\nIF(M96<1,0,(M72-(M72/M96)))))))","v":0},{"$f":"IF(O96=\"n/a\",0,IF(AND(O70=0,N72=0),0,\nIF(AND(O70<>0,N72=0),(O70/O$10),\nIF(AND(O71<>0,N72<>0),(N72-(N72/N96))+(O70/O$10),\nIF(N96<1,0,(N72-(N72/N96)))))))","v":0},{"$f":"IF(P96=\"n/a\",0,IF(AND(P70=0,O72=0),0,\nIF(AND(P70<>0,O72=0),(P70/P$10),\nIF(AND(P71<>0,O72<>0),(O72-(O72/O96))+(P70/P$10),\nIF(O96<1,0,(O72-(O72/O96)))))))","v":0},{"$f":"IF(Q96=\"n/a\",0,IF(AND(Q70=0,P72=0),0,\nIF(AND(Q70<>0,P72=0),(Q70/Q$10),\nIF(AND(Q71<>0,P72<>0),(P72-(P72/P96))+(Q70/Q$10),\nIF(P96<1,0,(P72-(P72/P96)))))))","v":0},{"$f":"IF(R96=\"n/a\",0,IF(AND(R70=0,Q72=0),0,\nIF(AND(R70<>0,Q72=0),(R70/R$10),\nIF(AND(R71<>0,Q72<>0),(Q72-(Q72/Q96))+(R70/R$10),\nIF(Q96<1,0,(Q72-(Q72/Q96)))))))","v":0},{"$f":"IF(S96=\"n/a\",0,IF(AND(S70=0,R72=0),0,\nIF(AND(S70<>0,R72=0),(S70/S$10),\nIF(AND(S71<>0,R72<>0),(R72-(R72/R96))+(S70/S$10),\nIF(R96<1,0,(R72-(R72/R96)))))))","v":0},{"$f":"IF(T96=\"n/a\",0,IF(AND(T70=0,S72=0),0,\nIF(AND(T70<>0,S72=0),(T70/T$10),\nIF(AND(T71<>0,S72<>0),(S72-(S72/S96))+(T70/T$10),\nIF(S96<1,0,(S72-(S72/S96)))))))","v":0},{"$f":"IF(U96=\"n/a\",0,IF(AND(U70=0,T72=0),0,\nIF(AND(U70<>0,T72=0),(U70/U$10),\nIF(AND(U71<>0,T72<>0),(T72-(T72/T96))+(U70/U$10),\nIF(T96<1,0,(T72-(T72/T96)))))))","v":0},{"$f":"IF(V96=\"n/a\",0,IF(AND(V70=0,U72=0),0,\nIF(AND(V70<>0,U72=0),(V70/V$10),\nIF(AND(V71<>0,U72<>0),(U72-(U72/U96))+(V70/V$10),\nIF(U96<1,0,(U72-(U72/U96)))))))","v":0},{"$f":"IF(W96=\"n/a\",0,IF(AND(W70=0,V72=0),0,\nIF(AND(W70<>0,V72=0),(W70/W$10),\nIF(AND(W71<>0,V72<>0),(V72-(V72/V96))+(W70/W$10),\nIF(V96<1,0,(V72-(V72/V96)))))))","v":0}]
[{"$f":"A72+1","v":0},"Depreciated starting RAB",{"$f":"C68/C$10","v":9.8770809730819593},{"$f":"IF(C97=\"n/a\",C73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,C73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,C73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593},{"$f":"IF(D97=\"n/a\",D73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,D73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,D73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593},{"$f":"IF(E97=\"n/a\",E73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,E73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,E73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593},{"$f":"IF(F97=\"n/a\",F73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,F73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,F73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593},{"$f":"IF(G97=\"n/a\",G73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,G73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,G73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593},{"$f":"IF(H97=\"n/a\",H73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593},{"$f":"IF(I97=\"n/a\",I73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,I73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,I73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593},{"$f":"IF(J97=\"n/a\",J73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,J73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,J73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593},{"$f":"IF(K97=\"n/a\",K73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,K73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,K73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593},{"$f":"IF(L97=\"n/a\",L73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,L73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,L73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593},{"$f":"IF(M97=\"n/a\",M73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,M73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,M73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593},{"$f":"IF(N97=\"n/a\",N73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,N73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,N73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593},{"$f":"IF(O97=\"n/a\",O73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,O73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,O73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593},{"$f":"IF(P97=\"n/a\",P73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,P73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,P73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593},{"$f":"IF(Q97=\"n/a\",Q73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,Q73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,Q73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593},{"$f":"IF(R97=\"n/a\",R73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,R73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,R73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593},{"$f":"IF(S97=\"n/a\",S73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,S73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,S73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593},{"$f":"IF(T97=\"n/a\",T73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,T73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,T73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593},{"$f":"IF(U97=\"n/a\",U73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,U73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,U73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593},{"$f":"IF(V97=\"n/a\",V73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,V73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,V73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":9.8770809730819593}]
[{"$f":"A73+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A74)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D74,-($A74+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D98=\"n/a\",D74,IFERROR(IF((OFFSET($C74,0,$A74))<0,\nMIN(0,D74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74)))),\nMAX(0,D74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E75,-($A75+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E99=\"n/a\",E75,IFERROR(IF((OFFSET($C75,0,$A75))<0,\nMIN(0,E75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75)))),\nMAX(0,E75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F76,-($A76+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F100=\"n/a\",F76,IFERROR(IF((OFFSET($C76,0,$A76))<0,\nMIN(0,F76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76)))),\nMAX(0,F76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G77,-($A77+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G101=\"n/a\",G77,IFERROR(IF((OFFSET($C77,0,$A77))<0,\nMIN(0,G77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77)))),\nMAX(0,G77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H78,-($A78+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H102=\"n/a\",H78,IFERROR(IF((OFFSET($C78,0,$A78))<0,\nMIN(0,H78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78)))),\nMAX(0,H78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I79,-($A79+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I103=\"n/a\",I79,IFERROR(IF((OFFSET($C79,0,$A79))<0,\nMIN(0,I79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79)))),\nMAX(0,I79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J80,-($A80+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J104=\"n/a\",J80,IFERROR(IF((OFFSET($C80,0,$A80))<0,\nMIN(0,J80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80)))),\nMAX(0,J80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K81,-($A81+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K105=\"n/a\",K81,IFERROR(IF((OFFSET($C81,0,$A81))<0,\nMIN(0,K81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81)))),\nMAX(0,K81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L82,-($A82+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L106=\"n/a\",L82,IFERROR(IF((OFFSET($C82,0,$A82))<0,\nMIN(0,L82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82)))),\nMAX(0,L82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M83,-($A83+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M107=\"n/a\",M83,IFERROR(IF((OFFSET($C83,0,$A83))<0,\nMIN(0,M83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83)))),\nMAX(0,M83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N84,-($A84+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N108=\"n/a\",N84,IFERROR(IF((OFFSET($C84,0,$A84))<0,\nMIN(0,N84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84)))),\nMAX(0,N84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O85,-($A85+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O109=\"n/a\",O85,IFERROR(IF((OFFSET($C85,0,$A85))<0,\nMIN(0,O85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85)))),\nMAX(0,O85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P86,-($A86+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P110=\"n/a\",P86,IFERROR(IF((OFFSET($C86,0,$A86))<0,\nMIN(0,P86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86)))),\nMAX(0,P86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q87,-($A87+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q111=\"n/a\",Q87,IFERROR(IF((OFFSET($C87,0,$A87))<0,\nMIN(0,Q87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87)))),\nMAX(0,Q87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R88,-($A88+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R112=\"n/a\",R88,IFERROR(IF((OFFSET($C88,0,$A88))<0,\nMIN(0,R88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88)))),\nMAX(0,R88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S89,-($A89+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S113=\"n/a\",S89,IFERROR(IF((OFFSET($C89,0,$A89))<0,\nMIN(0,S89-(OFFSET($C89,0,$A89)/(OFFSET($C84,-$A88,$A89)))),\nMAX(0,S89-(OFFSET($C89,0,$A89)/(OFFSET($C84,-$A88,$A89))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T90,-($A90+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T114=\"n/a\",T90,IFERROR(IF((OFFSET($C90,0,$A90))<0,\nMIN(0,T90-(OFFSET($C90,0,$A90)/(OFFSET($C85,-$A89,$A90)))),\nMAX(0,T90-(OFFSET($C90,0,$A90)/(OFFSET($C85,-$A89,$A90))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U91,-($A91+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U115=\"n/a\",U91,IFERROR(IF((OFFSET($C91,0,$A91))<0,\nMIN(0,U91-(OFFSET($C91,0,$A91)/(OFFSET($C86,-$A90,$A91)))),\nMAX(0,U91-(OFFSET($C91,0,$A91)/(OFFSET($C86,-$A90,$A91))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V92,-($A92+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V116=\"n/a\",V92,IFERROR(IF((OFFSET($C92,0,$A92))<0,\nMIN(0,V92-(OFFSET($C92,0,$A92)/(OFFSET($C87,-$A91,$A92)))),\nMAX(0,V92-(OFFSET($C92,0,$A92)/(OFFSET($C87,-$A91,$A92))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A93)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W93,-($A93+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C96=\"n/a\",\"n/a\",IF(AND(C96<1,D70=0),0,\nIF(D70=0,C96-1,\nIF(C96<1,D71,\n(((C96-1)*(C72-(C72/(C96))))+((D70/D$10)*D71))/(D72)))))","v":0},0,0,0,0,{"$f":"IF(H96=\"n/a\",\"n/a\",IF(AND(H96<1,I70=0),0,\nIF(I70=0,H96-1,\nIF(H96<1,I71,\n(((H96-1)*(H72-(H72/(H96))))+((I70/I$10)*I71))/(I72)))))","v":0},{"$f":"IF(I96=\"n/a\",\"n/a\",IF(AND(I96<1,J70=0),0,\nIF(J70=0,I96-1,\nIF(I96<1,J71,\n(((I96-1)*(I72-(I72/(I96))))+((J70/J$10)*J71))/(J72)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C97,(-$A73-ROWS(C69:C96)),0)","v":"n/a"},{"$f":"IF(C97=\"n/a\",\"n/a\",MAX(0,C97-1))","v":"n/a"},{"$f":"IF(D97=\"n/a\",\"n/a\",MAX(0,D97-1))","v":"n/a"},{"$f":"IF(E97=\"n/a\",\"n/a\",MAX(0,E97-1))","v":"n/a"},{"$f":"IF(F97=\"n/a\",\"n/a\",MAX(0,F97-1))","v":"n/a"},{"$f":"IF(G97=\"n/a\",\"n/a\",MAX(0,G97-1))","v":"n/a"},{"$f":"IF(H97=\"n/a\",\"n/a\",MAX(0,H97-1))","v":"n/a"},{"$f":"IF(I97=\"n/a\",\"n/a\",MAX(0,I97-1))","v":"n/a"},{"$f":"IF(J97=\"n/a\",\"n/a\",MAX(0,J97-1))","v":"n/a"},{"$f":"IF(K97=\"n/a\",\"n/a\",MAX(0,K97-1))","v":"n/a"},{"$f":"IF(L97=\"n/a\",\"n/a\",MAX(0,L97-1))","v":"n/a"},{"$f":"IF(M97=\"n/a\",\"n/a\",MAX(0,M97-1))","v":"n/a"},{"$f":"IF(N97=\"n/a\",\"n/a\",MAX(0,N97-1))","v":"n/a"},{"$f":"IF(O97=\"n/a\",\"n/a\",MAX(0,O97-1))","v":"n/a"},{"$f":"IF(P97=\"n/a\",\"n/a\",MAX(0,P97-1))","v":"n/a"},{"$f":"IF(Q97=\"n/a\",\"n/a\",MAX(0,Q97-1))","v":"n/a"},{"$f":"IF(R97=\"n/a\",\"n/a\",MAX(0,R97-1))","v":"n/a"},{"$f":"IF(S97=\"n/a\",\"n/a\",MAX(0,S97-1))","v":"n/a"},{"$f":"IF(T97=\"n/a\",\"n/a\",MAX(0,T97-1))","v":"n/a"},{"$f":"IF(U97=\"n/a\",\"n/a\",MAX(0,U97-1))","v":"n/a"},{"$f":"IF(V97=\"n/a\",\"n/a\",MAX(0,V97-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A74)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D98,(-$A74-ROWS(D70:D97)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E99,(-$A75-ROWS(E71:E98)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F100,(-$A76-ROWS(F72:F99)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G101,(-$A77-ROWS(G73:G100)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H102,(-$A78-ROWS(H74:H101)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I103,(-$A79-ROWS(I75:I102)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J104,(-$A80-ROWS(J76:J103)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K105,(-$A81-ROWS(K77:K104)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L106,(-$A82-ROWS(L78:L105)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M107,(-$A83-ROWS(M79:M106)),0)","v":60},59,58,57,56,55,54,53,52,51,50]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N108,(-$A84-ROWS(N80:N107)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O109,(-$A85-ROWS(O81:O108)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P110,(-$A86-ROWS(P82:P109)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q111,(-$A87-ROWS(Q83:Q110)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R112,(-$A88-ROWS(R84:R111)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S113,(-$A89-ROWS(S85:S112)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T114,(-$A90-ROWS(T86:T113)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U115,(-$A91-ROWS(U87:U114)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V116,(-$A92-ROWS(V88:V115)),0)","v":0},{"$f":"IF(V116=\"n/a\",\"n/a\",MAX(0,V116-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W117,(-$A93-ROWS(W89:W116)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C69<>\"n/a\",C69<>\"n/a\"),IF(SUM(C72:C94)=0,0,IF((SUMPRODUCT(C72:C94,C96:C118)/SUM(C72:C94))<0,1,(SUMPRODUCT(C72:C94,C96:C118)/SUM(C72:C94)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C69<>\"n/a\",D69<>\"n/a\"),IF(SUM(D72:D94)=0,0,IF((SUMPRODUCT(D72:D94,D96:D118)/SUM(D72:D94))<0,1,(SUMPRODUCT(D72:D94,D96:D118)/SUM(D72:D94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",E69<>\"n/a\"),IF(SUM(E72:E94)=0,0,IF((SUMPRODUCT(E72:E94,E96:E118)/SUM(E72:E94))<0,1,(SUMPRODUCT(E72:E94,E96:E118)/SUM(E72:E94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",F69<>\"n/a\"),IF(SUM(F72:F94)=0,0,IF((SUMPRODUCT(F72:F94,F96:F118)/SUM(F72:F94))<0,1,(SUMPRODUCT(F72:F94,F96:F118)/SUM(F72:F94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",G69<>\"n/a\"),IF(SUM(G72:G94)=0,0,IF((SUMPRODUCT(G72:G94,G96:G118)/SUM(G72:G94))<0,1,(SUMPRODUCT(G72:G94,G96:G118)/SUM(G72:G94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",H69<>\"n/a\"),IF(SUM(H72:H94)=0,0,IF((SUMPRODUCT(H72:H94,H96:H118)/SUM(H72:H94))<0,1,(SUMPRODUCT(H72:H94,H96:H118)/SUM(H72:H94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",I69<>\"n/a\"),IF(SUM(I72:I94)=0,0,IF((SUMPRODUCT(I72:I94,I96:I118)/SUM(I72:I94))<0,1,(SUMPRODUCT(I72:I94,I96:I118)/SUM(I72:I94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",J69<>\"n/a\"),IF(SUM(J72:J94)=0,0,IF((SUMPRODUCT(J72:J94,J96:J118)/SUM(J72:J94))<0,1,(SUMPRODUCT(J72:J94,J96:J118)/SUM(J72:J94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",K69<>\"n/a\"),IF(SUM(K72:K94)=0,0,IF((SUMPRODUCT(K72:K94,K96:K118)/SUM(K72:K94))<0,1,(SUMPRODUCT(K72:K94,K96:K118)/SUM(K72:K94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",L69<>\"n/a\"),IF(SUM(L72:L94)=0,0,IF((SUMPRODUCT(L72:L94,L96:L118)/SUM(L72:L94))<0,1,(SUMPRODUCT(L72:L94,L96:L118)/SUM(L72:L94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",M69<>\"n/a\"),IF(SUM(M72:M94)=0,0,IF((SUMPRODUCT(M72:M94,M96:M118)/SUM(M72:M94))<0,1,(SUMPRODUCT(M72:M94,M96:M118)/SUM(M72:M94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",N69<>\"n/a\"),IF(SUM(N72:N94)=0,0,IF((SUMPRODUCT(N72:N94,N96:N118)/SUM(N72:N94))<0,1,(SUMPRODUCT(N72:N94,N96:N118)/SUM(N72:N94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",O69<>\"n/a\"),IF(SUM(O72:O94)=0,0,IF((SUMPRODUCT(O72:O94,O96:O118)/SUM(O72:O94))<0,1,(SUMPRODUCT(O72:O94,O96:O118)/SUM(O72:O94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",P69<>\"n/a\"),IF(SUM(P72:P94)=0,0,IF((SUMPRODUCT(P72:P94,P96:P118)/SUM(P72:P94))<0,1,(SUMPRODUCT(P72:P94,P96:P118)/SUM(P72:P94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",Q69<>\"n/a\"),IF(SUM(Q72:Q94)=0,0,IF((SUMPRODUCT(Q72:Q94,Q96:Q118)/SUM(Q72:Q94))<0,1,(SUMPRODUCT(Q72:Q94,Q96:Q118)/SUM(Q72:Q94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",R69<>\"n/a\"),IF(SUM(R72:R94)=0,0,IF((SUMPRODUCT(R72:R94,R96:R118)/SUM(R72:R94))<0,1,(SUMPRODUCT(R72:R94,R96:R118)/SUM(R72:R94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",S69<>\"n/a\"),IF(SUM(S72:S94)=0,0,IF((SUMPRODUCT(S72:S94,S96:S118)/SUM(S72:S94))<0,1,(SUMPRODUCT(S72:S94,S96:S118)/SUM(S72:S94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",T69<>\"n/a\"),IF(SUM(T72:T94)=0,0,IF((SUMPRODUCT(T72:T94,T96:T118)/SUM(T72:T94))<0,1,(SUMPRODUCT(T72:T94,T96:T118)/SUM(T72:T94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",U69<>\"n/a\"),IF(SUM(U72:U94)=0,0,IF((SUMPRODUCT(U72:U94,U96:U118)/SUM(U72:U94))<0,1,(SUMPRODUCT(U72:U94,U96:U118)/SUM(U72:U94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",V69<>\"n/a\"),IF(SUM(V72:V94)=0,0,IF((SUMPRODUCT(V72:V94,V96:V118)/SUM(V72:V94))<0,1,(SUMPRODUCT(V72:V94,V96:V118)/SUM(V72:V94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",W69<>\"n/a\"),IF(SUM(W72:W94)=0,0,IF((SUMPRODUCT(W72:W94,W96:W118)/SUM(W72:W94))<0,1,(SUMPRODUCT(W72:W94,W96:W118)/SUM(W72:W94)))),\"n/a\"))","v":0}]
[]
["Asset Class 3",{"$f":"VLOOKUP($A121,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Urban Zone Substations"}]
[{"$f":"VALUE(REPLACE(A121,1,12,\"\"))","v":3},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A122,0)","v":43.908691683600928},{"$f":"OFFSET('RFM input'!H$60,$A122,0)-OFFSET('RFM input'!H$114,$A122,0)-OFFSET('RFM input'!H$168,$A122,0)","v":0.83047227965354975},{"$f":"OFFSET('RFM input'!I$60,$A122,0)-OFFSET('RFM input'!I$114,$A122,0)-OFFSET('RFM input'!I$168,$A122,0)","v":4.4541855036914875},{"$f":"OFFSET('RFM input'!J$60,$A122,0)-OFFSET('RFM input'!J$114,$A122,0)-OFFSET('RFM input'!J$168,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A122,0)-OFFSET('RFM input'!K$114,$A122,0)-OFFSET('RFM input'!K$168,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A122,0)-OFFSET('RFM input'!L$114,$A122,0)-OFFSET('RFM input'!L$168,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A122,0)-OFFSET('RFM input'!M$114,$A122,0)-OFFSET('RFM input'!M$168,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A122,0)-OFFSET('RFM input'!N$114,$A122,0)-OFFSET('RFM input'!N$168,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A122,0)-OFFSET('RFM input'!O$114,$A122,0)-OFFSET('RFM input'!O$168,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A122,0)-OFFSET('RFM input'!P$114,$A122,0)-OFFSET('RFM input'!P$168,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A122,0)-OFFSET('RFM input'!Q$114,$A122,0)-OFFSET('RFM input'!Q$168,$A122,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A122,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":40}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A122,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A122,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A122,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A122,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A122,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A122,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A122,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A122,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A122,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A122,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A122,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A122,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A122,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A122,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A122,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A122,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A122,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A122,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A122,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A122,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D150=\"n/a\",0,IF(AND(D124=0,C126=0),0,\nIF(AND(D124<>0,C126=0),(D124/D$10),\nIF(AND(D125<>0,C126<>0),(C126-(C126/C150))+(D124/D$10),\nIF(C150<1,0,(C126-(C126/C150)))))))","v":0},{"$f":"IF(E150=\"n/a\",0,IF(AND(E124=0,D126=0),0,\nIF(AND(E124<>0,D126=0),(E124/E$10),\nIF(AND(E125<>0,D126<>0),(D126-(D126/D150))+(E124/E$10),\nIF(D150<1,0,(D126-(D126/D150)))))))","v":0},{"$f":"IF(F150=\"n/a\",0,IF(AND(F124=0,E126=0),0,\nIF(AND(F124<>0,E126=0),(F124/F$10),\nIF(AND(F125<>0,E126<>0),(E126-(E126/E150))+(F124/F$10),\nIF(E150<1,0,(E126-(E126/E150)))))))","v":0},{"$f":"IF(G150=\"n/a\",0,IF(AND(G124=0,F126=0),0,\nIF(AND(G124<>0,F126=0),(G124/G$10),\nIF(AND(G125<>0,F126<>0),(F126-(F126/F150))+(G124/G$10),\nIF(F150<1,0,(F126-(F126/F150)))))))","v":0},{"$f":"IF(H150=\"n/a\",0,IF(AND(H124=0,G126=0),0,\nIF(AND(H124<>0,G126=0),(H124/H$10),\nIF(AND(H125<>0,G126<>0),(G126-(G126/G150))+(H124/H$10),\nIF(G150<1,0,(G126-(G126/G150)))))))","v":0},{"$f":"IF(I150=\"n/a\",0,IF(AND(I124=0,H126=0),0,\nIF(AND(I124<>0,H126=0),(I124/I$10),\nIF(AND(I125<>0,H126<>0),(H126-(H126/H150))+(I124/I$10),\nIF(H150<1,0,(H126-(H126/H150)))))))","v":0},{"$f":"IF(J150=\"n/a\",0,IF(AND(J124=0,I126=0),0,\nIF(AND(J124<>0,I126=0),(J124/J$10),\nIF(AND(J125<>0,I126<>0),(I126-(I126/I150))+(J124/J$10),\nIF(I150<1,0,(I126-(I126/I150)))))))","v":0},{"$f":"IF(K150=\"n/a\",0,IF(AND(K124=0,J126=0),0,\nIF(AND(K124<>0,J126=0),(K124/K$10),\nIF(AND(K125<>0,J126<>0),(J126-(J126/J150))+(K124/K$10),\nIF(J150<1,0,(J126-(J126/J150)))))))","v":0},{"$f":"IF(L150=\"n/a\",0,IF(AND(L124=0,K126=0),0,\nIF(AND(L124<>0,K126=0),(L124/L$10),\nIF(AND(L125<>0,K126<>0),(K126-(K126/K150))+(L124/L$10),\nIF(K150<1,0,(K126-(K126/K150)))))))","v":0},{"$f":"IF(M150=\"n/a\",0,IF(AND(M124=0,L126=0),0,\nIF(AND(M124<>0,L126=0),(M124/M$10),\nIF(AND(M125<>0,L126<>0),(L126-(L126/L150))+(M124/M$10),\nIF(L150<1,0,(L126-(L126/L150)))))))","v":0},{"$f":"IF(N150=\"n/a\",0,IF(AND(N124=0,M126=0),0,\nIF(AND(N124<>0,M126=0),(N124/N$10),\nIF(AND(N125<>0,M126<>0),(M126-(M126/M150))+(N124/N$10),\nIF(M150<1,0,(M126-(M126/M150)))))))","v":0},{"$f":"IF(O150=\"n/a\",0,IF(AND(O124=0,N126=0),0,\nIF(AND(O124<>0,N126=0),(O124/O$10),\nIF(AND(O125<>0,N126<>0),(N126-(N126/N150))+(O124/O$10),\nIF(N150<1,0,(N126-(N126/N150)))))))","v":0},{"$f":"IF(P150=\"n/a\",0,IF(AND(P124=0,O126=0),0,\nIF(AND(P124<>0,O126=0),(P124/P$10),\nIF(AND(P125<>0,O126<>0),(O126-(O126/O150))+(P124/P$10),\nIF(O150<1,0,(O126-(O126/O150)))))))","v":0},{"$f":"IF(Q150=\"n/a\",0,IF(AND(Q124=0,P126=0),0,\nIF(AND(Q124<>0,P126=0),(Q124/Q$10),\nIF(AND(Q125<>0,P126<>0),(P126-(P126/P150))+(Q124/Q$10),\nIF(P150<1,0,(P126-(P126/P150)))))))","v":0},{"$f":"IF(R150=\"n/a\",0,IF(AND(R124=0,Q126=0),0,\nIF(AND(R124<>0,Q126=0),(R124/R$10),\nIF(AND(R125<>0,Q126<>0),(Q126-(Q126/Q150))+(R124/R$10),\nIF(Q150<1,0,(Q126-(Q126/Q150)))))))","v":0},{"$f":"IF(S150=\"n/a\",0,IF(AND(S124=0,R126=0),0,\nIF(AND(S124<>0,R126=0),(S124/S$10),\nIF(AND(S125<>0,R126<>0),(R126-(R126/R150))+(S124/S$10),\nIF(R150<1,0,(R126-(R126/R150)))))))","v":0},{"$f":"IF(T150=\"n/a\",0,IF(AND(T124=0,S126=0),0,\nIF(AND(T124<>0,S126=0),(T124/T$10),\nIF(AND(T125<>0,S126<>0),(S126-(S126/S150))+(T124/T$10),\nIF(S150<1,0,(S126-(S126/S150)))))))","v":0},{"$f":"IF(U150=\"n/a\",0,IF(AND(U124=0,T126=0),0,\nIF(AND(U124<>0,T126=0),(U124/U$10),\nIF(AND(U125<>0,T126<>0),(T126-(T126/T150))+(U124/U$10),\nIF(T150<1,0,(T126-(T126/T150)))))))","v":0},{"$f":"IF(V150=\"n/a\",0,IF(AND(V124=0,U126=0),0,\nIF(AND(V124<>0,U126=0),(V124/V$10),\nIF(AND(V125<>0,U126<>0),(U126-(U126/U150))+(V124/V$10),\nIF(U150<1,0,(U126-(U126/U150)))))))","v":0},{"$f":"IF(W150=\"n/a\",0,IF(AND(W124=0,V126=0),0,\nIF(AND(W124<>0,V126=0),(W124/W$10),\nIF(AND(W125<>0,V126<>0),(V126-(V126/V150))+(W124/W$10),\nIF(V150<1,0,(V126-(V126/V150)))))))","v":0}]
[{"$f":"A126+1","v":0},"Depreciated starting RAB",{"$f":"C122/C$10","v":43.908691683600928},{"$f":"IF(C151=\"n/a\",C127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,C127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,C127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928},{"$f":"IF(D151=\"n/a\",D127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,D127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,D127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928},{"$f":"IF(E151=\"n/a\",E127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,E127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,E127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928},{"$f":"IF(F151=\"n/a\",F127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,F127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,F127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928},{"$f":"IF(G151=\"n/a\",G127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,G127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,G127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928},{"$f":"IF(H151=\"n/a\",H127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928},{"$f":"IF(I151=\"n/a\",I127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,I127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,I127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928},{"$f":"IF(J151=\"n/a\",J127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,J127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,J127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928},{"$f":"IF(K151=\"n/a\",K127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,K127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,K127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928},{"$f":"IF(L151=\"n/a\",L127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,L127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,L127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928},{"$f":"IF(M151=\"n/a\",M127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,M127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,M127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928},{"$f":"IF(N151=\"n/a\",N127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,N127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,N127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928},{"$f":"IF(O151=\"n/a\",O127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,O127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,O127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928},{"$f":"IF(P151=\"n/a\",P127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,P127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,P127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928},{"$f":"IF(Q151=\"n/a\",Q127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,Q127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,Q127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928},{"$f":"IF(R151=\"n/a\",R127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,R127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,R127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928},{"$f":"IF(S151=\"n/a\",S127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,S127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,S127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928},{"$f":"IF(T151=\"n/a\",T127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,T127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,T127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928},{"$f":"IF(U151=\"n/a\",U127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,U127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,U127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928},{"$f":"IF(V151=\"n/a\",V127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,V127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,V127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":43.908691683600928}]
[{"$f":"A127+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A128)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D128,-($A128+5),0)*((1+D$11)^0.5)/D$10)","v":0.83508380641409286},{"$f":"IF(D152=\"n/a\",D128,IFERROR(IF((OFFSET($C128,0,$A128))<0,\nMIN(0,D128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128)))),\nMAX(0,D128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128))))),0))","v":0.81420671125374056},0.79332961609338826,0.77245252093303596,0.75157542577268366,0.73069833061233136,0.70982123545197906,0.68894414029162676,0.66806704513127446,0.64718994997092216,0.62631285481056986,0.60543575965021756,0.58455866448986527,0.56368156932951297,0.54280447416916067,0.52192737900880837,0.50105028384845607,0.48017318868810377,0.45929609352775147,0.43841899836739917]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E129,-($A129+5),0)*((1+E$11)^0.5)/E$10)","v":4.4059828225273199},{"$f":"IF(E153=\"n/a\",E129,IFERROR(IF((OFFSET($C129,0,$A129))<0,\nMIN(0,E129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129)))),\nMAX(0,E129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129))))),0))","v":4.2958332519641367},4.1856836814009535,4.0755341108377703,3.9653845402745871,3.8552349697114039,3.7450853991482207,3.6349358285850375,3.5247862580218543,3.4146366874586711,3.3044871168954879,3.1943375463323047,3.0841879757691215,2.9740384052059383,2.8638888346427551,2.7537392640795719,2.6435896935163887,2.5334401229532055,2.4232905523900223]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F130,-($A130+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F154=\"n/a\",F130,IFERROR(IF((OFFSET($C130,0,$A130))<0,\nMIN(0,F130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130)))),\nMAX(0,F130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G131,-($A131+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G155=\"n/a\",G131,IFERROR(IF((OFFSET($C131,0,$A131))<0,\nMIN(0,G131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131)))),\nMAX(0,G131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H132,-($A132+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H156=\"n/a\",H132,IFERROR(IF((OFFSET($C132,0,$A132))<0,\nMIN(0,H132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132)))),\nMAX(0,H132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I133,-($A133+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I157=\"n/a\",I133,IFERROR(IF((OFFSET($C133,0,$A133))<0,\nMIN(0,I133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133)))),\nMAX(0,I133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J134,-($A134+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J158=\"n/a\",J134,IFERROR(IF((OFFSET($C134,0,$A134))<0,\nMIN(0,J134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134)))),\nMAX(0,J134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K135,-($A135+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K159=\"n/a\",K135,IFERROR(IF((OFFSET($C135,0,$A135))<0,\nMIN(0,K135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135)))),\nMAX(0,K135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L136,-($A136+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L160=\"n/a\",L136,IFERROR(IF((OFFSET($C136,0,$A136))<0,\nMIN(0,L136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136)))),\nMAX(0,L136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M137,-($A137+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M161=\"n/a\",M137,IFERROR(IF((OFFSET($C137,0,$A137))<0,\nMIN(0,M137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137)))),\nMAX(0,M137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N138,-($A138+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N162=\"n/a\",N138,IFERROR(IF((OFFSET($C138,0,$A138))<0,\nMIN(0,N138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138)))),\nMAX(0,N138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O139,-($A139+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O163=\"n/a\",O139,IFERROR(IF((OFFSET($C139,0,$A139))<0,\nMIN(0,O139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139)))),\nMAX(0,O139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P140,-($A140+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P164=\"n/a\",P140,IFERROR(IF((OFFSET($C140,0,$A140))<0,\nMIN(0,P140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140)))),\nMAX(0,P140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q141,-($A141+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q165=\"n/a\",Q141,IFERROR(IF((OFFSET($C141,0,$A141))<0,\nMIN(0,Q141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141)))),\nMAX(0,Q141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R142,-($A142+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R166=\"n/a\",R142,IFERROR(IF((OFFSET($C142,0,$A142))<0,\nMIN(0,R142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142)))),\nMAX(0,R142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S143,-($A143+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S167=\"n/a\",S143,IFERROR(IF((OFFSET($C143,0,$A143))<0,\nMIN(0,S143-(OFFSET($C143,0,$A143)/(OFFSET($C138,-$A142,$A143)))),\nMAX(0,S143-(OFFSET($C143,0,$A143)/(OFFSET($C138,-$A142,$A143))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T144,-($A144+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T168=\"n/a\",T144,IFERROR(IF((OFFSET($C144,0,$A144))<0,\nMIN(0,T144-(OFFSET($C144,0,$A144)/(OFFSET($C139,-$A143,$A144)))),\nMAX(0,T144-(OFFSET($C144,0,$A144)/(OFFSET($C139,-$A143,$A144))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U145,-($A145+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U169=\"n/a\",U145,IFERROR(IF((OFFSET($C145,0,$A145))<0,\nMIN(0,U145-(OFFSET($C145,0,$A145)/(OFFSET($C140,-$A144,$A145)))),\nMAX(0,U145-(OFFSET($C145,0,$A145)/(OFFSET($C140,-$A144,$A145))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V146,-($A146+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V170=\"n/a\",V146,IFERROR(IF((OFFSET($C146,0,$A146))<0,\nMIN(0,V146-(OFFSET($C146,0,$A146)/(OFFSET($C141,-$A145,$A146)))),\nMAX(0,V146-(OFFSET($C146,0,$A146)/(OFFSET($C141,-$A145,$A146))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A147)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W147,-($A147+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C150=\"n/a\",\"n/a\",IF(AND(C150<1,D124=0),0,\nIF(D124=0,C150-1,\nIF(C150<1,D125,\n(((C150-1)*(C126-(C126/(C150))))+((D124/D$10)*D125))/(D126)))))","v":0},0,0,0,0,{"$f":"IF(H150=\"n/a\",\"n/a\",IF(AND(H150<1,I124=0),0,\nIF(I124=0,H150-1,\nIF(H150<1,I125,\n(((H150-1)*(H126-(H126/(H150))))+((I124/I$10)*I125))/(I126)))))","v":0},{"$f":"IF(I150=\"n/a\",\"n/a\",IF(AND(I150<1,J124=0),0,\nIF(J124=0,I150-1,\nIF(I150<1,J125,\n(((I150-1)*(I126-(I126/(I150))))+((J124/J$10)*J125))/(J126)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C151,(-$A127-ROWS(C123:C150)),0)","v":"n/a"},{"$f":"IF(C151=\"n/a\",\"n/a\",MAX(0,C151-1))","v":"n/a"},{"$f":"IF(D151=\"n/a\",\"n/a\",MAX(0,D151-1))","v":"n/a"},{"$f":"IF(E151=\"n/a\",\"n/a\",MAX(0,E151-1))","v":"n/a"},{"$f":"IF(F151=\"n/a\",\"n/a\",MAX(0,F151-1))","v":"n/a"},{"$f":"IF(G151=\"n/a\",\"n/a\",MAX(0,G151-1))","v":"n/a"},{"$f":"IF(H151=\"n/a\",\"n/a\",MAX(0,H151-1))","v":"n/a"},{"$f":"IF(I151=\"n/a\",\"n/a\",MAX(0,I151-1))","v":"n/a"},{"$f":"IF(J151=\"n/a\",\"n/a\",MAX(0,J151-1))","v":"n/a"},{"$f":"IF(K151=\"n/a\",\"n/a\",MAX(0,K151-1))","v":"n/a"},{"$f":"IF(L151=\"n/a\",\"n/a\",MAX(0,L151-1))","v":"n/a"},{"$f":"IF(M151=\"n/a\",\"n/a\",MAX(0,M151-1))","v":"n/a"},{"$f":"IF(N151=\"n/a\",\"n/a\",MAX(0,N151-1))","v":"n/a"},{"$f":"IF(O151=\"n/a\",\"n/a\",MAX(0,O151-1))","v":"n/a"},{"$f":"IF(P151=\"n/a\",\"n/a\",MAX(0,P151-1))","v":"n/a"},{"$f":"IF(Q151=\"n/a\",\"n/a\",MAX(0,Q151-1))","v":"n/a"},{"$f":"IF(R151=\"n/a\",\"n/a\",MAX(0,R151-1))","v":"n/a"},{"$f":"IF(S151=\"n/a\",\"n/a\",MAX(0,S151-1))","v":"n/a"},{"$f":"IF(T151=\"n/a\",\"n/a\",MAX(0,T151-1))","v":"n/a"},{"$f":"IF(U151=\"n/a\",\"n/a\",MAX(0,U151-1))","v":"n/a"},{"$f":"IF(V151=\"n/a\",\"n/a\",MAX(0,V151-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A128)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D152,(-$A128-ROWS(D124:D151)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E153,(-$A129-ROWS(E125:E152)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F154,(-$A130-ROWS(F126:F153)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G155,(-$A131-ROWS(G127:G154)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H156,(-$A132-ROWS(H128:H155)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I157,(-$A133-ROWS(I129:I156)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J158,(-$A134-ROWS(J130:J157)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K159,(-$A135-ROWS(K131:K158)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L160,(-$A136-ROWS(L132:L159)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M161,(-$A137-ROWS(M133:M160)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N162,(-$A138-ROWS(N134:N161)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O163,(-$A139-ROWS(O135:O162)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P164,(-$A140-ROWS(P136:P163)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q165,(-$A141-ROWS(Q137:Q164)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R166,(-$A142-ROWS(R138:R165)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S167,(-$A143-ROWS(S139:S166)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T168,(-$A144-ROWS(T140:T167)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U169,(-$A145-ROWS(U141:U168)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V170,(-$A146-ROWS(V142:V169)),0)","v":0},{"$f":"IF(V170=\"n/a\",\"n/a\",MAX(0,V170-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W171,(-$A147-ROWS(W143:W170)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C123<>\"n/a\",C123<>\"n/a\"),IF(SUM(C126:C148)=0,0,IF((SUMPRODUCT(C126:C148,C150:C172)/SUM(C126:C148))<0,1,(SUMPRODUCT(C126:C148,C150:C172)/SUM(C126:C148)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C123<>\"n/a\",D123<>\"n/a\"),IF(SUM(D126:D148)=0,0,IF((SUMPRODUCT(D126:D148,D150:D172)/SUM(D126:D148))<0,1,(SUMPRODUCT(D126:D148,D150:D172)/SUM(D126:D148)))),\"n/a\"))","v":0.74654746701064545},{"$f":"(IF(OR($C123<>\"n/a\",E123<>\"n/a\"),IF(SUM(E126:E148)=0,0,IF((SUMPRODUCT(E126:E148,E150:E172)/SUM(E126:E148))<0,1,(SUMPRODUCT(E126:E148,E150:E172)/SUM(E126:E148)))),\"n/a\"))","v":4.2336273386661167},{"$f":"(IF(OR($C123<>\"n/a\",F123<>\"n/a\"),IF(SUM(F126:F148)=0,0,IF((SUMPRODUCT(F126:F148,F150:F172)/SUM(F126:F148))<0,1,(SUMPRODUCT(F126:F148,F150:F172)/SUM(F126:F148)))),\"n/a\"))","v":4.0345444519357843},{"$f":"(IF(OR($C123<>\"n/a\",G123<>\"n/a\"),IF(SUM(G126:G148)=0,0,IF((SUMPRODUCT(G126:G148,G150:G172)/SUM(G126:G148))<0,1,(SUMPRODUCT(G126:G148,G150:G172)/SUM(G126:G148)))),\"n/a\"))","v":3.8397565646319567},{"$f":"(IF(OR($C123<>\"n/a\",H123<>\"n/a\"),IF(SUM(H126:H148)=0,0,IF((SUMPRODUCT(H126:H148,H150:H172)/SUM(H126:H148))<0,1,(SUMPRODUCT(H126:H148,H150:H172)/SUM(H126:H148)))),\"n/a\"))","v":3.6492983181952234},{"$f":"(IF(OR($C123<>\"n/a\",I123<>\"n/a\"),IF(SUM(I126:I148)=0,0,IF((SUMPRODUCT(I126:I148,I150:I172)/SUM(I126:I148))<0,1,(SUMPRODUCT(I126:I148,I150:I172)/SUM(I126:I148)))),\"n/a\"))","v":3.4632047276058069},{"$f":"(IF(OR($C123<>\"n/a\",J123<>\"n/a\"),IF(SUM(J126:J148)=0,0,IF((SUMPRODUCT(J126:J148,J150:J172)/SUM(J126:J148))<0,1,(SUMPRODUCT(J126:J148,J150:J172)/SUM(J126:J148)))),\"n/a\"))","v":3.281511186432037},{"$f":"(IF(OR($C123<>\"n/a\",K123<>\"n/a\"),IF(SUM(K126:K148)=0,0,IF((SUMPRODUCT(K126:K148,K150:K172)/SUM(K126:K148))<0,1,(SUMPRODUCT(K126:K148,K150:K172)/SUM(K126:K148)))),\"n/a\"))","v":3.1042534719609201},{"$f":"(IF(OR($C123<>\"n/a\",L123<>\"n/a\"),IF(SUM(L126:L148)=0,0,IF((SUMPRODUCT(L126:L148,L150:L172)/SUM(L126:L148))<0,1,(SUMPRODUCT(L126:L148,L150:L172)/SUM(L126:L148)))),\"n/a\"))","v":2.9314677504123692},{"$f":"(IF(OR($C123<>\"n/a\",M123<>\"n/a\"),IF(SUM(M126:M148)=0,0,IF((SUMPRODUCT(M126:M148,M150:M172)/SUM(M126:M148))<0,1,(SUMPRODUCT(M126:M148,M150:M172)/SUM(M126:M148)))),\"n/a\"))","v":2.7631905822386904},{"$f":"(IF(OR($C123<>\"n/a\",N123<>\"n/a\"),IF(SUM(N126:N148)=0,0,IF((SUMPRODUCT(N126:N148,N150:N172)/SUM(N126:N148))<0,1,(SUMPRODUCT(N126:N148,N150:N172)/SUM(N126:N148)))),\"n/a\"))","v":2.5994589275109625},{"$f":"(IF(OR($C123<>\"n/a\",O123<>\"n/a\"),IF(SUM(O126:O148)=0,0,IF((SUMPRODUCT(O126:O148,O150:O172)/SUM(O126:O148))<0,1,(SUMPRODUCT(O126:O148,O150:O172)/SUM(O126:O148)))),\"n/a\"))","v":2.440310151393962},{"$f":"(IF(OR($C123<>\"n/a\",P123<>\"n/a\"),IF(SUM(P126:P148)=0,0,IF((SUMPRODUCT(P126:P148,P150:P172)/SUM(P126:P148))<0,1,(SUMPRODUCT(P126:P148,P150:P172)/SUM(P126:P148)))),\"n/a\"))","v":2.2857820297113545},{"$f":"(IF(OR($C123<>\"n/a\",Q123<>\"n/a\"),IF(SUM(Q126:Q148)=0,0,IF((SUMPRODUCT(Q126:Q148,Q150:Q172)/SUM(Q126:Q148))<0,1,(SUMPRODUCT(Q126:Q148,Q150:Q172)/SUM(Q126:Q148)))),\"n/a\"))","v":2.1359127546028809},{"$f":"(IF(OR($C123<>\"n/a\",R123<>\"n/a\"),IF(SUM(R126:R148)=0,0,IF((SUMPRODUCT(R126:R148,R150:R172)/SUM(R126:R148))<0,1,(SUMPRODUCT(R126:R148,R150:R172)/SUM(R126:R148)))),\"n/a\"))","v":1.9907409402753187},{"$f":"(IF(OR($C123<>\"n/a\",S123<>\"n/a\"),IF(SUM(S126:S148)=0,0,IF((SUMPRODUCT(S126:S148,S150:S172)/SUM(S126:S148))<0,1,(SUMPRODUCT(S126:S148,S150:S172)/SUM(S126:S148)))),\"n/a\"))","v":1.8503056288490438},{"$f":"(IF(OR($C123<>\"n/a\",T123<>\"n/a\"),IF(SUM(T126:T148)=0,0,IF((SUMPRODUCT(T126:T148,T150:T172)/SUM(T126:T148))<0,1,(SUMPRODUCT(T126:T148,T150:T172)/SUM(T126:T148)))),\"n/a\"))","v":1.7146462963020475},{"$f":"(IF(OR($C123<>\"n/a\",U123<>\"n/a\"),IF(SUM(U126:U148)=0,0,IF((SUMPRODUCT(U126:U148,U150:U172)/SUM(U126:U148))<0,1,(SUMPRODUCT(U126:U148,U150:U172)/SUM(U126:U148)))),\"n/a\"))","v":1.5838028585133039},{"$f":"(IF(OR($C123<>\"n/a\",V123<>\"n/a\"),IF(SUM(V126:V148)=0,0,IF((SUMPRODUCT(V126:V148,V150:V172)/SUM(V126:V148))<0,1,(SUMPRODUCT(V126:V148,V150:V172)/SUM(V126:V148)))),\"n/a\"))","v":1.4578156774074438},{"$f":"(IF(OR($C123<>\"n/a\",W123<>\"n/a\"),IF(SUM(W126:W148)=0,0,IF((SUMPRODUCT(W126:W148,W150:W172)/SUM(W126:W148))<0,1,(SUMPRODUCT(W126:W148,W150:W172)/SUM(W126:W148)))),\"n/a\"))","v":1.3367255672027076}]
[]
["Asset Class 4",{"$f":"VLOOKUP($A175,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Rural Zone Substations"}]
[{"$f":"VALUE(REPLACE(A175,1,12,\"\"))","v":4},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A176,0)","v":2.6407038744729974},{"$f":"OFFSET('RFM input'!H$60,$A176,0)-OFFSET('RFM input'!H$114,$A176,0)-OFFSET('RFM input'!H$168,$A176,0)","v":1.1502274638596193},{"$f":"OFFSET('RFM input'!I$60,$A176,0)-OFFSET('RFM input'!I$114,$A176,0)-OFFSET('RFM input'!I$168,$A176,0)","v":2.1718975226190551},{"$f":"OFFSET('RFM input'!J$60,$A176,0)-OFFSET('RFM input'!J$114,$A176,0)-OFFSET('RFM input'!J$168,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A176,0)-OFFSET('RFM input'!K$114,$A176,0)-OFFSET('RFM input'!K$168,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A176,0)-OFFSET('RFM input'!L$114,$A176,0)-OFFSET('RFM input'!L$168,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A176,0)-OFFSET('RFM input'!M$114,$A176,0)-OFFSET('RFM input'!M$168,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A176,0)-OFFSET('RFM input'!N$114,$A176,0)-OFFSET('RFM input'!N$168,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A176,0)-OFFSET('RFM input'!O$114,$A176,0)-OFFSET('RFM input'!O$168,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A176,0)-OFFSET('RFM input'!P$114,$A176,0)-OFFSET('RFM input'!P$168,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A176,0)-OFFSET('RFM input'!Q$114,$A176,0)-OFFSET('RFM input'!Q$168,$A176,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A176,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A176,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A176,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A176,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A176,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A176,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A176,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A176,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A176,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A176,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A176,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A176,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A176,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A176,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A176,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A176,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A176,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A176,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A176,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A176,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A176,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D204=\"n/a\",0,IF(AND(D178=0,C180=0),0,\nIF(AND(D178<>0,C180=0),(D178/D$10),\nIF(AND(D179<>0,C180<>0),(C180-(C180/C204))+(D178/D$10),\nIF(C204<1,0,(C180-(C180/C204)))))))","v":0},{"$f":"IF(E204=\"n/a\",0,IF(AND(E178=0,D180=0),0,\nIF(AND(E178<>0,D180=0),(E178/E$10),\nIF(AND(E179<>0,D180<>0),(D180-(D180/D204))+(E178/E$10),\nIF(D204<1,0,(D180-(D180/D204)))))))","v":0},{"$f":"IF(F204=\"n/a\",0,IF(AND(F178=0,E180=0),0,\nIF(AND(F178<>0,E180=0),(F178/F$10),\nIF(AND(F179<>0,E180<>0),(E180-(E180/E204))+(F178/F$10),\nIF(E204<1,0,(E180-(E180/E204)))))))","v":0},{"$f":"IF(G204=\"n/a\",0,IF(AND(G178=0,F180=0),0,\nIF(AND(G178<>0,F180=0),(G178/G$10),\nIF(AND(G179<>0,F180<>0),(F180-(F180/F204))+(G178/G$10),\nIF(F204<1,0,(F180-(F180/F204)))))))","v":0},{"$f":"IF(H204=\"n/a\",0,IF(AND(H178=0,G180=0),0,\nIF(AND(H178<>0,G180=0),(H178/H$10),\nIF(AND(H179<>0,G180<>0),(G180-(G180/G204))+(H178/H$10),\nIF(G204<1,0,(G180-(G180/G204)))))))","v":0},{"$f":"IF(I204=\"n/a\",0,IF(AND(I178=0,H180=0),0,\nIF(AND(I178<>0,H180=0),(I178/I$10),\nIF(AND(I179<>0,H180<>0),(H180-(H180/H204))+(I178/I$10),\nIF(H204<1,0,(H180-(H180/H204)))))))","v":0},{"$f":"IF(J204=\"n/a\",0,IF(AND(J178=0,I180=0),0,\nIF(AND(J178<>0,I180=0),(J178/J$10),\nIF(AND(J179<>0,I180<>0),(I180-(I180/I204))+(J178/J$10),\nIF(I204<1,0,(I180-(I180/I204)))))))","v":0},{"$f":"IF(K204=\"n/a\",0,IF(AND(K178=0,J180=0),0,\nIF(AND(K178<>0,J180=0),(K178/K$10),\nIF(AND(K179<>0,J180<>0),(J180-(J180/J204))+(K178/K$10),\nIF(J204<1,0,(J180-(J180/J204)))))))","v":0},{"$f":"IF(L204=\"n/a\",0,IF(AND(L178=0,K180=0),0,\nIF(AND(L178<>0,K180=0),(L178/L$10),\nIF(AND(L179<>0,K180<>0),(K180-(K180/K204))+(L178/L$10),\nIF(K204<1,0,(K180-(K180/K204)))))))","v":0},{"$f":"IF(M204=\"n/a\",0,IF(AND(M178=0,L180=0),0,\nIF(AND(M178<>0,L180=0),(M178/M$10),\nIF(AND(M179<>0,L180<>0),(L180-(L180/L204))+(M178/M$10),\nIF(L204<1,0,(L180-(L180/L204)))))))","v":0},{"$f":"IF(N204=\"n/a\",0,IF(AND(N178=0,M180=0),0,\nIF(AND(N178<>0,M180=0),(N178/N$10),\nIF(AND(N179<>0,M180<>0),(M180-(M180/M204))+(N178/N$10),\nIF(M204<1,0,(M180-(M180/M204)))))))","v":0},{"$f":"IF(O204=\"n/a\",0,IF(AND(O178=0,N180=0),0,\nIF(AND(O178<>0,N180=0),(O178/O$10),\nIF(AND(O179<>0,N180<>0),(N180-(N180/N204))+(O178/O$10),\nIF(N204<1,0,(N180-(N180/N204)))))))","v":0},{"$f":"IF(P204=\"n/a\",0,IF(AND(P178=0,O180=0),0,\nIF(AND(P178<>0,O180=0),(P178/P$10),\nIF(AND(P179<>0,O180<>0),(O180-(O180/O204))+(P178/P$10),\nIF(O204<1,0,(O180-(O180/O204)))))))","v":0},{"$f":"IF(Q204=\"n/a\",0,IF(AND(Q178=0,P180=0),0,\nIF(AND(Q178<>0,P180=0),(Q178/Q$10),\nIF(AND(Q179<>0,P180<>0),(P180-(P180/P204))+(Q178/Q$10),\nIF(P204<1,0,(P180-(P180/P204)))))))","v":0},{"$f":"IF(R204=\"n/a\",0,IF(AND(R178=0,Q180=0),0,\nIF(AND(R178<>0,Q180=0),(R178/R$10),\nIF(AND(R179<>0,Q180<>0),(Q180-(Q180/Q204))+(R178/R$10),\nIF(Q204<1,0,(Q180-(Q180/Q204)))))))","v":0},{"$f":"IF(S204=\"n/a\",0,IF(AND(S178=0,R180=0),0,\nIF(AND(S178<>0,R180=0),(S178/S$10),\nIF(AND(S179<>0,R180<>0),(R180-(R180/R204))+(S178/S$10),\nIF(R204<1,0,(R180-(R180/R204)))))))","v":0},{"$f":"IF(T204=\"n/a\",0,IF(AND(T178=0,S180=0),0,\nIF(AND(T178<>0,S180=0),(T178/T$10),\nIF(AND(T179<>0,S180<>0),(S180-(S180/S204))+(T178/T$10),\nIF(S204<1,0,(S180-(S180/S204)))))))","v":0},{"$f":"IF(U204=\"n/a\",0,IF(AND(U178=0,T180=0),0,\nIF(AND(U178<>0,T180=0),(U178/U$10),\nIF(AND(U179<>0,T180<>0),(T180-(T180/T204))+(U178/U$10),\nIF(T204<1,0,(T180-(T180/T204)))))))","v":0},{"$f":"IF(V204=\"n/a\",0,IF(AND(V178=0,U180=0),0,\nIF(AND(V178<>0,U180=0),(V178/V$10),\nIF(AND(V179<>0,U180<>0),(U180-(U180/U204))+(V178/V$10),\nIF(U204<1,0,(U180-(U180/U204)))))))","v":0},{"$f":"IF(W204=\"n/a\",0,IF(AND(W178=0,V180=0),0,\nIF(AND(W178<>0,V180=0),(W178/W$10),\nIF(AND(W179<>0,V180<>0),(V180-(V180/V204))+(W178/W$10),\nIF(V204<1,0,(V180-(V180/V204)))))))","v":0}]
[{"$f":"A180+1","v":0},"Depreciated starting RAB",{"$f":"C176/C$10","v":2.6407038744729974},{"$f":"IF(C205=\"n/a\",C181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,C181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,C181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974},{"$f":"IF(D205=\"n/a\",D181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,D181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,D181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974},{"$f":"IF(E205=\"n/a\",E181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,E181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,E181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974},{"$f":"IF(F205=\"n/a\",F181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,F181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,F181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974},{"$f":"IF(G205=\"n/a\",G181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,G181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,G181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974},{"$f":"IF(H205=\"n/a\",H181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974},{"$f":"IF(I205=\"n/a\",I181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,I181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,I181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974},{"$f":"IF(J205=\"n/a\",J181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,J181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,J181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974},{"$f":"IF(K205=\"n/a\",K181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,K181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,K181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974},{"$f":"IF(L205=\"n/a\",L181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,L181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,L181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974},{"$f":"IF(M205=\"n/a\",M181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,M181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,M181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974},{"$f":"IF(N205=\"n/a\",N181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,N181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,N181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974},{"$f":"IF(O205=\"n/a\",O181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,O181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,O181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974},{"$f":"IF(P205=\"n/a\",P181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,P181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,P181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974},{"$f":"IF(Q205=\"n/a\",Q181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,Q181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,Q181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974},{"$f":"IF(R205=\"n/a\",R181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,R181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,R181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974},{"$f":"IF(S205=\"n/a\",S181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,S181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,S181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974},{"$f":"IF(T205=\"n/a\",T181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,T181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,T181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974},{"$f":"IF(U205=\"n/a\",U181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,U181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,U181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974},{"$f":"IF(V205=\"n/a\",V181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,V181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,V181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":2.6407038744729974}]
[{"$f":"A181+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A182)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D182,-($A182+5),0)*((1+D$11)^0.5)/D$10)","v":1.1566145581194216},{"$f":"IF(D206=\"n/a\",D182,IFERROR(IF((OFFSET($C182,0,$A182))<0,\nMIN(0,D182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182)))),\nMAX(0,D182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182))))),0))","v":1.127699194166436},1.0987838302134505,1.0698684662604649,1.0409531023074794,1.0120377383544938,0.98312237440150829,0.95420701044852274,0.92529164649553719,0.89637628254255164,0.86746091858956609,0.83854555463658054,0.80963019068359499,0.78071482673060943,0.75179946277762388,0.72288409882463833,0.69396873487165278,0.66505337091866723,0.63613800696568168,0.60722264301269613]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E183,-($A183+5),0)*((1+E$11)^0.5)/E$10)","v":2.1483934984338737},{"$f":"IF(E207=\"n/a\",E183,IFERROR(IF((OFFSET($C183,0,$A183))<0,\nMIN(0,E183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183)))),\nMAX(0,E183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183))))),0))","v":2.0946836609730268},2.0409738235121799,1.987263986051333,1.9335541485904861,1.8798443111296392,1.8261344736687923,1.7724246362079454,1.7187147987470985,1.6650049612862516,1.6112951238254047,1.5575852863645578,1.5038754489037109,1.450165611442864,1.3964557739820171,1.3427459365211702,1.2890360990603233,1.2353262615994764,1.1816164241386296]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F184,-($A184+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F208=\"n/a\",F184,IFERROR(IF((OFFSET($C184,0,$A184))<0,\nMIN(0,F184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184)))),\nMAX(0,F184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G185,-($A185+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G209=\"n/a\",G185,IFERROR(IF((OFFSET($C185,0,$A185))<0,\nMIN(0,G185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185)))),\nMAX(0,G185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H186,-($A186+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H210=\"n/a\",H186,IFERROR(IF((OFFSET($C186,0,$A186))<0,\nMIN(0,H186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186)))),\nMAX(0,H186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I187,-($A187+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I211=\"n/a\",I187,IFERROR(IF((OFFSET($C187,0,$A187))<0,\nMIN(0,I187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187)))),\nMAX(0,I187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J188,-($A188+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J212=\"n/a\",J188,IFERROR(IF((OFFSET($C188,0,$A188))<0,\nMIN(0,J188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188)))),\nMAX(0,J188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K189,-($A189+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K213=\"n/a\",K189,IFERROR(IF((OFFSET($C189,0,$A189))<0,\nMIN(0,K189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189)))),\nMAX(0,K189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L190,-($A190+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L214=\"n/a\",L190,IFERROR(IF((OFFSET($C190,0,$A190))<0,\nMIN(0,L190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190)))),\nMAX(0,L190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M191,-($A191+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M215=\"n/a\",M191,IFERROR(IF((OFFSET($C191,0,$A191))<0,\nMIN(0,M191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191)))),\nMAX(0,M191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N192,-($A192+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N216=\"n/a\",N192,IFERROR(IF((OFFSET($C192,0,$A192))<0,\nMIN(0,N192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192)))),\nMAX(0,N192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O193,-($A193+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O217=\"n/a\",O193,IFERROR(IF((OFFSET($C193,0,$A193))<0,\nMIN(0,O193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193)))),\nMAX(0,O193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P194,-($A194+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P218=\"n/a\",P194,IFERROR(IF((OFFSET($C194,0,$A194))<0,\nMIN(0,P194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194)))),\nMAX(0,P194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q195,-($A195+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q219=\"n/a\",Q195,IFERROR(IF((OFFSET($C195,0,$A195))<0,\nMIN(0,Q195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195)))),\nMAX(0,Q195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R196,-($A196+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R220=\"n/a\",R196,IFERROR(IF((OFFSET($C196,0,$A196))<0,\nMIN(0,R196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196)))),\nMAX(0,R196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S197,-($A197+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S221=\"n/a\",S197,IFERROR(IF((OFFSET($C197,0,$A197))<0,\nMIN(0,S197-(OFFSET($C197,0,$A197)/(OFFSET($C192,-$A196,$A197)))),\nMAX(0,S197-(OFFSET($C197,0,$A197)/(OFFSET($C192,-$A196,$A197))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T198,-($A198+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T222=\"n/a\",T198,IFERROR(IF((OFFSET($C198,0,$A198))<0,\nMIN(0,T198-(OFFSET($C198,0,$A198)/(OFFSET($C193,-$A197,$A198)))),\nMAX(0,T198-(OFFSET($C198,0,$A198)/(OFFSET($C193,-$A197,$A198))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U199,-($A199+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U223=\"n/a\",U199,IFERROR(IF((OFFSET($C199,0,$A199))<0,\nMIN(0,U199-(OFFSET($C199,0,$A199)/(OFFSET($C194,-$A198,$A199)))),\nMAX(0,U199-(OFFSET($C199,0,$A199)/(OFFSET($C194,-$A198,$A199))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V200,-($A200+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V224=\"n/a\",V200,IFERROR(IF((OFFSET($C200,0,$A200))<0,\nMIN(0,V200-(OFFSET($C200,0,$A200)/(OFFSET($C195,-$A199,$A200)))),\nMAX(0,V200-(OFFSET($C200,0,$A200)/(OFFSET($C195,-$A199,$A200))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A201)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W201,-($A201+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C204=\"n/a\",\"n/a\",IF(AND(C204<1,D178=0),0,\nIF(D178=0,C204-1,\nIF(C204<1,D179,\n(((C204-1)*(C180-(C180/(C204))))+((D178/D$10)*D179))/(D180)))))","v":0},0,0,0,0,{"$f":"IF(H204=\"n/a\",\"n/a\",IF(AND(H204<1,I178=0),0,\nIF(I178=0,H204-1,\nIF(H204<1,I179,\n(((H204-1)*(H180-(H180/(H204))))+((I178/I$10)*I179))/(I180)))))","v":0},{"$f":"IF(I204=\"n/a\",\"n/a\",IF(AND(I204<1,J178=0),0,\nIF(J178=0,I204-1,\nIF(I204<1,J179,\n(((I204-1)*(I180-(I180/(I204))))+((J178/J$10)*J179))/(J180)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C205,(-$A181-ROWS(C177:C204)),0)","v":"n/a"},{"$f":"IF(C205=\"n/a\",\"n/a\",MAX(0,C205-1))","v":"n/a"},{"$f":"IF(D205=\"n/a\",\"n/a\",MAX(0,D205-1))","v":"n/a"},{"$f":"IF(E205=\"n/a\",\"n/a\",MAX(0,E205-1))","v":"n/a"},{"$f":"IF(F205=\"n/a\",\"n/a\",MAX(0,F205-1))","v":"n/a"},{"$f":"IF(G205=\"n/a\",\"n/a\",MAX(0,G205-1))","v":"n/a"},{"$f":"IF(H205=\"n/a\",\"n/a\",MAX(0,H205-1))","v":"n/a"},{"$f":"IF(I205=\"n/a\",\"n/a\",MAX(0,I205-1))","v":"n/a"},{"$f":"IF(J205=\"n/a\",\"n/a\",MAX(0,J205-1))","v":"n/a"},{"$f":"IF(K205=\"n/a\",\"n/a\",MAX(0,K205-1))","v":"n/a"},{"$f":"IF(L205=\"n/a\",\"n/a\",MAX(0,L205-1))","v":"n/a"},{"$f":"IF(M205=\"n/a\",\"n/a\",MAX(0,M205-1))","v":"n/a"},{"$f":"IF(N205=\"n/a\",\"n/a\",MAX(0,N205-1))","v":"n/a"},{"$f":"IF(O205=\"n/a\",\"n/a\",MAX(0,O205-1))","v":"n/a"},{"$f":"IF(P205=\"n/a\",\"n/a\",MAX(0,P205-1))","v":"n/a"},{"$f":"IF(Q205=\"n/a\",\"n/a\",MAX(0,Q205-1))","v":"n/a"},{"$f":"IF(R205=\"n/a\",\"n/a\",MAX(0,R205-1))","v":"n/a"},{"$f":"IF(S205=\"n/a\",\"n/a\",MAX(0,S205-1))","v":"n/a"},{"$f":"IF(T205=\"n/a\",\"n/a\",MAX(0,T205-1))","v":"n/a"},{"$f":"IF(U205=\"n/a\",\"n/a\",MAX(0,U205-1))","v":"n/a"},{"$f":"IF(V205=\"n/a\",\"n/a\",MAX(0,V205-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A182)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D206,(-$A182-ROWS(D178:D205)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E207,(-$A183-ROWS(E179:E206)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F208,(-$A184-ROWS(F180:F207)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G209,(-$A185-ROWS(G181:G208)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H210,(-$A186-ROWS(H182:H209)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I211,(-$A187-ROWS(I183:I210)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J212,(-$A188-ROWS(J184:J211)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K213,(-$A189-ROWS(K185:K212)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L214,(-$A190-ROWS(L186:L213)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M215,(-$A191-ROWS(M187:M214)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N216,(-$A192-ROWS(N188:N215)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O217,(-$A193-ROWS(O189:O216)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P218,(-$A194-ROWS(P190:P217)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q219,(-$A195-ROWS(Q191:Q218)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R220,(-$A196-ROWS(R192:R219)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S221,(-$A197-ROWS(S193:S220)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T222,(-$A198-ROWS(T194:T221)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U223,(-$A199-ROWS(U195:U222)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V224,(-$A200-ROWS(V196:V223)),0)","v":0},{"$f":"IF(V224=\"n/a\",\"n/a\",MAX(0,V224-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W225,(-$A201-ROWS(W197:W224)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C177<>\"n/a\",C177<>\"n/a\"),IF(SUM(C180:C202)=0,0,IF((SUMPRODUCT(C180:C202,C204:C226)/SUM(C180:C202))<0,1,(SUMPRODUCT(C180:C202,C204:C226)/SUM(C180:C202)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C177<>\"n/a\",D177<>\"n/a\"),IF(SUM(D180:D202)=0,0,IF((SUMPRODUCT(D180:D202,D204:D226)/SUM(D180:D202))<0,1,(SUMPRODUCT(D180:D202,D204:D226)/SUM(D180:D202)))),\"n/a\"))","v":12.183487675852394},{"$f":"(IF(OR($C177<>\"n/a\",E177<>\"n/a\"),IF(SUM(E180:E202)=0,0,IF((SUMPRODUCT(E180:E202,E204:E226)/SUM(E180:E202))<0,1,(SUMPRODUCT(E180:E202,E204:E226)/SUM(E180:E202)))),\"n/a\"))","v":21.957153171840048},{"$f":"(IF(OR($C177<>\"n/a\",F177<>\"n/a\"),IF(SUM(F180:F202)=0,0,IF((SUMPRODUCT(F180:F202,F204:F226)/SUM(F180:F202))<0,1,(SUMPRODUCT(F180:F202,F204:F226)/SUM(F180:F202)))),\"n/a\"))","v":21.159208495773282},{"$f":"(IF(OR($C177<>\"n/a\",G177<>\"n/a\"),IF(SUM(G180:G202)=0,0,IF((SUMPRODUCT(G180:G202,G204:G226)/SUM(G180:G202))<0,1,(SUMPRODUCT(G180:G202,G204:G226)/SUM(G180:G202)))),\"n/a\"))","v":20.367069167124402},{"$f":"(IF(OR($C177<>\"n/a\",H177<>\"n/a\"),IF(SUM(H180:H202)=0,0,IF((SUMPRODUCT(H180:H202,H204:H226)/SUM(H180:H202))<0,1,(SUMPRODUCT(H180:H202,H204:H226)/SUM(H180:H202)))),\"n/a\"))","v":19.580989026793372},{"$f":"(IF(OR($C177<>\"n/a\",I177<>\"n/a\"),IF(SUM(I180:I202)=0,0,IF((SUMPRODUCT(I180:I202,I204:I226)/SUM(I180:I202))<0,1,(SUMPRODUCT(I180:I202,I204:I226)/SUM(I180:I202)))),\"n/a\"))","v":18.801236933614316},{"$f":"(IF(OR($C177<>\"n/a\",J177<>\"n/a\"),IF(SUM(J180:J202)=0,0,IF((SUMPRODUCT(J180:J202,J204:J226)/SUM(J180:J202))<0,1,(SUMPRODUCT(J180:J202,J204:J226)/SUM(J180:J202)))),\"n/a\"))","v":18.028097891657584},{"$f":"(IF(OR($C177<>\"n/a\",K177<>\"n/a\"),IF(SUM(K180:K202)=0,0,IF((SUMPRODUCT(K180:K202,K204:K226)/SUM(K180:K202))<0,1,(SUMPRODUCT(K180:K202,K204:K226)/SUM(K180:K202)))),\"n/a\"))","v":17.261874280622887},{"$f":"(IF(OR($C177<>\"n/a\",L177<>\"n/a\"),IF(SUM(L180:L202)=0,0,IF((SUMPRODUCT(L180:L202,L204:L226)/SUM(L180:L202))<0,1,(SUMPRODUCT(L180:L202,L204:L226)/SUM(L180:L202)))),\"n/a\"))","v":16.502887200492594},{"$f":"(IF(OR($C177<>\"n/a\",M177<>\"n/a\"),IF(SUM(M180:M202)=0,0,IF((SUMPRODUCT(M180:M202,M204:M226)/SUM(M180:M202))<0,1,(SUMPRODUCT(M180:M202,M204:M226)/SUM(M180:M202)))),\"n/a\"))","v":15.751477943019076},{"$f":"(IF(OR($C177<>\"n/a\",N177<>\"n/a\"),IF(SUM(N180:N202)=0,0,IF((SUMPRODUCT(N180:N202,N204:N226)/SUM(N180:N202))<0,1,(SUMPRODUCT(N180:N202,N204:N226)/SUM(N180:N202)))),\"n/a\"))","v":15.008009604226446},{"$f":"(IF(OR($C177<>\"n/a\",O177<>\"n/a\"),IF(SUM(O180:O202)=0,0,IF((SUMPRODUCT(O180:O202,O204:O226)/SUM(O180:O202))<0,1,(SUMPRODUCT(O180:O202,O204:O226)/SUM(O180:O202)))),\"n/a\"))","v":14.272868853948516},{"$f":"(IF(OR($C177<>\"n/a\",P177<>\"n/a\"),IF(SUM(P180:P202)=0,0,IF((SUMPRODUCT(P180:P202,P204:P226)/SUM(P180:P202))<0,1,(SUMPRODUCT(P180:P202,P204:P226)/SUM(P180:P202)))),\"n/a\"))","v":13.546467880539376},{"$f":"(IF(OR($C177<>\"n/a\",Q177<>\"n/a\"),IF(SUM(Q180:Q202)=0,0,IF((SUMPRODUCT(Q180:Q202,Q204:Q226)/SUM(Q180:Q202))<0,1,(SUMPRODUCT(Q180:Q202,Q204:Q226)/SUM(Q180:Q202)))),\"n/a\"))","v":12.829246531327181},{"$f":"(IF(OR($C177<>\"n/a\",R177<>\"n/a\"),IF(SUM(R180:R202)=0,0,IF((SUMPRODUCT(R180:R202,R204:R226)/SUM(R180:R202))<0,1,(SUMPRODUCT(R180:R202,R204:R226)/SUM(R180:R202)))),\"n/a\"))","v":12.12167467218933},{"$f":"(IF(OR($C177<>\"n/a\",S177<>\"n/a\"),IF(SUM(S180:S202)=0,0,IF((SUMPRODUCT(S180:S202,S204:S226)/SUM(S180:S202))<0,1,(SUMPRODUCT(S180:S202,S204:S226)/SUM(S180:S202)))),\"n/a\"))","v":11.424254792873773},{"$f":"(IF(OR($C177<>\"n/a\",T177<>\"n/a\"),IF(SUM(T180:T202)=0,0,IF((SUMPRODUCT(T180:T202,T204:T226)/SUM(T180:T202))<0,1,(SUMPRODUCT(T180:T202,T204:T226)/SUM(T180:T202)))),\"n/a\"))","v":10.737524888453651},{"$f":"(IF(OR($C177<>\"n/a\",U177<>\"n/a\"),IF(SUM(U180:U202)=0,0,IF((SUMPRODUCT(U180:U202,U204:U226)/SUM(U180:U202))<0,1,(SUMPRODUCT(U180:U202,U204:U226)/SUM(U180:U202)))),\"n/a\"))","v":10.062061651673963},{"$f":"(IF(OR($C177<>\"n/a\",V177<>\"n/a\"),IF(SUM(V180:V202)=0,0,IF((SUMPRODUCT(V180:V202,V204:V226)/SUM(V180:V202))<0,1,(SUMPRODUCT(V180:V202,V204:V226)/SUM(V180:V202)))),\"n/a\"))","v":9.3984840160408787},{"$f":"(IF(OR($C177<>\"n/a\",W177<>\"n/a\"),IF(SUM(W180:W202)=0,0,IF((SUMPRODUCT(W180:W202,W204:W226)/SUM(W180:W202))<0,1,(SUMPRODUCT(W180:W202,W204:W226)/SUM(W180:W202)))),\"n/a\"))","v":8.7474570954509741}]
[]
["Asset Class 5",{"$f":"VLOOKUP($A229,'RFM input'!$F$7:$G$56,2,FALSE)","v":"SCADA"}]
[{"$f":"VALUE(REPLACE(A229,1,12,\"\"))","v":5},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A230,0)","v":38.849412398947905},{"$f":"OFFSET('RFM input'!H$60,$A230,0)-OFFSET('RFM input'!H$114,$A230,0)-OFFSET('RFM input'!H$168,$A230,0)","v":3.4060303940460868},{"$f":"OFFSET('RFM input'!I$60,$A230,0)-OFFSET('RFM input'!I$114,$A230,0)-OFFSET('RFM input'!I$168,$A230,0)","v":2.1490059798323613},{"$f":"OFFSET('RFM input'!J$60,$A230,0)-OFFSET('RFM input'!J$114,$A230,0)-OFFSET('RFM input'!J$168,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A230,0)-OFFSET('RFM input'!K$114,$A230,0)-OFFSET('RFM input'!K$168,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A230,0)-OFFSET('RFM input'!L$114,$A230,0)-OFFSET('RFM input'!L$168,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A230,0)-OFFSET('RFM input'!M$114,$A230,0)-OFFSET('RFM input'!M$168,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A230,0)-OFFSET('RFM input'!N$114,$A230,0)-OFFSET('RFM input'!N$168,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A230,0)-OFFSET('RFM input'!O$114,$A230,0)-OFFSET('RFM input'!O$168,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A230,0)-OFFSET('RFM input'!P$114,$A230,0)-OFFSET('RFM input'!P$168,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A230,0)-OFFSET('RFM input'!Q$114,$A230,0)-OFFSET('RFM input'!Q$168,$A230,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A230,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":10}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A230,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A230,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A230,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A230,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A230,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A230,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A230,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A230,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A230,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A230,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A230,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A230,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A230,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A230,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A230,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A230,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A230,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A230,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A230,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A230,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D258=\"n/a\",0,IF(AND(D232=0,C234=0),0,\nIF(AND(D232<>0,C234=0),(D232/D$10),\nIF(AND(D233<>0,C234<>0),(C234-(C234/C258))+(D232/D$10),\nIF(C258<1,0,(C234-(C234/C258)))))))","v":0},{"$f":"IF(E258=\"n/a\",0,IF(AND(E232=0,D234=0),0,\nIF(AND(E232<>0,D234=0),(E232/E$10),\nIF(AND(E233<>0,D234<>0),(D234-(D234/D258))+(E232/E$10),\nIF(D258<1,0,(D234-(D234/D258)))))))","v":0},{"$f":"IF(F258=\"n/a\",0,IF(AND(F232=0,E234=0),0,\nIF(AND(F232<>0,E234=0),(F232/F$10),\nIF(AND(F233<>0,E234<>0),(E234-(E234/E258))+(F232/F$10),\nIF(E258<1,0,(E234-(E234/E258)))))))","v":0},{"$f":"IF(G258=\"n/a\",0,IF(AND(G232=0,F234=0),0,\nIF(AND(G232<>0,F234=0),(G232/G$10),\nIF(AND(G233<>0,F234<>0),(F234-(F234/F258))+(G232/G$10),\nIF(F258<1,0,(F234-(F234/F258)))))))","v":0},{"$f":"IF(H258=\"n/a\",0,IF(AND(H232=0,G234=0),0,\nIF(AND(H232<>0,G234=0),(H232/H$10),\nIF(AND(H233<>0,G234<>0),(G234-(G234/G258))+(H232/H$10),\nIF(G258<1,0,(G234-(G234/G258)))))))","v":0},{"$f":"IF(I258=\"n/a\",0,IF(AND(I232=0,H234=0),0,\nIF(AND(I232<>0,H234=0),(I232/I$10),\nIF(AND(I233<>0,H234<>0),(H234-(H234/H258))+(I232/I$10),\nIF(H258<1,0,(H234-(H234/H258)))))))","v":0},{"$f":"IF(J258=\"n/a\",0,IF(AND(J232=0,I234=0),0,\nIF(AND(J232<>0,I234=0),(J232/J$10),\nIF(AND(J233<>0,I234<>0),(I234-(I234/I258))+(J232/J$10),\nIF(I258<1,0,(I234-(I234/I258)))))))","v":0},{"$f":"IF(K258=\"n/a\",0,IF(AND(K232=0,J234=0),0,\nIF(AND(K232<>0,J234=0),(K232/K$10),\nIF(AND(K233<>0,J234<>0),(J234-(J234/J258))+(K232/K$10),\nIF(J258<1,0,(J234-(J234/J258)))))))","v":0},{"$f":"IF(L258=\"n/a\",0,IF(AND(L232=0,K234=0),0,\nIF(AND(L232<>0,K234=0),(L232/L$10),\nIF(AND(L233<>0,K234<>0),(K234-(K234/K258))+(L232/L$10),\nIF(K258<1,0,(K234-(K234/K258)))))))","v":0},{"$f":"IF(M258=\"n/a\",0,IF(AND(M232=0,L234=0),0,\nIF(AND(M232<>0,L234=0),(M232/M$10),\nIF(AND(M233<>0,L234<>0),(L234-(L234/L258))+(M232/M$10),\nIF(L258<1,0,(L234-(L234/L258)))))))","v":0},{"$f":"IF(N258=\"n/a\",0,IF(AND(N232=0,M234=0),0,\nIF(AND(N232<>0,M234=0),(N232/N$10),\nIF(AND(N233<>0,M234<>0),(M234-(M234/M258))+(N232/N$10),\nIF(M258<1,0,(M234-(M234/M258)))))))","v":0},{"$f":"IF(O258=\"n/a\",0,IF(AND(O232=0,N234=0),0,\nIF(AND(O232<>0,N234=0),(O232/O$10),\nIF(AND(O233<>0,N234<>0),(N234-(N234/N258))+(O232/O$10),\nIF(N258<1,0,(N234-(N234/N258)))))))","v":0},{"$f":"IF(P258=\"n/a\",0,IF(AND(P232=0,O234=0),0,\nIF(AND(P232<>0,O234=0),(P232/P$10),\nIF(AND(P233<>0,O234<>0),(O234-(O234/O258))+(P232/P$10),\nIF(O258<1,0,(O234-(O234/O258)))))))","v":0},{"$f":"IF(Q258=\"n/a\",0,IF(AND(Q232=0,P234=0),0,\nIF(AND(Q232<>0,P234=0),(Q232/Q$10),\nIF(AND(Q233<>0,P234<>0),(P234-(P234/P258))+(Q232/Q$10),\nIF(P258<1,0,(P234-(P234/P258)))))))","v":0},{"$f":"IF(R258=\"n/a\",0,IF(AND(R232=0,Q234=0),0,\nIF(AND(R232<>0,Q234=0),(R232/R$10),\nIF(AND(R233<>0,Q234<>0),(Q234-(Q234/Q258))+(R232/R$10),\nIF(Q258<1,0,(Q234-(Q234/Q258)))))))","v":0},{"$f":"IF(S258=\"n/a\",0,IF(AND(S232=0,R234=0),0,\nIF(AND(S232<>0,R234=0),(S232/S$10),\nIF(AND(S233<>0,R234<>0),(R234-(R234/R258))+(S232/S$10),\nIF(R258<1,0,(R234-(R234/R258)))))))","v":0},{"$f":"IF(T258=\"n/a\",0,IF(AND(T232=0,S234=0),0,\nIF(AND(T232<>0,S234=0),(T232/T$10),\nIF(AND(T233<>0,S234<>0),(S234-(S234/S258))+(T232/T$10),\nIF(S258<1,0,(S234-(S234/S258)))))))","v":0},{"$f":"IF(U258=\"n/a\",0,IF(AND(U232=0,T234=0),0,\nIF(AND(U232<>0,T234=0),(U232/U$10),\nIF(AND(U233<>0,T234<>0),(T234-(T234/T258))+(U232/U$10),\nIF(T258<1,0,(T234-(T234/T258)))))))","v":0},{"$f":"IF(V258=\"n/a\",0,IF(AND(V232=0,U234=0),0,\nIF(AND(V232<>0,U234=0),(V232/V$10),\nIF(AND(V233<>0,U234<>0),(U234-(U234/U258))+(V232/V$10),\nIF(U258<1,0,(U234-(U234/U258)))))))","v":0},{"$f":"IF(W258=\"n/a\",0,IF(AND(W232=0,V234=0),0,\nIF(AND(W232<>0,V234=0),(W232/W$10),\nIF(AND(W233<>0,V234<>0),(V234-(V234/V258))+(W232/W$10),\nIF(V258<1,0,(V234-(V234/V258)))))))","v":0}]
[{"$f":"A234+1","v":0},"Depreciated starting RAB",{"$f":"C230/C$10","v":38.849412398947905},{"$f":"IF(C259=\"n/a\",C235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,C235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,C235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905},{"$f":"IF(D259=\"n/a\",D235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,D235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,D235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905},{"$f":"IF(E259=\"n/a\",E235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,E235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,E235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905},{"$f":"IF(F259=\"n/a\",F235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,F235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,F235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905},{"$f":"IF(G259=\"n/a\",G235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,G235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,G235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905},{"$f":"IF(H259=\"n/a\",H235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905},{"$f":"IF(I259=\"n/a\",I235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,I235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,I235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905},{"$f":"IF(J259=\"n/a\",J235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,J235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,J235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905},{"$f":"IF(K259=\"n/a\",K235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,K235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,K235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905},{"$f":"IF(L259=\"n/a\",L235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,L235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,L235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905},{"$f":"IF(M259=\"n/a\",M235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,M235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,M235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905},{"$f":"IF(N259=\"n/a\",N235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,N235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,N235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905},{"$f":"IF(O259=\"n/a\",O235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,O235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,O235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905},{"$f":"IF(P259=\"n/a\",P235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,P235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,P235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905},{"$f":"IF(Q259=\"n/a\",Q235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,Q235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,Q235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905},{"$f":"IF(R259=\"n/a\",R235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,R235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,R235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905},{"$f":"IF(S259=\"n/a\",S235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,S235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,S235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905},{"$f":"IF(T259=\"n/a\",T235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,T235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,T235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905},{"$f":"IF(U259=\"n/a\",U235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,U235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,U235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905},{"$f":"IF(V259=\"n/a\",V235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,V235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,V235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":38.849412398947905}]
[{"$f":"A235+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A236)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D236,-($A236+5),0)*((1+D$11)^0.5)/D$10)","v":3.4249437288968525},{"$f":"IF(D260=\"n/a\",D236,IFERROR(IF((OFFSET($C236,0,$A236))<0,\nMIN(0,D236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236)))),\nMAX(0,D236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236))))),0))","v":3.0824493560071673},2.7399549831174821,2.3974606102277969,2.0549662373381117,1.7124718644484265,1.3699774915587413,1.0274831186690561,0.68498874577937086,0.34249437288968559,3.3306690738754696E-16,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E237,-($A237+5),0)*((1+E$11)^0.5)/E$10)","v":2.1257496852797666},{"$f":"IF(E261=\"n/a\",E237,IFERROR(IF((OFFSET($C237,0,$A237))<0,\nMIN(0,E237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237)))),\nMAX(0,E237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237))))),0))","v":1.9131747167517899},1.7005997482238131,1.4880247796958364,1.2754498111678596,1.0628748426398829,0.85029987411190622,0.63772490558392958,0.42514993705595294,0.21257496852797628,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F238,-($A238+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F262=\"n/a\",F238,IFERROR(IF((OFFSET($C238,0,$A238))<0,\nMIN(0,F238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238)))),\nMAX(0,F238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G239,-($A239+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G263=\"n/a\",G239,IFERROR(IF((OFFSET($C239,0,$A239))<0,\nMIN(0,G239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239)))),\nMAX(0,G239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H240,-($A240+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H264=\"n/a\",H240,IFERROR(IF((OFFSET($C240,0,$A240))<0,\nMIN(0,H240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240)))),\nMAX(0,H240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I241,-($A241+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I265=\"n/a\",I241,IFERROR(IF((OFFSET($C241,0,$A241))<0,\nMIN(0,I241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241)))),\nMAX(0,I241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J242,-($A242+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J266=\"n/a\",J242,IFERROR(IF((OFFSET($C242,0,$A242))<0,\nMIN(0,J242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242)))),\nMAX(0,J242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K243,-($A243+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K267=\"n/a\",K243,IFERROR(IF((OFFSET($C243,0,$A243))<0,\nMIN(0,K243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243)))),\nMAX(0,K243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L244,-($A244+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L268=\"n/a\",L244,IFERROR(IF((OFFSET($C244,0,$A244))<0,\nMIN(0,L244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244)))),\nMAX(0,L244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M245,-($A245+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M269=\"n/a\",M245,IFERROR(IF((OFFSET($C245,0,$A245))<0,\nMIN(0,M245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245)))),\nMAX(0,M245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N246,-($A246+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N270=\"n/a\",N246,IFERROR(IF((OFFSET($C246,0,$A246))<0,\nMIN(0,N246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246)))),\nMAX(0,N246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O247,-($A247+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O271=\"n/a\",O247,IFERROR(IF((OFFSET($C247,0,$A247))<0,\nMIN(0,O247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247)))),\nMAX(0,O247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P248,-($A248+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P272=\"n/a\",P248,IFERROR(IF((OFFSET($C248,0,$A248))<0,\nMIN(0,P248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248)))),\nMAX(0,P248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q249,-($A249+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q273=\"n/a\",Q249,IFERROR(IF((OFFSET($C249,0,$A249))<0,\nMIN(0,Q249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249)))),\nMAX(0,Q249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R250,-($A250+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R274=\"n/a\",R250,IFERROR(IF((OFFSET($C250,0,$A250))<0,\nMIN(0,R250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250)))),\nMAX(0,R250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S251,-($A251+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S275=\"n/a\",S251,IFERROR(IF((OFFSET($C251,0,$A251))<0,\nMIN(0,S251-(OFFSET($C251,0,$A251)/(OFFSET($C246,-$A250,$A251)))),\nMAX(0,S251-(OFFSET($C251,0,$A251)/(OFFSET($C246,-$A250,$A251))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T252,-($A252+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T276=\"n/a\",T252,IFERROR(IF((OFFSET($C252,0,$A252))<0,\nMIN(0,T252-(OFFSET($C252,0,$A252)/(OFFSET($C247,-$A251,$A252)))),\nMAX(0,T252-(OFFSET($C252,0,$A252)/(OFFSET($C247,-$A251,$A252))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U253,-($A253+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U277=\"n/a\",U253,IFERROR(IF((OFFSET($C253,0,$A253))<0,\nMIN(0,U253-(OFFSET($C253,0,$A253)/(OFFSET($C248,-$A252,$A253)))),\nMAX(0,U253-(OFFSET($C253,0,$A253)/(OFFSET($C248,-$A252,$A253))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V254,-($A254+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V278=\"n/a\",V254,IFERROR(IF((OFFSET($C254,0,$A254))<0,\nMIN(0,V254-(OFFSET($C254,0,$A254)/(OFFSET($C249,-$A253,$A254)))),\nMAX(0,V254-(OFFSET($C254,0,$A254)/(OFFSET($C249,-$A253,$A254))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A255)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W255,-($A255+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C258=\"n/a\",\"n/a\",IF(AND(C258<1,D232=0),0,\nIF(D232=0,C258-1,\nIF(C258<1,D233,\n(((C258-1)*(C234-(C234/(C258))))+((D232/D$10)*D233))/(D234)))))","v":0},0,0,0,0,{"$f":"IF(H258=\"n/a\",\"n/a\",IF(AND(H258<1,I232=0),0,\nIF(I232=0,H258-1,\nIF(H258<1,I233,\n(((H258-1)*(H234-(H234/(H258))))+((I232/I$10)*I233))/(I234)))))","v":0},{"$f":"IF(I258=\"n/a\",\"n/a\",IF(AND(I258<1,J232=0),0,\nIF(J232=0,I258-1,\nIF(I258<1,J233,\n(((I258-1)*(I234-(I234/(I258))))+((J232/J$10)*J233))/(J234)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C259,(-$A235-ROWS(C231:C258)),0)","v":"n/a"},{"$f":"IF(C259=\"n/a\",\"n/a\",MAX(0,C259-1))","v":"n/a"},{"$f":"IF(D259=\"n/a\",\"n/a\",MAX(0,D259-1))","v":"n/a"},{"$f":"IF(E259=\"n/a\",\"n/a\",MAX(0,E259-1))","v":"n/a"},{"$f":"IF(F259=\"n/a\",\"n/a\",MAX(0,F259-1))","v":"n/a"},{"$f":"IF(G259=\"n/a\",\"n/a\",MAX(0,G259-1))","v":"n/a"},{"$f":"IF(H259=\"n/a\",\"n/a\",MAX(0,H259-1))","v":"n/a"},{"$f":"IF(I259=\"n/a\",\"n/a\",MAX(0,I259-1))","v":"n/a"},{"$f":"IF(J259=\"n/a\",\"n/a\",MAX(0,J259-1))","v":"n/a"},{"$f":"IF(K259=\"n/a\",\"n/a\",MAX(0,K259-1))","v":"n/a"},{"$f":"IF(L259=\"n/a\",\"n/a\",MAX(0,L259-1))","v":"n/a"},{"$f":"IF(M259=\"n/a\",\"n/a\",MAX(0,M259-1))","v":"n/a"},{"$f":"IF(N259=\"n/a\",\"n/a\",MAX(0,N259-1))","v":"n/a"},{"$f":"IF(O259=\"n/a\",\"n/a\",MAX(0,O259-1))","v":"n/a"},{"$f":"IF(P259=\"n/a\",\"n/a\",MAX(0,P259-1))","v":"n/a"},{"$f":"IF(Q259=\"n/a\",\"n/a\",MAX(0,Q259-1))","v":"n/a"},{"$f":"IF(R259=\"n/a\",\"n/a\",MAX(0,R259-1))","v":"n/a"},{"$f":"IF(S259=\"n/a\",\"n/a\",MAX(0,S259-1))","v":"n/a"},{"$f":"IF(T259=\"n/a\",\"n/a\",MAX(0,T259-1))","v":"n/a"},{"$f":"IF(U259=\"n/a\",\"n/a\",MAX(0,U259-1))","v":"n/a"},{"$f":"IF(V259=\"n/a\",\"n/a\",MAX(0,V259-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A236)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D260,(-$A236-ROWS(D232:D259)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E261,(-$A237-ROWS(E233:E260)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F262,(-$A238-ROWS(F234:F261)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G263,(-$A239-ROWS(G235:G262)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H264,(-$A240-ROWS(H236:H263)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I265,(-$A241-ROWS(I237:I264)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J266,(-$A242-ROWS(J238:J265)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K267,(-$A243-ROWS(K239:K266)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L268,(-$A244-ROWS(L240:L267)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M269,(-$A245-ROWS(M241:M268)),0)","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N270,(-$A246-ROWS(N242:N269)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O271,(-$A247-ROWS(O243:O270)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P272,(-$A248-ROWS(P244:P271)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q273,(-$A249-ROWS(Q245:Q272)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R274,(-$A250-ROWS(R246:R273)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S275,(-$A251-ROWS(S247:S274)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T276,(-$A252-ROWS(T248:T275)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U277,(-$A253-ROWS(U249:U276)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V278,(-$A254-ROWS(V250:V277)),0)","v":0},{"$f":"IF(V278=\"n/a\",\"n/a\",MAX(0,V278-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W279,(-$A255-ROWS(W251:W278)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C231<>\"n/a\",C231<>\"n/a\"),IF(SUM(C234:C256)=0,0,IF((SUMPRODUCT(C234:C256,C258:C280)/SUM(C234:C256))<0,1,(SUMPRODUCT(C234:C256,C258:C280)/SUM(C234:C256)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C231<>\"n/a\",D231<>\"n/a\"),IF(SUM(D234:D256)=0,0,IF((SUMPRODUCT(D234:D256,D258:D280)/SUM(D234:D256))<0,1,(SUMPRODUCT(D234:D256,D258:D280)/SUM(D234:D256)))),\"n/a\"))","v":0.81017052478321538},{"$f":"(IF(OR($C231<>\"n/a\",E231<>\"n/a\"),IF(SUM(E234:E256)=0,0,IF((SUMPRODUCT(E234:E256,E258:E280)/SUM(E234:E256))<0,1,(SUMPRODUCT(E234:E256,E258:E280)/SUM(E234:E256)))),\"n/a\"))","v":1.1121697126802068},{"$f":"(IF(OR($C231<>\"n/a\",F231<>\"n/a\"),IF(SUM(F234:F256)=0,0,IF((SUMPRODUCT(F234:F256,F258:F280)/SUM(F234:F256))<0,1,(SUMPRODUCT(F234:F256,F258:F280)/SUM(F234:F256)))),\"n/a\"))","v":0.89967644251231282},{"$f":"(IF(OR($C231<>\"n/a\",G231<>\"n/a\"),IF(SUM(G234:G256)=0,0,IF((SUMPRODUCT(G234:G256,G258:G280)/SUM(G234:G256))<0,1,(SUMPRODUCT(G234:G256,G258:G280)/SUM(G234:G256)))),\"n/a\"))","v":0.70753924052841122},{"$f":"(IF(OR($C231<>\"n/a\",H231<>\"n/a\"),IF(SUM(H234:H256)=0,0,IF((SUMPRODUCT(H234:H256,H258:H280)/SUM(H234:H256))<0,1,(SUMPRODUCT(H234:H256,H258:H280)/SUM(H234:H256)))),\"n/a\"))","v":0.5365577096137073},{"$f":"(IF(OR($C231<>\"n/a\",I231<>\"n/a\"),IF(SUM(I234:I256)=0,0,IF((SUMPRODUCT(I234:I256,I258:I280)/SUM(I234:I256))<0,1,(SUMPRODUCT(I234:I256,I258:I280)/SUM(I234:I256)))),\"n/a\"))","v":0.38757388700604484},{"$f":"(IF(OR($C231<>\"n/a\",J231<>\"n/a\"),IF(SUM(J234:J256)=0,0,IF((SUMPRODUCT(J234:J256,J258:J280)/SUM(J234:J256))<0,1,(SUMPRODUCT(J234:J256,J258:J280)/SUM(J234:J256)))),\"n/a\"))","v":0.26147509709580896},{"$f":"(IF(OR($C231<>\"n/a\",K231<>\"n/a\"),IF(SUM(K234:K256)=0,0,IF((SUMPRODUCT(K234:K256,K258:K280)/SUM(K234:K256))<0,1,(SUMPRODUCT(K234:K256,K258:K280)/SUM(K234:K256)))),\"n/a\"))","v":0.15919703751001557},{"$f":"(IF(OR($C231<>\"n/a\",L231<>\"n/a\"),IF(SUM(L234:L256)=0,0,IF((SUMPRODUCT(L234:L256,L258:L280)/SUM(L234:L256))<0,1,(SUMPRODUCT(L234:L256,L258:L280)/SUM(L234:L256)))),\"n/a\"))","v":8.1727121044047821E-2},{"$f":"(IF(OR($C231<>\"n/a\",M231<>\"n/a\"),IF(SUM(M234:M256)=0,0,IF((SUMPRODUCT(M234:M256,M258:M280)/SUM(M234:M256))<0,1,(SUMPRODUCT(M234:M256,M258:M280)/SUM(M234:M256)))),\"n/a\"))","v":3.0108098533574906E-2},{"$f":"(IF(OR($C231<>\"n/a\",N231<>\"n/a\"),IF(SUM(N234:N256)=0,0,IF((SUMPRODUCT(N234:N256,N258:N280)/SUM(N234:N256))<0,1,(SUMPRODUCT(N234:N256,N258:N280)/SUM(N234:N256)))),\"n/a\"))","v":5.4419906116956107E-3},{"$f":"(IF(OR($C231<>\"n/a\",O231<>\"n/a\"),IF(SUM(O234:O256)=0,0,IF((SUMPRODUCT(O234:O256,O258:O280)/SUM(O234:O256))<0,1,(SUMPRODUCT(O234:O256,O258:O280)/SUM(O234:O256)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C231<>\"n/a\",P231<>\"n/a\"),IF(SUM(P234:P256)=0,0,IF((SUMPRODUCT(P234:P256,P258:P280)/SUM(P234:P256))<0,1,(SUMPRODUCT(P234:P256,P258:P280)/SUM(P234:P256)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C231<>\"n/a\",Q231<>\"n/a\"),IF(SUM(Q234:Q256)=0,0,IF((SUMPRODUCT(Q234:Q256,Q258:Q280)/SUM(Q234:Q256))<0,1,(SUMPRODUCT(Q234:Q256,Q258:Q280)/SUM(Q234:Q256)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C231<>\"n/a\",R231<>\"n/a\"),IF(SUM(R234:R256)=0,0,IF((SUMPRODUCT(R234:R256,R258:R280)/SUM(R234:R256))<0,1,(SUMPRODUCT(R234:R256,R258:R280)/SUM(R234:R256)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C231<>\"n/a\",S231<>\"n/a\"),IF(SUM(S234:S256)=0,0,IF((SUMPRODUCT(S234:S256,S258:S280)/SUM(S234:S256))<0,1,(SUMPRODUCT(S234:S256,S258:S280)/SUM(S234:S256)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C231<>\"n/a\",T231<>\"n/a\"),IF(SUM(T234:T256)=0,0,IF((SUMPRODUCT(T234:T256,T258:T280)/SUM(T234:T256))<0,1,(SUMPRODUCT(T234:T256,T258:T280)/SUM(T234:T256)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C231<>\"n/a\",U231<>\"n/a\"),IF(SUM(U234:U256)=0,0,IF((SUMPRODUCT(U234:U256,U258:U280)/SUM(U234:U256))<0,1,(SUMPRODUCT(U234:U256,U258:U280)/SUM(U234:U256)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C231<>\"n/a\",V231<>\"n/a\"),IF(SUM(V234:V256)=0,0,IF((SUMPRODUCT(V234:V256,V258:V280)/SUM(V234:V256))<0,1,(SUMPRODUCT(V234:V256,V258:V280)/SUM(V234:V256)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C231<>\"n/a\",W231<>\"n/a\"),IF(SUM(W234:W256)=0,0,IF((SUMPRODUCT(W234:W256,W258:W280)/SUM(W234:W256))<0,1,(SUMPRODUCT(W234:W256,W258:W280)/SUM(W234:W256)))),\"n/a\"))","v":0}]
[]
["Asset Class 6",{"$f":"VLOOKUP($A283,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Distribution Switching Stations (Ground)"}]
[{"$f":"VALUE(REPLACE(A283,1,12,\"\"))","v":6},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A284,0)","v":13.412444546568004},{"$f":"OFFSET('RFM input'!H$60,$A284,0)-OFFSET('RFM input'!H$114,$A284,0)-OFFSET('RFM input'!H$168,$A284,0)","v":0.26756556428966516},{"$f":"OFFSET('RFM input'!I$60,$A284,0)-OFFSET('RFM input'!I$114,$A284,0)-OFFSET('RFM input'!I$168,$A284,0)","v":0.22074251187696814},{"$f":"OFFSET('RFM input'!J$60,$A284,0)-OFFSET('RFM input'!J$114,$A284,0)-OFFSET('RFM input'!J$168,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A284,0)-OFFSET('RFM input'!K$114,$A284,0)-OFFSET('RFM input'!K$168,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A284,0)-OFFSET('RFM input'!L$114,$A284,0)-OFFSET('RFM input'!L$168,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A284,0)-OFFSET('RFM input'!M$114,$A284,0)-OFFSET('RFM input'!M$168,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A284,0)-OFFSET('RFM input'!N$114,$A284,0)-OFFSET('RFM input'!N$168,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A284,0)-OFFSET('RFM input'!O$114,$A284,0)-OFFSET('RFM input'!O$168,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A284,0)-OFFSET('RFM input'!P$114,$A284,0)-OFFSET('RFM input'!P$168,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A284,0)-OFFSET('RFM input'!Q$114,$A284,0)-OFFSET('RFM input'!Q$168,$A284,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A284,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":40}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A284,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A284,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A284,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A284,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A284,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A284,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A284,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A284,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A284,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A284,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A284,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A284,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A284,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A284,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A284,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A284,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A284,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A284,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A284,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A284,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D312=\"n/a\",0,IF(AND(D286=0,C288=0),0,\nIF(AND(D286<>0,C288=0),(D286/D$10),\nIF(AND(D287<>0,C288<>0),(C288-(C288/C312))+(D286/D$10),\nIF(C312<1,0,(C288-(C288/C312)))))))","v":0},{"$f":"IF(E312=\"n/a\",0,IF(AND(E286=0,D288=0),0,\nIF(AND(E286<>0,D288=0),(E286/E$10),\nIF(AND(E287<>0,D288<>0),(D288-(D288/D312))+(E286/E$10),\nIF(D312<1,0,(D288-(D288/D312)))))))","v":0},{"$f":"IF(F312=\"n/a\",0,IF(AND(F286=0,E288=0),0,\nIF(AND(F286<>0,E288=0),(F286/F$10),\nIF(AND(F287<>0,E288<>0),(E288-(E288/E312))+(F286/F$10),\nIF(E312<1,0,(E288-(E288/E312)))))))","v":0},{"$f":"IF(G312=\"n/a\",0,IF(AND(G286=0,F288=0),0,\nIF(AND(G286<>0,F288=0),(G286/G$10),\nIF(AND(G287<>0,F288<>0),(F288-(F288/F312))+(G286/G$10),\nIF(F312<1,0,(F288-(F288/F312)))))))","v":0},{"$f":"IF(H312=\"n/a\",0,IF(AND(H286=0,G288=0),0,\nIF(AND(H286<>0,G288=0),(H286/H$10),\nIF(AND(H287<>0,G288<>0),(G288-(G288/G312))+(H286/H$10),\nIF(G312<1,0,(G288-(G288/G312)))))))","v":0},{"$f":"IF(I312=\"n/a\",0,IF(AND(I286=0,H288=0),0,\nIF(AND(I286<>0,H288=0),(I286/I$10),\nIF(AND(I287<>0,H288<>0),(H288-(H288/H312))+(I286/I$10),\nIF(H312<1,0,(H288-(H288/H312)))))))","v":0},{"$f":"IF(J312=\"n/a\",0,IF(AND(J286=0,I288=0),0,\nIF(AND(J286<>0,I288=0),(J286/J$10),\nIF(AND(J287<>0,I288<>0),(I288-(I288/I312))+(J286/J$10),\nIF(I312<1,0,(I288-(I288/I312)))))))","v":0},{"$f":"IF(K312=\"n/a\",0,IF(AND(K286=0,J288=0),0,\nIF(AND(K286<>0,J288=0),(K286/K$10),\nIF(AND(K287<>0,J288<>0),(J288-(J288/J312))+(K286/K$10),\nIF(J312<1,0,(J288-(J288/J312)))))))","v":0},{"$f":"IF(L312=\"n/a\",0,IF(AND(L286=0,K288=0),0,\nIF(AND(L286<>0,K288=0),(L286/L$10),\nIF(AND(L287<>0,K288<>0),(K288-(K288/K312))+(L286/L$10),\nIF(K312<1,0,(K288-(K288/K312)))))))","v":0},{"$f":"IF(M312=\"n/a\",0,IF(AND(M286=0,L288=0),0,\nIF(AND(M286<>0,L288=0),(M286/M$10),\nIF(AND(M287<>0,L288<>0),(L288-(L288/L312))+(M286/M$10),\nIF(L312<1,0,(L288-(L288/L312)))))))","v":0},{"$f":"IF(N312=\"n/a\",0,IF(AND(N286=0,M288=0),0,\nIF(AND(N286<>0,M288=0),(N286/N$10),\nIF(AND(N287<>0,M288<>0),(M288-(M288/M312))+(N286/N$10),\nIF(M312<1,0,(M288-(M288/M312)))))))","v":0},{"$f":"IF(O312=\"n/a\",0,IF(AND(O286=0,N288=0),0,\nIF(AND(O286<>0,N288=0),(O286/O$10),\nIF(AND(O287<>0,N288<>0),(N288-(N288/N312))+(O286/O$10),\nIF(N312<1,0,(N288-(N288/N312)))))))","v":0},{"$f":"IF(P312=\"n/a\",0,IF(AND(P286=0,O288=0),0,\nIF(AND(P286<>0,O288=0),(P286/P$10),\nIF(AND(P287<>0,O288<>0),(O288-(O288/O312))+(P286/P$10),\nIF(O312<1,0,(O288-(O288/O312)))))))","v":0},{"$f":"IF(Q312=\"n/a\",0,IF(AND(Q286=0,P288=0),0,\nIF(AND(Q286<>0,P288=0),(Q286/Q$10),\nIF(AND(Q287<>0,P288<>0),(P288-(P288/P312))+(Q286/Q$10),\nIF(P312<1,0,(P288-(P288/P312)))))))","v":0},{"$f":"IF(R312=\"n/a\",0,IF(AND(R286=0,Q288=0),0,\nIF(AND(R286<>0,Q288=0),(R286/R$10),\nIF(AND(R287<>0,Q288<>0),(Q288-(Q288/Q312))+(R286/R$10),\nIF(Q312<1,0,(Q288-(Q288/Q312)))))))","v":0},{"$f":"IF(S312=\"n/a\",0,IF(AND(S286=0,R288=0),0,\nIF(AND(S286<>0,R288=0),(S286/S$10),\nIF(AND(S287<>0,R288<>0),(R288-(R288/R312))+(S286/S$10),\nIF(R312<1,0,(R288-(R288/R312)))))))","v":0},{"$f":"IF(T312=\"n/a\",0,IF(AND(T286=0,S288=0),0,\nIF(AND(T286<>0,S288=0),(T286/T$10),\nIF(AND(T287<>0,S288<>0),(S288-(S288/S312))+(T286/T$10),\nIF(S312<1,0,(S288-(S288/S312)))))))","v":0},{"$f":"IF(U312=\"n/a\",0,IF(AND(U286=0,T288=0),0,\nIF(AND(U286<>0,T288=0),(U286/U$10),\nIF(AND(U287<>0,T288<>0),(T288-(T288/T312))+(U286/U$10),\nIF(T312<1,0,(T288-(T288/T312)))))))","v":0},{"$f":"IF(V312=\"n/a\",0,IF(AND(V286=0,U288=0),0,\nIF(AND(V286<>0,U288=0),(V286/V$10),\nIF(AND(V287<>0,U288<>0),(U288-(U288/U312))+(V286/V$10),\nIF(U312<1,0,(U288-(U288/U312)))))))","v":0},{"$f":"IF(W312=\"n/a\",0,IF(AND(W286=0,V288=0),0,\nIF(AND(W286<>0,V288=0),(W286/W$10),\nIF(AND(W287<>0,V288<>0),(V288-(V288/V312))+(W286/W$10),\nIF(V312<1,0,(V288-(V288/V312)))))))","v":0}]
[{"$f":"A288+1","v":0},"Depreciated starting RAB",{"$f":"C284/C$10","v":13.412444546568004},{"$f":"IF(C313=\"n/a\",C289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,C289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,C289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004},{"$f":"IF(D313=\"n/a\",D289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,D289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,D289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004},{"$f":"IF(E313=\"n/a\",E289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,E289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,E289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004},{"$f":"IF(F313=\"n/a\",F289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,F289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,F289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004},{"$f":"IF(G313=\"n/a\",G289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,G289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,G289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004},{"$f":"IF(H313=\"n/a\",H289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004},{"$f":"IF(I313=\"n/a\",I289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,I289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,I289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004},{"$f":"IF(J313=\"n/a\",J289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,J289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,J289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004},{"$f":"IF(K313=\"n/a\",K289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,K289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,K289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004},{"$f":"IF(L313=\"n/a\",L289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,L289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,L289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004},{"$f":"IF(M313=\"n/a\",M289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,M289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,M289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004},{"$f":"IF(N313=\"n/a\",N289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,N289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,N289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004},{"$f":"IF(O313=\"n/a\",O289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,O289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,O289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004},{"$f":"IF(P313=\"n/a\",P289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,P289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,P289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004},{"$f":"IF(Q313=\"n/a\",Q289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,Q289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,Q289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004},{"$f":"IF(R313=\"n/a\",R289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,R289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,R289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004},{"$f":"IF(S313=\"n/a\",S289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,S289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,S289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004},{"$f":"IF(T313=\"n/a\",T289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,T289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,T289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004},{"$f":"IF(U313=\"n/a\",U289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,U289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,U289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004},{"$f":"IF(V313=\"n/a\",V289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,V289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,V289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":13.412444546568004}]
[{"$f":"A289+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A290)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D290,-($A290+5),0)*((1+D$11)^0.5)/D$10)","v":0.26905132822201017},{"$f":"IF(D314=\"n/a\",D290,IFERROR(IF((OFFSET($C290,0,$A290))<0,\nMIN(0,D290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290)))),\nMAX(0,D290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290))))),0))","v":0.26232504501645992},0.25559876181090968,0.24887247860535944,0.24214619539980919,0.23541991219425895,0.22869362898870871,0.22196734578315847,0.21524106257760822,0.20851477937205798,0.20178849616650774,0.19506221296095749,0.18833592975540725,0.18160964654985701,0.17488336334430676,0.16815708013875652,0.16143079693320628,0.15470451372765603,0.14797823052210579,0.14125194731655555]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E291,-($A291+5),0)*((1+E$11)^0.5)/E$10)","v":0.21835366190415842},{"$f":"IF(E315=\"n/a\",E291,IFERROR(IF((OFFSET($C291,0,$A291))<0,\nMIN(0,E291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291)))),\nMAX(0,E291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291))))),0))","v":0.21289482035655447},0.20743597880895051,0.20197713726134656,0.1965182957137426,0.19105945416613865,0.18560061261853469,0.18014177107093074,0.17468292952332679,0.16922408797572283,0.16376524642811888,0.15830640488051492,0.15284756333291097,0.14738872178530701,0.14192988023770306,0.13647103869009911,0.13101219714249515,0.1255533555948912,0.12009451404728724]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F292,-($A292+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F316=\"n/a\",F292,IFERROR(IF((OFFSET($C292,0,$A292))<0,\nMIN(0,F292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292)))),\nMAX(0,F292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G293,-($A293+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G317=\"n/a\",G293,IFERROR(IF((OFFSET($C293,0,$A293))<0,\nMIN(0,G293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293)))),\nMAX(0,G293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H294,-($A294+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H318=\"n/a\",H294,IFERROR(IF((OFFSET($C294,0,$A294))<0,\nMIN(0,H294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294)))),\nMAX(0,H294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I295,-($A295+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I319=\"n/a\",I295,IFERROR(IF((OFFSET($C295,0,$A295))<0,\nMIN(0,I295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295)))),\nMAX(0,I295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J296,-($A296+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J320=\"n/a\",J296,IFERROR(IF((OFFSET($C296,0,$A296))<0,\nMIN(0,J296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296)))),\nMAX(0,J296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K297,-($A297+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K321=\"n/a\",K297,IFERROR(IF((OFFSET($C297,0,$A297))<0,\nMIN(0,K297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297)))),\nMAX(0,K297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L298,-($A298+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L322=\"n/a\",L298,IFERROR(IF((OFFSET($C298,0,$A298))<0,\nMIN(0,L298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298)))),\nMAX(0,L298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M299,-($A299+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M323=\"n/a\",M299,IFERROR(IF((OFFSET($C299,0,$A299))<0,\nMIN(0,M299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299)))),\nMAX(0,M299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N300,-($A300+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N324=\"n/a\",N300,IFERROR(IF((OFFSET($C300,0,$A300))<0,\nMIN(0,N300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300)))),\nMAX(0,N300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O301,-($A301+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O325=\"n/a\",O301,IFERROR(IF((OFFSET($C301,0,$A301))<0,\nMIN(0,O301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301)))),\nMAX(0,O301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P302,-($A302+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P326=\"n/a\",P302,IFERROR(IF((OFFSET($C302,0,$A302))<0,\nMIN(0,P302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302)))),\nMAX(0,P302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q303,-($A303+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q327=\"n/a\",Q303,IFERROR(IF((OFFSET($C303,0,$A303))<0,\nMIN(0,Q303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303)))),\nMAX(0,Q303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R304,-($A304+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R328=\"n/a\",R304,IFERROR(IF((OFFSET($C304,0,$A304))<0,\nMIN(0,R304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304)))),\nMAX(0,R304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S305,-($A305+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S329=\"n/a\",S305,IFERROR(IF((OFFSET($C305,0,$A305))<0,\nMIN(0,S305-(OFFSET($C305,0,$A305)/(OFFSET($C300,-$A304,$A305)))),\nMAX(0,S305-(OFFSET($C305,0,$A305)/(OFFSET($C300,-$A304,$A305))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T306,-($A306+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T330=\"n/a\",T306,IFERROR(IF((OFFSET($C306,0,$A306))<0,\nMIN(0,T306-(OFFSET($C306,0,$A306)/(OFFSET($C301,-$A305,$A306)))),\nMAX(0,T306-(OFFSET($C306,0,$A306)/(OFFSET($C301,-$A305,$A306))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U307,-($A307+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U331=\"n/a\",U307,IFERROR(IF((OFFSET($C307,0,$A307))<0,\nMIN(0,U307-(OFFSET($C307,0,$A307)/(OFFSET($C302,-$A306,$A307)))),\nMAX(0,U307-(OFFSET($C307,0,$A307)/(OFFSET($C302,-$A306,$A307))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V308,-($A308+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V332=\"n/a\",V308,IFERROR(IF((OFFSET($C308,0,$A308))<0,\nMIN(0,V308-(OFFSET($C308,0,$A308)/(OFFSET($C303,-$A307,$A308)))),\nMAX(0,V308-(OFFSET($C308,0,$A308)/(OFFSET($C303,-$A307,$A308))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A309)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W309,-($A309+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C312=\"n/a\",\"n/a\",IF(AND(C312<1,D286=0),0,\nIF(D286=0,C312-1,\nIF(C312<1,D287,\n(((C312-1)*(C288-(C288/(C312))))+((D286/D$10)*D287))/(D288)))))","v":0},0,0,0,0,{"$f":"IF(H312=\"n/a\",\"n/a\",IF(AND(H312<1,I286=0),0,\nIF(I286=0,H312-1,\nIF(H312<1,I287,\n(((H312-1)*(H288-(H288/(H312))))+((I286/I$10)*I287))/(I288)))))","v":0},{"$f":"IF(I312=\"n/a\",\"n/a\",IF(AND(I312<1,J286=0),0,\nIF(J286=0,I312-1,\nIF(I312<1,J287,\n(((I312-1)*(I288-(I288/(I312))))+((J286/J$10)*J287))/(J288)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C313,(-$A289-ROWS(C285:C312)),0)","v":"n/a"},{"$f":"IF(C313=\"n/a\",\"n/a\",MAX(0,C313-1))","v":"n/a"},{"$f":"IF(D313=\"n/a\",\"n/a\",MAX(0,D313-1))","v":"n/a"},{"$f":"IF(E313=\"n/a\",\"n/a\",MAX(0,E313-1))","v":"n/a"},{"$f":"IF(F313=\"n/a\",\"n/a\",MAX(0,F313-1))","v":"n/a"},{"$f":"IF(G313=\"n/a\",\"n/a\",MAX(0,G313-1))","v":"n/a"},{"$f":"IF(H313=\"n/a\",\"n/a\",MAX(0,H313-1))","v":"n/a"},{"$f":"IF(I313=\"n/a\",\"n/a\",MAX(0,I313-1))","v":"n/a"},{"$f":"IF(J313=\"n/a\",\"n/a\",MAX(0,J313-1))","v":"n/a"},{"$f":"IF(K313=\"n/a\",\"n/a\",MAX(0,K313-1))","v":"n/a"},{"$f":"IF(L313=\"n/a\",\"n/a\",MAX(0,L313-1))","v":"n/a"},{"$f":"IF(M313=\"n/a\",\"n/a\",MAX(0,M313-1))","v":"n/a"},{"$f":"IF(N313=\"n/a\",\"n/a\",MAX(0,N313-1))","v":"n/a"},{"$f":"IF(O313=\"n/a\",\"n/a\",MAX(0,O313-1))","v":"n/a"},{"$f":"IF(P313=\"n/a\",\"n/a\",MAX(0,P313-1))","v":"n/a"},{"$f":"IF(Q313=\"n/a\",\"n/a\",MAX(0,Q313-1))","v":"n/a"},{"$f":"IF(R313=\"n/a\",\"n/a\",MAX(0,R313-1))","v":"n/a"},{"$f":"IF(S313=\"n/a\",\"n/a\",MAX(0,S313-1))","v":"n/a"},{"$f":"IF(T313=\"n/a\",\"n/a\",MAX(0,T313-1))","v":"n/a"},{"$f":"IF(U313=\"n/a\",\"n/a\",MAX(0,U313-1))","v":"n/a"},{"$f":"IF(V313=\"n/a\",\"n/a\",MAX(0,V313-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A290)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D314,(-$A290-ROWS(D286:D313)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E315,(-$A291-ROWS(E287:E314)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F316,(-$A292-ROWS(F288:F315)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G317,(-$A293-ROWS(G289:G316)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H318,(-$A294-ROWS(H290:H317)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I319,(-$A295-ROWS(I291:I318)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J320,(-$A296-ROWS(J292:J319)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K321,(-$A297-ROWS(K293:K320)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L322,(-$A298-ROWS(L294:L321)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M323,(-$A299-ROWS(M295:M322)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N324,(-$A300-ROWS(N296:N323)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O325,(-$A301-ROWS(O297:O324)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P326,(-$A302-ROWS(P298:P325)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q327,(-$A303-ROWS(Q299:Q326)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R328,(-$A304-ROWS(R300:R327)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S329,(-$A305-ROWS(S301:S328)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T330,(-$A306-ROWS(T302:T329)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U331,(-$A307-ROWS(U303:U330)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V332,(-$A308-ROWS(V304:V331)),0)","v":0},{"$f":"IF(V332=\"n/a\",\"n/a\",MAX(0,V332-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W333,(-$A309-ROWS(W305:W332)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C285<>\"n/a\",C285<>\"n/a\"),IF(SUM(C288:C310)=0,0,IF((SUMPRODUCT(C288:C310,C312:C334)/SUM(C288:C310))<0,1,(SUMPRODUCT(C288:C310,C312:C334)/SUM(C288:C310)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C285<>\"n/a\",D285<>\"n/a\"),IF(SUM(D288:D310)=0,0,IF((SUMPRODUCT(D288:D310,D312:D334)/SUM(D288:D310))<0,1,(SUMPRODUCT(D288:D310,D312:D334)/SUM(D288:D310)))),\"n/a\"))","v":0.78661377581605885},{"$f":"(IF(OR($C285<>\"n/a\",E285<>\"n/a\"),IF(SUM(E288:E310)=0,0,IF((SUMPRODUCT(E288:E310,E312:E334)/SUM(E288:E310))<0,1,(SUMPRODUCT(E288:E310,E312:E334)/SUM(E288:E310)))),\"n/a\"))","v":1.3650511037571142},{"$f":"(IF(OR($C285<>\"n/a\",F285<>\"n/a\"),IF(SUM(F288:F310)=0,0,IF((SUMPRODUCT(F288:F310,F312:F334)/SUM(F288:F310))<0,1,(SUMPRODUCT(F288:F310,F312:F334)/SUM(F288:F310)))),\"n/a\"))","v":1.2978698396058184},{"$f":"(IF(OR($C285<>\"n/a\",G285<>\"n/a\"),IF(SUM(G288:G310)=0,0,IF((SUMPRODUCT(G288:G310,G312:G334)/SUM(G288:G310))<0,1,(SUMPRODUCT(G288:G310,G312:G334)/SUM(G288:G310)))),\"n/a\"))","v":1.2323277296978972},{"$f":"(IF(OR($C285<>\"n/a\",H285<>\"n/a\"),IF(SUM(H288:H310)=0,0,IF((SUMPRODUCT(H288:H310,H312:H334)/SUM(H288:H310))<0,1,(SUMPRODUCT(H288:H310,H312:H334)/SUM(H288:H310)))),\"n/a\"))","v":1.1684290983290464},{"$f":"(IF(OR($C285<>\"n/a\",I285<>\"n/a\"),IF(SUM(I288:I310)=0,0,IF((SUMPRODUCT(I288:I310,I312:I334)/SUM(I288:I310))<0,1,(SUMPRODUCT(I288:I310,I312:I334)/SUM(I288:I310)))),\"n/a\"))","v":1.1061782850190656},{"$f":"(IF(OR($C285<>\"n/a\",J285<>\"n/a\"),IF(SUM(J288:J310)=0,0,IF((SUMPRODUCT(J288:J310,J312:J334)/SUM(J288:J310))<0,1,(SUMPRODUCT(J288:J310,J312:J334)/SUM(J288:J310)))),\"n/a\"))","v":1.0455796445789165},{"$f":"(IF(OR($C285<>\"n/a\",K285<>\"n/a\"),IF(SUM(K288:K310)=0,0,IF((SUMPRODUCT(K288:K310,K312:K334)/SUM(K288:K310))<0,1,(SUMPRODUCT(K288:K310,K312:K334)/SUM(K288:K310)))),\"n/a\"))","v":0.98663754717813168},{"$f":"(IF(OR($C285<>\"n/a\",L285<>\"n/a\"),IF(SUM(L288:L310)=0,0,IF((SUMPRODUCT(L288:L310,L312:L334)/SUM(L288:L310))<0,1,(SUMPRODUCT(L288:L310,L312:L334)/SUM(L288:L310)))),\"n/a\"))","v":0.929356378412585},{"$f":"(IF(OR($C285<>\"n/a\",M285<>\"n/a\"),IF(SUM(M288:M310)=0,0,IF((SUMPRODUCT(M288:M310,M312:M334)/SUM(M288:M310))<0,1,(SUMPRODUCT(M288:M310,M312:M334)/SUM(M288:M310)))),\"n/a\"))","v":0.87374053937261764},{"$f":"(IF(OR($C285<>\"n/a\",N285<>\"n/a\"),IF(SUM(N288:N310)=0,0,IF((SUMPRODUCT(N288:N310,N312:N334)/SUM(N288:N310))<0,1,(SUMPRODUCT(N288:N310,N312:N334)/SUM(N288:N310)))),\"n/a\"))","v":0.81979444671152646},{"$f":"(IF(OR($C285<>\"n/a\",O285<>\"n/a\"),IF(SUM(O288:O310)=0,0,IF((SUMPRODUCT(O288:O310,O312:O334)/SUM(O288:O310))<0,1,(SUMPRODUCT(O288:O310,O312:O334)/SUM(O288:O310)))),\"n/a\"))","v":0.76752253271441739},{"$f":"(IF(OR($C285<>\"n/a\",P285<>\"n/a\"),IF(SUM(P288:P310)=0,0,IF((SUMPRODUCT(P288:P310,P312:P334)/SUM(P288:P310))<0,1,(SUMPRODUCT(P288:P310,P312:P334)/SUM(P288:P310)))),\"n/a\"))","v":0.71692924536742275},{"$f":"(IF(OR($C285<>\"n/a\",Q285<>\"n/a\"),IF(SUM(Q288:Q310)=0,0,IF((SUMPRODUCT(Q288:Q310,Q312:Q334)/SUM(Q288:Q310))<0,1,(SUMPRODUCT(Q288:Q310,Q312:Q334)/SUM(Q288:Q310)))),\"n/a\"))","v":0.6680190484272871},{"$f":"(IF(OR($C285<>\"n/a\",R285<>\"n/a\"),IF(SUM(R288:R310)=0,0,IF((SUMPRODUCT(R288:R310,R312:R334)/SUM(R288:R310))<0,1,(SUMPRODUCT(R288:R310,R312:R334)/SUM(R288:R310)))),\"n/a\"))","v":0.62079642149132497},{"$f":"(IF(OR($C285<>\"n/a\",S285<>\"n/a\"),IF(SUM(S288:S310)=0,0,IF((SUMPRODUCT(S288:S310,S312:S334)/SUM(S288:S310))<0,1,(SUMPRODUCT(S288:S310,S312:S334)/SUM(S288:S310)))),\"n/a\"))","v":0.57526586006774916},{"$f":"(IF(OR($C285<>\"n/a\",T285<>\"n/a\"),IF(SUM(T288:T310)=0,0,IF((SUMPRODUCT(T288:T310,T312:T334)/SUM(T288:T310))<0,1,(SUMPRODUCT(T288:T310,T312:T334)/SUM(T288:T310)))),\"n/a\"))","v":0.53143187564637562},{"$f":"(IF(OR($C285<>\"n/a\",U285<>\"n/a\"),IF(SUM(U288:U310)=0,0,IF((SUMPRODUCT(U288:U310,U312:U334)/SUM(U288:U310))<0,1,(SUMPRODUCT(U288:U310,U312:U334)/SUM(U288:U310)))),\"n/a\"))","v":0.48929899576970526},{"$f":"(IF(OR($C285<>\"n/a\",V285<>\"n/a\"),IF(SUM(V288:V310)=0,0,IF((SUMPRODUCT(V288:V310,V312:V334)/SUM(V288:V310))<0,1,(SUMPRODUCT(V288:V310,V312:V334)/SUM(V288:V310)))),\"n/a\"))","v":0.44887176410438501},{"$f":"(IF(OR($C285<>\"n/a\",W285<>\"n/a\"),IF(SUM(W288:W310)=0,0,IF((SUMPRODUCT(W288:W310,W312:W334)/SUM(W288:W310))<0,1,(SUMPRODUCT(W288:W310,W312:W334)/SUM(W288:W310)))),\"n/a\"))","v":0.41015474051305167}]
[]
["Asset Class 7",{"$f":"VLOOKUP($A337,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Overhead High Voltage Lines Urban"}]
[{"$f":"VALUE(REPLACE(A337,1,12,\"\"))","v":7},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A338,0)","v":102.21456686839245},{"$f":"OFFSET('RFM input'!H$60,$A338,0)-OFFSET('RFM input'!H$114,$A338,0)-OFFSET('RFM input'!H$168,$A338,0)","v":6.1474467619937432},{"$f":"OFFSET('RFM input'!I$60,$A338,0)-OFFSET('RFM input'!I$114,$A338,0)-OFFSET('RFM input'!I$168,$A338,0)","v":6.3626281414151524},{"$f":"OFFSET('RFM input'!J$60,$A338,0)-OFFSET('RFM input'!J$114,$A338,0)-OFFSET('RFM input'!J$168,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A338,0)-OFFSET('RFM input'!K$114,$A338,0)-OFFSET('RFM input'!K$168,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A338,0)-OFFSET('RFM input'!L$114,$A338,0)-OFFSET('RFM input'!L$168,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A338,0)-OFFSET('RFM input'!M$114,$A338,0)-OFFSET('RFM input'!M$168,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A338,0)-OFFSET('RFM input'!N$114,$A338,0)-OFFSET('RFM input'!N$168,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A338,0)-OFFSET('RFM input'!O$114,$A338,0)-OFFSET('RFM input'!O$168,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A338,0)-OFFSET('RFM input'!P$114,$A338,0)-OFFSET('RFM input'!P$168,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A338,0)-OFFSET('RFM input'!Q$114,$A338,0)-OFFSET('RFM input'!Q$168,$A338,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A338,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":35}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A338,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A338,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A338,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A338,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A338,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A338,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A338,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A338,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A338,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A338,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A338,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A338,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A338,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A338,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A338,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A338,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A338,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A338,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A338,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A338,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D366=\"n/a\",0,IF(AND(D340=0,C342=0),0,\nIF(AND(D340<>0,C342=0),(D340/D$10),\nIF(AND(D341<>0,C342<>0),(C342-(C342/C366))+(D340/D$10),\nIF(C366<1,0,(C342-(C342/C366)))))))","v":0},{"$f":"IF(E366=\"n/a\",0,IF(AND(E340=0,D342=0),0,\nIF(AND(E340<>0,D342=0),(E340/E$10),\nIF(AND(E341<>0,D342<>0),(D342-(D342/D366))+(E340/E$10),\nIF(D366<1,0,(D342-(D342/D366)))))))","v":0},{"$f":"IF(F366=\"n/a\",0,IF(AND(F340=0,E342=0),0,\nIF(AND(F340<>0,E342=0),(F340/F$10),\nIF(AND(F341<>0,E342<>0),(E342-(E342/E366))+(F340/F$10),\nIF(E366<1,0,(E342-(E342/E366)))))))","v":0},{"$f":"IF(G366=\"n/a\",0,IF(AND(G340=0,F342=0),0,\nIF(AND(G340<>0,F342=0),(G340/G$10),\nIF(AND(G341<>0,F342<>0),(F342-(F342/F366))+(G340/G$10),\nIF(F366<1,0,(F342-(F342/F366)))))))","v":0},{"$f":"IF(H366=\"n/a\",0,IF(AND(H340=0,G342=0),0,\nIF(AND(H340<>0,G342=0),(H340/H$10),\nIF(AND(H341<>0,G342<>0),(G342-(G342/G366))+(H340/H$10),\nIF(G366<1,0,(G342-(G342/G366)))))))","v":0},{"$f":"IF(I366=\"n/a\",0,IF(AND(I340=0,H342=0),0,\nIF(AND(I340<>0,H342=0),(I340/I$10),\nIF(AND(I341<>0,H342<>0),(H342-(H342/H366))+(I340/I$10),\nIF(H366<1,0,(H342-(H342/H366)))))))","v":0},{"$f":"IF(J366=\"n/a\",0,IF(AND(J340=0,I342=0),0,\nIF(AND(J340<>0,I342=0),(J340/J$10),\nIF(AND(J341<>0,I342<>0),(I342-(I342/I366))+(J340/J$10),\nIF(I366<1,0,(I342-(I342/I366)))))))","v":0},{"$f":"IF(K366=\"n/a\",0,IF(AND(K340=0,J342=0),0,\nIF(AND(K340<>0,J342=0),(K340/K$10),\nIF(AND(K341<>0,J342<>0),(J342-(J342/J366))+(K340/K$10),\nIF(J366<1,0,(J342-(J342/J366)))))))","v":0},{"$f":"IF(L366=\"n/a\",0,IF(AND(L340=0,K342=0),0,\nIF(AND(L340<>0,K342=0),(L340/L$10),\nIF(AND(L341<>0,K342<>0),(K342-(K342/K366))+(L340/L$10),\nIF(K366<1,0,(K342-(K342/K366)))))))","v":0},{"$f":"IF(M366=\"n/a\",0,IF(AND(M340=0,L342=0),0,\nIF(AND(M340<>0,L342=0),(M340/M$10),\nIF(AND(M341<>0,L342<>0),(L342-(L342/L366))+(M340/M$10),\nIF(L366<1,0,(L342-(L342/L366)))))))","v":0},{"$f":"IF(N366=\"n/a\",0,IF(AND(N340=0,M342=0),0,\nIF(AND(N340<>0,M342=0),(N340/N$10),\nIF(AND(N341<>0,M342<>0),(M342-(M342/M366))+(N340/N$10),\nIF(M366<1,0,(M342-(M342/M366)))))))","v":0},{"$f":"IF(O366=\"n/a\",0,IF(AND(O340=0,N342=0),0,\nIF(AND(O340<>0,N342=0),(O340/O$10),\nIF(AND(O341<>0,N342<>0),(N342-(N342/N366))+(O340/O$10),\nIF(N366<1,0,(N342-(N342/N366)))))))","v":0},{"$f":"IF(P366=\"n/a\",0,IF(AND(P340=0,O342=0),0,\nIF(AND(P340<>0,O342=0),(P340/P$10),\nIF(AND(P341<>0,O342<>0),(O342-(O342/O366))+(P340/P$10),\nIF(O366<1,0,(O342-(O342/O366)))))))","v":0},{"$f":"IF(Q366=\"n/a\",0,IF(AND(Q340=0,P342=0),0,\nIF(AND(Q340<>0,P342=0),(Q340/Q$10),\nIF(AND(Q341<>0,P342<>0),(P342-(P342/P366))+(Q340/Q$10),\nIF(P366<1,0,(P342-(P342/P366)))))))","v":0},{"$f":"IF(R366=\"n/a\",0,IF(AND(R340=0,Q342=0),0,\nIF(AND(R340<>0,Q342=0),(R340/R$10),\nIF(AND(R341<>0,Q342<>0),(Q342-(Q342/Q366))+(R340/R$10),\nIF(Q366<1,0,(Q342-(Q342/Q366)))))))","v":0},{"$f":"IF(S366=\"n/a\",0,IF(AND(S340=0,R342=0),0,\nIF(AND(S340<>0,R342=0),(S340/S$10),\nIF(AND(S341<>0,R342<>0),(R342-(R342/R366))+(S340/S$10),\nIF(R366<1,0,(R342-(R342/R366)))))))","v":0},{"$f":"IF(T366=\"n/a\",0,IF(AND(T340=0,S342=0),0,\nIF(AND(T340<>0,S342=0),(T340/T$10),\nIF(AND(T341<>0,S342<>0),(S342-(S342/S366))+(T340/T$10),\nIF(S366<1,0,(S342-(S342/S366)))))))","v":0},{"$f":"IF(U366=\"n/a\",0,IF(AND(U340=0,T342=0),0,\nIF(AND(U340<>0,T342=0),(U340/U$10),\nIF(AND(U341<>0,T342<>0),(T342-(T342/T366))+(U340/U$10),\nIF(T366<1,0,(T342-(T342/T366)))))))","v":0},{"$f":"IF(V366=\"n/a\",0,IF(AND(V340=0,U342=0),0,\nIF(AND(V340<>0,U342=0),(V340/V$10),\nIF(AND(V341<>0,U342<>0),(U342-(U342/U366))+(V340/V$10),\nIF(U366<1,0,(U342-(U342/U366)))))))","v":0},{"$f":"IF(W366=\"n/a\",0,IF(AND(W340=0,V342=0),0,\nIF(AND(W340<>0,V342=0),(W340/W$10),\nIF(AND(W341<>0,V342<>0),(V342-(V342/V366))+(W340/W$10),\nIF(V366<1,0,(V342-(V342/V366)))))))","v":0}]
[{"$f":"A342+1","v":0},"Depreciated starting RAB",{"$f":"C338/C$10","v":102.21456686839245},{"$f":"IF(C367=\"n/a\",C343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,C343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,C343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245},{"$f":"IF(D367=\"n/a\",D343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,D343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,D343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245},{"$f":"IF(E367=\"n/a\",E343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,E343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,E343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245},{"$f":"IF(F367=\"n/a\",F343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,F343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,F343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245},{"$f":"IF(G367=\"n/a\",G343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,G343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,G343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245},{"$f":"IF(H367=\"n/a\",H343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245},{"$f":"IF(I367=\"n/a\",I343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,I343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,I343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245},{"$f":"IF(J367=\"n/a\",J343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,J343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,J343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245},{"$f":"IF(K367=\"n/a\",K343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,K343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,K343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245},{"$f":"IF(L367=\"n/a\",L343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,L343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,L343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245},{"$f":"IF(M367=\"n/a\",M343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,M343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,M343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245},{"$f":"IF(N367=\"n/a\",N343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,N343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,N343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245},{"$f":"IF(O367=\"n/a\",O343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,O343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,O343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245},{"$f":"IF(P367=\"n/a\",P343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,P343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,P343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245},{"$f":"IF(Q367=\"n/a\",Q343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,Q343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,Q343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245},{"$f":"IF(R367=\"n/a\",R343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,R343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,R343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245},{"$f":"IF(S367=\"n/a\",S343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,S343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,S343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245},{"$f":"IF(T367=\"n/a\",T343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,T343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,T343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245},{"$f":"IF(U367=\"n/a\",U343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,U343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,U343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245},{"$f":"IF(V367=\"n/a\",V343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,V343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,V343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":102.21456686839245}]
[{"$f":"A343+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A344)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D344,-($A344+5),0)*((1+D$11)^0.5)/D$10)","v":6.181582898679455},{"$f":"IF(D368=\"n/a\",D344,IFERROR(IF((OFFSET($C344,0,$A344))<0,\nMIN(0,D344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344)))),\nMAX(0,D344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344))))),0))","v":6.0049662444314702},5.8283495901834854,5.6517329359355006,5.4751162816875159,5.2984996274395311,5.1218829731915463,4.9452663189435615,4.7686496646955767,4.5920330104475919,4.4154163561996072,4.2387997019516224,4.0621830477036376,3.8855663934556532,3.7089497392076689,3.5323330849596846,3.3557164307117002,3.1790997764637159,3.0024831222157315,2.8258664679677472]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E345,-($A345+5),0)*((1+E$11)^0.5)/E$10)","v":6.2937725144071148},{"$f":"IF(E369=\"n/a\",E345,IFERROR(IF((OFFSET($C345,0,$A345))<0,\nMIN(0,E345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345)))),\nMAX(0,E345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345))))),0))","v":6.113950442566912},5.9341283707267092,5.7543062988865064,5.5744842270463035,5.3946621552061007,5.2148400833658979,5.0350180115256951,4.8551959396854922,4.6753738678452894,4.4955517960050866,4.3157297241648838,4.1359076523246809,3.9560855804844777,3.7762635086442744,3.5964414368040711,3.4166193649638679,3.2367972931236646,3.0569752212834613]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F346,-($A346+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F370=\"n/a\",F346,IFERROR(IF((OFFSET($C346,0,$A346))<0,\nMIN(0,F346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346)))),\nMAX(0,F346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G347,-($A347+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G371=\"n/a\",G347,IFERROR(IF((OFFSET($C347,0,$A347))<0,\nMIN(0,G347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347)))),\nMAX(0,G347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H348,-($A348+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H372=\"n/a\",H348,IFERROR(IF((OFFSET($C348,0,$A348))<0,\nMIN(0,H348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348)))),\nMAX(0,H348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I349,-($A349+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I373=\"n/a\",I349,IFERROR(IF((OFFSET($C349,0,$A349))<0,\nMIN(0,I349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349)))),\nMAX(0,I349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J350,-($A350+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J374=\"n/a\",J350,IFERROR(IF((OFFSET($C350,0,$A350))<0,\nMIN(0,J350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350)))),\nMAX(0,J350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K351,-($A351+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K375=\"n/a\",K351,IFERROR(IF((OFFSET($C351,0,$A351))<0,\nMIN(0,K351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351)))),\nMAX(0,K351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L352,-($A352+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L376=\"n/a\",L352,IFERROR(IF((OFFSET($C352,0,$A352))<0,\nMIN(0,L352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352)))),\nMAX(0,L352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M353,-($A353+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M377=\"n/a\",M353,IFERROR(IF((OFFSET($C353,0,$A353))<0,\nMIN(0,M353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353)))),\nMAX(0,M353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N354,-($A354+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N378=\"n/a\",N354,IFERROR(IF((OFFSET($C354,0,$A354))<0,\nMIN(0,N354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354)))),\nMAX(0,N354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O355,-($A355+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O379=\"n/a\",O355,IFERROR(IF((OFFSET($C355,0,$A355))<0,\nMIN(0,O355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355)))),\nMAX(0,O355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P356,-($A356+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P380=\"n/a\",P356,IFERROR(IF((OFFSET($C356,0,$A356))<0,\nMIN(0,P356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356)))),\nMAX(0,P356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q357,-($A357+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q381=\"n/a\",Q357,IFERROR(IF((OFFSET($C357,0,$A357))<0,\nMIN(0,Q357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357)))),\nMAX(0,Q357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R358,-($A358+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R382=\"n/a\",R358,IFERROR(IF((OFFSET($C358,0,$A358))<0,\nMIN(0,R358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358)))),\nMAX(0,R358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S359,-($A359+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S383=\"n/a\",S359,IFERROR(IF((OFFSET($C359,0,$A359))<0,\nMIN(0,S359-(OFFSET($C359,0,$A359)/(OFFSET($C354,-$A358,$A359)))),\nMAX(0,S359-(OFFSET($C359,0,$A359)/(OFFSET($C354,-$A358,$A359))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T360,-($A360+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T384=\"n/a\",T360,IFERROR(IF((OFFSET($C360,0,$A360))<0,\nMIN(0,T360-(OFFSET($C360,0,$A360)/(OFFSET($C355,-$A359,$A360)))),\nMAX(0,T360-(OFFSET($C360,0,$A360)/(OFFSET($C355,-$A359,$A360))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U361,-($A361+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U385=\"n/a\",U361,IFERROR(IF((OFFSET($C361,0,$A361))<0,\nMIN(0,U361-(OFFSET($C361,0,$A361)/(OFFSET($C356,-$A360,$A361)))),\nMAX(0,U361-(OFFSET($C361,0,$A361)/(OFFSET($C356,-$A360,$A361))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V362,-($A362+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V386=\"n/a\",V362,IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,V362-(OFFSET($C362,0,$A362)/(OFFSET($C357,-$A361,$A362)))),\nMAX(0,V362-(OFFSET($C362,0,$A362)/(OFFSET($C357,-$A361,$A362))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A363)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W363,-($A363+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C366=\"n/a\",\"n/a\",IF(AND(C366<1,D340=0),0,\nIF(D340=0,C366-1,\nIF(C366<1,D341,\n(((C366-1)*(C342-(C342/(C366))))+((D340/D$10)*D341))/(D342)))))","v":0},0,0,0,0,{"$f":"IF(H366=\"n/a\",\"n/a\",IF(AND(H366<1,I340=0),0,\nIF(I340=0,H366-1,\nIF(H366<1,I341,\n(((H366-1)*(H342-(H342/(H366))))+((I340/I$10)*I341))/(I342)))))","v":0},{"$f":"IF(I366=\"n/a\",\"n/a\",IF(AND(I366<1,J340=0),0,\nIF(J340=0,I366-1,\nIF(I366<1,J341,\n(((I366-1)*(I342-(I342/(I366))))+((J340/J$10)*J341))/(J342)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C367,(-$A343-ROWS(C339:C366)),0)","v":"n/a"},{"$f":"IF(C367=\"n/a\",\"n/a\",MAX(0,C367-1))","v":"n/a"},{"$f":"IF(D367=\"n/a\",\"n/a\",MAX(0,D367-1))","v":"n/a"},{"$f":"IF(E367=\"n/a\",\"n/a\",MAX(0,E367-1))","v":"n/a"},{"$f":"IF(F367=\"n/a\",\"n/a\",MAX(0,F367-1))","v":"n/a"},{"$f":"IF(G367=\"n/a\",\"n/a\",MAX(0,G367-1))","v":"n/a"},{"$f":"IF(H367=\"n/a\",\"n/a\",MAX(0,H367-1))","v":"n/a"},{"$f":"IF(I367=\"n/a\",\"n/a\",MAX(0,I367-1))","v":"n/a"},{"$f":"IF(J367=\"n/a\",\"n/a\",MAX(0,J367-1))","v":"n/a"},{"$f":"IF(K367=\"n/a\",\"n/a\",MAX(0,K367-1))","v":"n/a"},{"$f":"IF(L367=\"n/a\",\"n/a\",MAX(0,L367-1))","v":"n/a"},{"$f":"IF(M367=\"n/a\",\"n/a\",MAX(0,M367-1))","v":"n/a"},{"$f":"IF(N367=\"n/a\",\"n/a\",MAX(0,N367-1))","v":"n/a"},{"$f":"IF(O367=\"n/a\",\"n/a\",MAX(0,O367-1))","v":"n/a"},{"$f":"IF(P367=\"n/a\",\"n/a\",MAX(0,P367-1))","v":"n/a"},{"$f":"IF(Q367=\"n/a\",\"n/a\",MAX(0,Q367-1))","v":"n/a"},{"$f":"IF(R367=\"n/a\",\"n/a\",MAX(0,R367-1))","v":"n/a"},{"$f":"IF(S367=\"n/a\",\"n/a\",MAX(0,S367-1))","v":"n/a"},{"$f":"IF(T367=\"n/a\",\"n/a\",MAX(0,T367-1))","v":"n/a"},{"$f":"IF(U367=\"n/a\",\"n/a\",MAX(0,U367-1))","v":"n/a"},{"$f":"IF(V367=\"n/a\",\"n/a\",MAX(0,V367-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A344)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D368,(-$A344-ROWS(D340:D367)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E369,(-$A345-ROWS(E341:E368)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F370,(-$A346-ROWS(F342:F369)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G371,(-$A347-ROWS(G343:G370)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H372,(-$A348-ROWS(H344:H371)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I373,(-$A349-ROWS(I345:I372)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J374,(-$A350-ROWS(J346:J373)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K375,(-$A351-ROWS(K347:K374)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L376,(-$A352-ROWS(L348:L375)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M377,(-$A353-ROWS(M349:M376)),0)","v":35},34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N378,(-$A354-ROWS(N350:N377)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O379,(-$A355-ROWS(O351:O378)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P380,(-$A356-ROWS(P352:P379)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q381,(-$A357-ROWS(Q353:Q380)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R382,(-$A358-ROWS(R354:R381)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S383,(-$A359-ROWS(S355:S382)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T384,(-$A360-ROWS(T356:T383)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U385,(-$A361-ROWS(U357:U384)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V386,(-$A362-ROWS(V358:V385)),0)","v":0},{"$f":"IF(V386=\"n/a\",\"n/a\",MAX(0,V386-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W387,(-$A363-ROWS(W359:W386)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C339<>\"n/a\",C339<>\"n/a\"),IF(SUM(C342:C364)=0,0,IF((SUMPRODUCT(C342:C364,C366:C388)/SUM(C342:C364))<0,1,(SUMPRODUCT(C342:C364,C366:C388)/SUM(C342:C364)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C339<>\"n/a\",D339<>\"n/a\"),IF(SUM(D342:D364)=0,0,IF((SUMPRODUCT(D342:D364,D366:D388)/SUM(D342:D364))<0,1,(SUMPRODUCT(D342:D364,D366:D388)/SUM(D342:D364)))),\"n/a\"))","v":1.9959694317436394},{"$f":"(IF(OR($C339<>\"n/a\",E339<>\"n/a\"),IF(SUM(E342:E364)=0,0,IF((SUMPRODUCT(E342:E364,E366:E388)/SUM(E342:E364))<0,1,(SUMPRODUCT(E342:E364,E366:E388)/SUM(E342:E364)))),\"n/a\"))","v":3.7065639489668651},{"$f":"(IF(OR($C339<>\"n/a\",F339<>\"n/a\"),IF(SUM(F342:F364)=0,0,IF((SUMPRODUCT(F342:F364,F366:F388)/SUM(F342:F364))<0,1,(SUMPRODUCT(F342:F364,F366:F388)/SUM(F342:F364)))),\"n/a\"))","v":3.5057886782220669},{"$f":"(IF(OR($C339<>\"n/a\",G339<>\"n/a\"),IF(SUM(G342:G364)=0,0,IF((SUMPRODUCT(G342:G364,G366:G388)/SUM(G342:G364))<0,1,(SUMPRODUCT(G342:G364,G366:G388)/SUM(G342:G364)))),\"n/a\"))","v":3.3100199728992497},{"$f":"(IF(OR($C339<>\"n/a\",H339<>\"n/a\"),IF(SUM(H342:H364)=0,0,IF((SUMPRODUCT(H342:H364,H366:H388)/SUM(H342:H364))<0,1,(SUMPRODUCT(H342:H364,H366:H388)/SUM(H342:H364)))),\"n/a\"))","v":3.1193050245810539},{"$f":"(IF(OR($C339<>\"n/a\",I339<>\"n/a\"),IF(SUM(I342:I364)=0,0,IF((SUMPRODUCT(I342:I364,I366:I388)/SUM(I342:I364))<0,1,(SUMPRODUCT(I342:I364,I366:I388)/SUM(I342:I364)))),\"n/a\"))","v":2.9336916198195064},{"$f":"(IF(OR($C339<>\"n/a\",J339<>\"n/a\"),IF(SUM(J342:J364)=0,0,IF((SUMPRODUCT(J342:J364,J366:J388)/SUM(J342:J364))<0,1,(SUMPRODUCT(J342:J364,J366:J388)/SUM(J342:J364)))),\"n/a\"))","v":2.7532281495420308},{"$f":"(IF(OR($C339<>\"n/a\",K339<>\"n/a\"),IF(SUM(K342:K364)=0,0,IF((SUMPRODUCT(K342:K364,K366:K388)/SUM(K342:K364))<0,1,(SUMPRODUCT(K342:K364,K366:K388)/SUM(K342:K364)))),\"n/a\"))","v":2.5779636186364789},{"$f":"(IF(OR($C339<>\"n/a\",L339<>\"n/a\"),IF(SUM(L342:L364)=0,0,IF((SUMPRODUCT(L342:L364,L366:L388)/SUM(L342:L364))<0,1,(SUMPRODUCT(L342:L364,L366:L388)/SUM(L342:L364)))),\"n/a\"))","v":2.4079476557191457},{"$f":"(IF(OR($C339<>\"n/a\",M339<>\"n/a\"),IF(SUM(M342:M364)=0,0,IF((SUMPRODUCT(M342:M364,M366:M388)/SUM(M342:M364))<0,1,(SUMPRODUCT(M342:M364,M366:M388)/SUM(M342:M364)))),\"n/a\"))","v":2.2432305230898737},{"$f":"(IF(OR($C339<>\"n/a\",N339<>\"n/a\"),IF(SUM(N342:N364)=0,0,IF((SUMPRODUCT(N342:N364,N366:N388)/SUM(N342:N364))<0,1,(SUMPRODUCT(N342:N364,N366:N388)/SUM(N342:N364)))),\"n/a\"))","v":2.0838631268784389},{"$f":"(IF(OR($C339<>\"n/a\",O339<>\"n/a\"),IF(SUM(O342:O364)=0,0,IF((SUMPRODUCT(O342:O364,O366:O388)/SUM(O342:O364))<0,1,(SUMPRODUCT(O342:O364,O366:O388)/SUM(O342:O364)))),\"n/a\"))","v":1.9298970273865126},{"$f":"(IF(OR($C339<>\"n/a\",P339<>\"n/a\"),IF(SUM(P342:P364)=0,0,IF((SUMPRODUCT(P342:P364,P366:P388)/SUM(P342:P364))<0,1,(SUMPRODUCT(P342:P364,P366:P388)/SUM(P342:P364)))),\"n/a\"))","v":1.7813844496296165},{"$f":"(IF(OR($C339<>\"n/a\",Q339<>\"n/a\"),IF(SUM(Q342:Q364)=0,0,IF((SUMPRODUCT(Q342:Q364,Q366:Q388)/SUM(Q342:Q364))<0,1,(SUMPRODUCT(Q342:Q364,Q366:Q388)/SUM(Q342:Q364)))),\"n/a\"))","v":1.6383782940835974},{"$f":"(IF(OR($C339<>\"n/a\",R339<>\"n/a\"),IF(SUM(R342:R364)=0,0,IF((SUMPRODUCT(R342:R364,R366:R388)/SUM(R342:R364))<0,1,(SUMPRODUCT(R342:R364,R366:R388)/SUM(R342:R364)))),\"n/a\"))","v":1.5009321476402628},{"$f":"(IF(OR($C339<>\"n/a\",S339<>\"n/a\"),IF(SUM(S342:S364)=0,0,IF((SUMPRODUCT(S342:S364,S366:S388)/SUM(S342:S364))<0,1,(SUMPRODUCT(S342:S364,S366:S388)/SUM(S342:S364)))),\"n/a\"))","v":1.3691002947769508},{"$f":"(IF(OR($C339<>\"n/a\",T339<>\"n/a\"),IF(SUM(T342:T364)=0,0,IF((SUMPRODUCT(T342:T364,T366:T388)/SUM(T342:T364))<0,1,(SUMPRODUCT(T342:T364,T366:T388)/SUM(T342:T364)))),\"n/a\"))","v":1.2429377289449084},{"$f":"(IF(OR($C339<>\"n/a\",U339<>\"n/a\"),IF(SUM(U342:U364)=0,0,IF((SUMPRODUCT(U342:U364,U366:U388)/SUM(U342:U364))<0,1,(SUMPRODUCT(U342:U364,U366:U388)/SUM(U342:U364)))),\"n/a\"))","v":1.1225001641815129},{"$f":"(IF(OR($C339<>\"n/a\",V339<>\"n/a\"),IF(SUM(V342:V364)=0,0,IF((SUMPRODUCT(V342:V364,V366:V388)/SUM(V342:V364))<0,1,(SUMPRODUCT(V342:V364,V366:V388)/SUM(V342:V364)))),\"n/a\"))","v":1.0078440469514738},{"$f":"(IF(OR($C339<>\"n/a\",W339<>\"n/a\"),IF(SUM(W342:W364)=0,0,IF((SUMPRODUCT(W342:W364,W366:W388)/SUM(W342:W364))<0,1,(SUMPRODUCT(W342:W364,W366:W388)/SUM(W342:W364)))),\"n/a\"))","v":0.89902656822230487}]
[]
["Asset Class 8",{"$f":"VLOOKUP($A391,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Overhead High Voltage Lines Rural"}]
[{"$f":"VALUE(REPLACE(A391,1,12,\"\"))","v":8},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A392,0)","v":348.15210794550245},{"$f":"OFFSET('RFM input'!H$60,$A392,0)-OFFSET('RFM input'!H$114,$A392,0)-OFFSET('RFM input'!H$168,$A392,0)","v":19.701917696896672},{"$f":"OFFSET('RFM input'!I$60,$A392,0)-OFFSET('RFM input'!I$114,$A392,0)-OFFSET('RFM input'!I$168,$A392,0)","v":19.577456528865063},{"$f":"OFFSET('RFM input'!J$60,$A392,0)-OFFSET('RFM input'!J$114,$A392,0)-OFFSET('RFM input'!J$168,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A392,0)-OFFSET('RFM input'!K$114,$A392,0)-OFFSET('RFM input'!K$168,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A392,0)-OFFSET('RFM input'!L$114,$A392,0)-OFFSET('RFM input'!L$168,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A392,0)-OFFSET('RFM input'!M$114,$A392,0)-OFFSET('RFM input'!M$168,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A392,0)-OFFSET('RFM input'!N$114,$A392,0)-OFFSET('RFM input'!N$168,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A392,0)-OFFSET('RFM input'!O$114,$A392,0)-OFFSET('RFM input'!O$168,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A392,0)-OFFSET('RFM input'!P$114,$A392,0)-OFFSET('RFM input'!P$168,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A392,0)-OFFSET('RFM input'!Q$114,$A392,0)-OFFSET('RFM input'!Q$168,$A392,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":35}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A392,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A392,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A392,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A392,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A392,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A392,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A392,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A392,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A392,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A392,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A392,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A392,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A392,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A392,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A392,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A392,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A392,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A392,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A392,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A392,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D420=\"n/a\",0,IF(AND(D394=0,C396=0),0,\nIF(AND(D394<>0,C396=0),(D394/D$10),\nIF(AND(D395<>0,C396<>0),(C396-(C396/C420))+(D394/D$10),\nIF(C420<1,0,(C396-(C396/C420)))))))","v":0},0,0,0,0,{"$f":"IF(I420=\"n/a\",0,IF(AND(I394=0,H396=0),0,\nIF(AND(I394<>0,H396=0),(I394/I$10),\nIF(AND(I395<>0,H396<>0),(H396-(H396/H420))+(I394/I$10),\nIF(H420<1,0,(H396-(H396/H420)))))))","v":0},{"$f":"IF(J420=\"n/a\",0,IF(AND(J394=0,I396=0),0,\nIF(AND(J394<>0,I396=0),(J394/J$10),\nIF(AND(J395<>0,I396<>0),(I396-(I396/I420))+(J394/J$10),\nIF(I420<1,0,(I396-(I396/I420)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A396+1","v":0},"Depreciated starting RAB",{"$f":"C392/C$10","v":348.15210794550245},{"$f":"IF(C421=\"n/a\",C397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,C397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,C397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245},{"$f":"IF(D421=\"n/a\",D397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,D397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,D397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245},{"$f":"IF(E421=\"n/a\",E397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,E397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,E397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245},{"$f":"IF(F421=\"n/a\",F397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,F397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,F397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245},{"$f":"IF(G421=\"n/a\",G397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,G397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,G397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245},{"$f":"IF(H421=\"n/a\",H397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245},{"$f":"IF(I421=\"n/a\",I397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,I397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,I397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245},{"$f":"IF(J421=\"n/a\",J397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,J397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,J397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245},{"$f":"IF(K421=\"n/a\",K397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,K397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,K397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245},{"$f":"IF(L421=\"n/a\",L397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,L397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,L397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245},{"$f":"IF(M421=\"n/a\",M397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,M397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,M397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245},{"$f":"IF(N421=\"n/a\",N397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,N397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,N397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245},{"$f":"IF(O421=\"n/a\",O397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,O397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,O397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245},{"$f":"IF(P421=\"n/a\",P397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,P397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,P397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245},{"$f":"IF(Q421=\"n/a\",Q397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,Q397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,Q397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245},{"$f":"IF(R421=\"n/a\",R397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,R397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,R397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245},{"$f":"IF(S421=\"n/a\",S397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,S397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,S397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245},{"$f":"IF(T421=\"n/a\",T397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,T397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,T397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245},{"$f":"IF(U421=\"n/a\",U397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,U397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,U397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245},{"$f":"IF(V421=\"n/a\",V397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,V397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,V397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":348.15210794550245}]
[{"$f":"A397+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A398)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D398,-($A398+5),0)*((1+D$11)^0.5)/D$10)","v":19.811320410171049},{"$f":"IF(D422=\"n/a\",D398,IFERROR(IF((OFFSET($C398,0,$A398))<0,\nMIN(0,D398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398)))),\nMAX(0,D398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398))))),0))","v":19.245282684166163},18.679244958161277,18.113207232156391,17.547169506151505,16.981131780146619,16.415094054141733,15.849056328136845,15.283018602131957,14.716980876127069,14.150943150122181,13.584905424117293,13.018867698112405,12.452829972107518,11.88679224610263,11.320754520097742,10.754716794092854,10.188679068087966,9.6226413420830781,9.0566036160781902]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E399,-($A399+5),0)*((1+E$11)^0.5)/E$10)","v":19.365591555059162},{"$f":"IF(E423=\"n/a\",E399,IFERROR(IF((OFFSET($C399,0,$A399))<0,\nMIN(0,E399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399)))),\nMAX(0,E399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399))))),0))","v":18.812288939200329},18.258986323341496,17.705683707482663,17.15238109162383,16.599078475764998,16.045775859906165,15.492473244047332,14.939170628188499,14.385868012329666,13.832565396470834,13.279262780612001,12.725960164753168,12.172657548894335,11.619354933035503,11.06605231717667,10.512749701317837,9.9594470854590043,9.4061444696001715]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F400,-($A400+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F424=\"n/a\",F400,IFERROR(IF((OFFSET($C400,0,$A400))<0,\nMIN(0,F400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400)))),\nMAX(0,F400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G401,-($A401+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G425=\"n/a\",G401,IFERROR(IF((OFFSET($C401,0,$A401))<0,\nMIN(0,G401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401)))),\nMAX(0,G401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H402,-($A402+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H426=\"n/a\",H402,IFERROR(IF((OFFSET($C402,0,$A402))<0,\nMIN(0,H402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402)))),\nMAX(0,H402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I403,-($A403+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I427=\"n/a\",I403,IFERROR(IF((OFFSET($C403,0,$A403))<0,\nMIN(0,I403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403)))),\nMAX(0,I403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J404,-($A404+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J428=\"n/a\",J404,IFERROR(IF((OFFSET($C404,0,$A404))<0,\nMIN(0,J404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404)))),\nMAX(0,J404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K405,-($A405+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K429=\"n/a\",K405,IFERROR(IF((OFFSET($C405,0,$A405))<0,\nMIN(0,K405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405)))),\nMAX(0,K405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L406,-($A406+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L430=\"n/a\",L406,IFERROR(IF((OFFSET($C406,0,$A406))<0,\nMIN(0,L406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406)))),\nMAX(0,L406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M407,-($A407+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M431=\"n/a\",M407,IFERROR(IF((OFFSET($C407,0,$A407))<0,\nMIN(0,M407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407)))),\nMAX(0,M407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N408,-($A408+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N432=\"n/a\",N408,IFERROR(IF((OFFSET($C408,0,$A408))<0,\nMIN(0,N408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408)))),\nMAX(0,N408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O409,-($A409+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O433=\"n/a\",O409,IFERROR(IF((OFFSET($C409,0,$A409))<0,\nMIN(0,O409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409)))),\nMAX(0,O409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P410,-($A410+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P434=\"n/a\",P410,IFERROR(IF((OFFSET($C410,0,$A410))<0,\nMIN(0,P410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410)))),\nMAX(0,P410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q411,-($A411+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q435=\"n/a\",Q411,IFERROR(IF((OFFSET($C411,0,$A411))<0,\nMIN(0,Q411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411)))),\nMAX(0,Q411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R412,-($A412+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R436=\"n/a\",R412,IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,R412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412)))),\nMAX(0,R412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S413,-($A413+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S437=\"n/a\",S413,IFERROR(IF((OFFSET($C413,0,$A413))<0,\nMIN(0,S413-(OFFSET($C413,0,$A413)/(OFFSET($C408,-$A412,$A413)))),\nMAX(0,S413-(OFFSET($C413,0,$A413)/(OFFSET($C408,-$A412,$A413))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T414,-($A414+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T438=\"n/a\",T414,IFERROR(IF((OFFSET($C414,0,$A414))<0,\nMIN(0,T414-(OFFSET($C414,0,$A414)/(OFFSET($C409,-$A413,$A414)))),\nMAX(0,T414-(OFFSET($C414,0,$A414)/(OFFSET($C409,-$A413,$A414))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U415,-($A415+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U439=\"n/a\",U415,IFERROR(IF((OFFSET($C415,0,$A415))<0,\nMIN(0,U415-(OFFSET($C415,0,$A415)/(OFFSET($C410,-$A414,$A415)))),\nMAX(0,U415-(OFFSET($C415,0,$A415)/(OFFSET($C410,-$A414,$A415))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V416,-($A416+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V440=\"n/a\",V416,IFERROR(IF((OFFSET($C416,0,$A416))<0,\nMIN(0,V416-(OFFSET($C416,0,$A416)/(OFFSET($C411,-$A415,$A416)))),\nMAX(0,V416-(OFFSET($C416,0,$A416)/(OFFSET($C411,-$A415,$A416))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A417)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W417,-($A417+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C420=\"n/a\",\"n/a\",IF(AND(C420<1,D394=0),0,\nIF(D394=0,C420-1,\nIF(C420<1,D395,\n(((C420-1)*(C396-(C396/(C420))))+((D394/D$10)*D395))/(D396)))))","v":0},0,0,0,0,{"$f":"IF(H420=\"n/a\",\"n/a\",IF(AND(H420<1,I394=0),0,\nIF(I394=0,H420-1,\nIF(H420<1,I395,\n(((H420-1)*(H396-(H396/(H420))))+((I394/I$10)*I395))/(I396)))))","v":0},{"$f":"IF(I420=\"n/a\",\"n/a\",IF(AND(I420<1,J394=0),0,\nIF(J394=0,I420-1,\nIF(I420<1,J395,\n(((I420-1)*(I396-(I396/(I420))))+((J394/J$10)*J395))/(J396)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C421,(-$A397-ROWS(C393:C420)),0)","v":"n/a"},{"$f":"IF(C421=\"n/a\",\"n/a\",MAX(0,C421-1))","v":"n/a"},{"$f":"IF(D421=\"n/a\",\"n/a\",MAX(0,D421-1))","v":"n/a"},{"$f":"IF(E421=\"n/a\",\"n/a\",MAX(0,E421-1))","v":"n/a"},{"$f":"IF(F421=\"n/a\",\"n/a\",MAX(0,F421-1))","v":"n/a"},{"$f":"IF(G421=\"n/a\",\"n/a\",MAX(0,G421-1))","v":"n/a"},{"$f":"IF(H421=\"n/a\",\"n/a\",MAX(0,H421-1))","v":"n/a"},{"$f":"IF(I421=\"n/a\",\"n/a\",MAX(0,I421-1))","v":"n/a"},{"$f":"IF(J421=\"n/a\",\"n/a\",MAX(0,J421-1))","v":"n/a"},{"$f":"IF(K421=\"n/a\",\"n/a\",MAX(0,K421-1))","v":"n/a"},{"$f":"IF(L421=\"n/a\",\"n/a\",MAX(0,L421-1))","v":"n/a"},{"$f":"IF(M421=\"n/a\",\"n/a\",MAX(0,M421-1))","v":"n/a"},{"$f":"IF(N421=\"n/a\",\"n/a\",MAX(0,N421-1))","v":"n/a"},{"$f":"IF(O421=\"n/a\",\"n/a\",MAX(0,O421-1))","v":"n/a"},{"$f":"IF(P421=\"n/a\",\"n/a\",MAX(0,P421-1))","v":"n/a"},{"$f":"IF(Q421=\"n/a\",\"n/a\",MAX(0,Q421-1))","v":"n/a"},{"$f":"IF(R421=\"n/a\",\"n/a\",MAX(0,R421-1))","v":"n/a"},{"$f":"IF(S421=\"n/a\",\"n/a\",MAX(0,S421-1))","v":"n/a"},{"$f":"IF(T421=\"n/a\",\"n/a\",MAX(0,T421-1))","v":"n/a"},{"$f":"IF(U421=\"n/a\",\"n/a\",MAX(0,U421-1))","v":"n/a"},{"$f":"IF(V421=\"n/a\",\"n/a\",MAX(0,V421-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A398)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D422,(-$A398-ROWS(D394:D421)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E423,(-$A399-ROWS(E395:E422)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F424,(-$A400-ROWS(F396:F423)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G425,(-$A401-ROWS(G397:G424)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H426,(-$A402-ROWS(H398:H425)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I427,(-$A403-ROWS(I399:I426)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J428,(-$A404-ROWS(J400:J427)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K429,(-$A405-ROWS(K401:K428)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L430,(-$A406-ROWS(L402:L429)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M431,(-$A407-ROWS(M403:M430)),0)","v":35},34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N432,(-$A408-ROWS(N404:N431)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O433,(-$A409-ROWS(O405:O432)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P434,(-$A410-ROWS(P406:P433)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q435,(-$A411-ROWS(Q407:Q434)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R436,(-$A412-ROWS(R408:R435)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S437,(-$A413-ROWS(S409:S436)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T438,(-$A414-ROWS(T410:T437)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U439,(-$A415-ROWS(U411:U438)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V440,(-$A416-ROWS(V412:V439)),0)","v":0},{"$f":"IF(V440=\"n/a\",\"n/a\",MAX(0,V440-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W441,(-$A417-ROWS(W413:W440)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C393<>\"n/a\",C393<>\"n/a\"),IF(SUM(C396:C418)=0,0,IF((SUMPRODUCT(C396:C418,C420:C442)/SUM(C396:C418))<0,1,(SUMPRODUCT(C396:C418,C420:C442)/SUM(C396:C418)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C393<>\"n/a\",D393<>\"n/a\"),IF(SUM(D396:D418)=0,0,IF((SUMPRODUCT(D396:D418,D420:D442)/SUM(D396:D418))<0,1,(SUMPRODUCT(D396:D418,D420:D442)/SUM(D396:D418)))),\"n/a\"))","v":1.8844161156302466},{"$f":"(IF(OR($C393<>\"n/a\",E393<>\"n/a\"),IF(SUM(E396:E418)=0,0,IF((SUMPRODUCT(E396:E418,E420:E442)/SUM(E396:E418))<0,1,(SUMPRODUCT(E396:E418,E420:E442)/SUM(E396:E418)))),\"n/a\"))","v":3.44431958861166},{"$f":"(IF(OR($C393<>\"n/a\",F393<>\"n/a\"),IF(SUM(F396:F418)=0,0,IF((SUMPRODUCT(F396:F418,F420:F442)/SUM(F396:F418))<0,1,(SUMPRODUCT(F396:F418,F420:F442)/SUM(F396:F418)))),\"n/a\"))","v":3.2569781302498995},{"$f":"(IF(OR($C393<>\"n/a\",G393<>\"n/a\"),IF(SUM(G396:G418)=0,0,IF((SUMPRODUCT(G396:G418,G420:G442)/SUM(G396:G418))<0,1,(SUMPRODUCT(G396:G418,G420:G442)/SUM(G396:G418)))),\"n/a\"))","v":3.0743679280728071},{"$f":"(IF(OR($C393<>\"n/a\",H393<>\"n/a\"),IF(SUM(H396:H418)=0,0,IF((SUMPRODUCT(H396:H418,H420:H442)/SUM(H396:H418))<0,1,(SUMPRODUCT(H396:H418,H420:H442)/SUM(H396:H418)))),\"n/a\"))","v":2.8965304204011013},{"$f":"(IF(OR($C393<>\"n/a\",I393<>\"n/a\"),IF(SUM(I396:I418)=0,0,IF((SUMPRODUCT(I396:I418,I420:I442)/SUM(I396:I418))<0,1,(SUMPRODUCT(I396:I418,I420:I442)/SUM(I396:I418)))),\"n/a\"))","v":2.7235075308845995},{"$f":"(IF(OR($C393<>\"n/a\",J393<>\"n/a\"),IF(SUM(J396:J418)=0,0,IF((SUMPRODUCT(J396:J418,J420:J442)/SUM(J396:J418))<0,1,(SUMPRODUCT(J396:J418,J420:J442)/SUM(J396:J418)))),\"n/a\"))","v":2.5553416756283562},{"$f":"(IF(OR($C393<>\"n/a\",K393<>\"n/a\"),IF(SUM(K396:K418)=0,0,IF((SUMPRODUCT(K396:K418,K420:K442)/SUM(K396:K418))<0,1,(SUMPRODUCT(K396:K418,K420:K442)/SUM(K396:K418)))),\"n/a\"))","v":2.3920757704447237},{"$f":"(IF(OR($C393<>\"n/a\",L393<>\"n/a\"),IF(SUM(L396:L418)=0,0,IF((SUMPRODUCT(L396:L418,L420:L442)/SUM(L396:L418))<0,1,(SUMPRODUCT(L396:L418,L420:L442)/SUM(L396:L418)))),\"n/a\"))","v":2.2337532382339522},{"$f":"(IF(OR($C393<>\"n/a\",M393<>\"n/a\"),IF(SUM(M396:M418)=0,0,IF((SUMPRODUCT(M396:M418,M420:M442)/SUM(M396:M418))<0,1,(SUMPRODUCT(M396:M418,M420:M442)/SUM(M396:M418)))),\"n/a\"))","v":2.0804180164959911},{"$f":"(IF(OR($C393<>\"n/a\",N393<>\"n/a\"),IF(SUM(N396:N418)=0,0,IF((SUMPRODUCT(N396:N418,N420:N442)/SUM(N396:N418))<0,1,(SUMPRODUCT(N396:N418,N420:N442)/SUM(N396:N418)))),\"n/a\"))","v":1.932114564976215},{"$f":"(IF(OR($C393<>\"n/a\",O393<>\"n/a\"),IF(SUM(O396:O418)=0,0,IF((SUMPRODUCT(O396:O418,O420:O442)/SUM(O396:O418))<0,1,(SUMPRODUCT(O396:O418,O420:O442)/SUM(O396:O418)))),\"n/a\"))","v":1.7888878734478748},{"$f":"(IF(OR($C393<>\"n/a\",P393<>\"n/a\"),IF(SUM(P396:P418)=0,0,IF((SUMPRODUCT(P396:P418,P420:P442)/SUM(P396:P418))<0,1,(SUMPRODUCT(P396:P418,P420:P442)/SUM(P396:P418)))),\"n/a\"))","v":1.6507834696341326},{"$f":"(IF(OR($C393<>\"n/a\",Q393<>\"n/a\"),IF(SUM(Q396:Q418)=0,0,IF((SUMPRODUCT(Q396:Q418,Q420:Q442)/SUM(Q396:Q418))<0,1,(SUMPRODUCT(Q396:Q418,Q420:Q442)/SUM(Q396:Q418)))),\"n/a\"))","v":1.517847427272611},{"$f":"(IF(OR($C393<>\"n/a\",R393<>\"n/a\"),IF(SUM(R396:R418)=0,0,IF((SUMPRODUCT(R396:R418,R420:R442)/SUM(R396:R418))<0,1,(SUMPRODUCT(R396:R418,R420:R442)/SUM(R396:R418)))),\"n/a\"))","v":1.3901263743254562},{"$f":"(IF(OR($C393<>\"n/a\",S393<>\"n/a\"),IF(SUM(S396:S418)=0,0,IF((SUMPRODUCT(S396:S418,S420:S442)/SUM(S396:S418))<0,1,(SUMPRODUCT(S396:S418,S420:S442)/SUM(S396:S418)))),\"n/a\"))","v":1.2676675013379839},{"$f":"(IF(OR($C393<>\"n/a\",T393<>\"n/a\"),IF(SUM(T396:T418)=0,0,IF((SUMPRODUCT(T396:T418,T420:T442)/SUM(T396:T418))<0,1,(SUMPRODUCT(T396:T418,T420:T442)/SUM(T396:T418)))),\"n/a\"))","v":1.1505185699490623},{"$f":"(IF(OR($C393<>\"n/a\",U393<>\"n/a\"),IF(SUM(U396:U418)=0,0,IF((SUMPRODUCT(U396:U418,U420:U442)/SUM(U396:U418))<0,1,(SUMPRODUCT(U396:U418,U420:U442)/SUM(U396:U418)))),\"n/a\"))","v":1.0387279215564498},{"$f":"(IF(OR($C393<>\"n/a\",V393<>\"n/a\"),IF(SUM(V396:V418)=0,0,IF((SUMPRODUCT(V396:V418,V420:V442)/SUM(V396:V418))<0,1,(SUMPRODUCT(V396:V418,V420:V442)/SUM(V396:V418)))),\"n/a\"))","v":0.93234448614038734},{"$f":"(IF(OR($C393<>\"n/a\",W393<>\"n/a\"),IF(SUM(W396:W418)=0,0,IF((SUMPRODUCT(W396:W418,W420:W442)/SUM(W396:W418))<0,1,(SUMPRODUCT(W396:W418,W420:W442)/SUM(W396:W418)))),\"n/a\"))","v":0.83141779124883486}]
[]
["Asset Class 9",{"$f":"VLOOKUP($A445,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Voltage Regulators on Distribution Feeders"}]
[{"$f":"VALUE(REPLACE(A445,1,12,\"\"))","v":9},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A446,0)","v":12.985007610068626},{"$f":"OFFSET('RFM input'!H$60,$A446,0)-OFFSET('RFM input'!H$114,$A446,0)-OFFSET('RFM input'!H$168,$A446,0)","v":1.6083244437675952},{"$f":"OFFSET('RFM input'!I$60,$A446,0)-OFFSET('RFM input'!I$114,$A446,0)-OFFSET('RFM input'!I$168,$A446,0)","v":0.82408877273770698},{"$f":"OFFSET('RFM input'!J$60,$A446,0)-OFFSET('RFM input'!J$114,$A446,0)-OFFSET('RFM input'!J$168,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A446,0)-OFFSET('RFM input'!K$114,$A446,0)-OFFSET('RFM input'!K$168,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A446,0)-OFFSET('RFM input'!L$114,$A446,0)-OFFSET('RFM input'!L$168,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A446,0)-OFFSET('RFM input'!M$114,$A446,0)-OFFSET('RFM input'!M$168,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A446,0)-OFFSET('RFM input'!N$114,$A446,0)-OFFSET('RFM input'!N$168,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A446,0)-OFFSET('RFM input'!O$114,$A446,0)-OFFSET('RFM input'!O$168,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A446,0)-OFFSET('RFM input'!P$114,$A446,0)-OFFSET('RFM input'!P$168,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A446,0)-OFFSET('RFM input'!Q$114,$A446,0)-OFFSET('RFM input'!Q$168,$A446,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A446,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":40}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A446,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A446,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A446,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A446,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A446,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A446,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A446,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A446,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A446,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A446,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A446,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A446,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A446,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A446,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A446,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A446,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A446,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A446,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A446,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A446,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D474=\"n/a\",0,IF(AND(D448=0,C450=0),0,\nIF(AND(D448<>0,C450=0),(D448/D$10),\nIF(AND(D449<>0,C450<>0),(C450-(C450/C474))+(D448/D$10),\nIF(C474<1,0,(C450-(C450/C474)))))))","v":0},{"$f":"IF(E474=\"n/a\",0,IF(AND(E448=0,D450=0),0,\nIF(AND(E448<>0,D450=0),(E448/E$10),\nIF(AND(E449<>0,D450<>0),(D450-(D450/D474))+(E448/E$10),\nIF(D474<1,0,(D450-(D450/D474)))))))","v":0},{"$f":"IF(F474=\"n/a\",0,IF(AND(F448=0,E450=0),0,\nIF(AND(F448<>0,E450=0),(F448/F$10),\nIF(AND(F449<>0,E450<>0),(E450-(E450/E474))+(F448/F$10),\nIF(E474<1,0,(E450-(E450/E474)))))))","v":0},{"$f":"IF(G474=\"n/a\",0,IF(AND(G448=0,F450=0),0,\nIF(AND(G448<>0,F450=0),(G448/G$10),\nIF(AND(G449<>0,F450<>0),(F450-(F450/F474))+(G448/G$10),\nIF(F474<1,0,(F450-(F450/F474)))))))","v":0},{"$f":"IF(H474=\"n/a\",0,IF(AND(H448=0,G450=0),0,\nIF(AND(H448<>0,G450=0),(H448/H$10),\nIF(AND(H449<>0,G450<>0),(G450-(G450/G474))+(H448/H$10),\nIF(G474<1,0,(G450-(G450/G474)))))))","v":0},{"$f":"IF(I474=\"n/a\",0,IF(AND(I448=0,H450=0),0,\nIF(AND(I448<>0,H450=0),(I448/I$10),\nIF(AND(I449<>0,H450<>0),(H450-(H450/H474))+(I448/I$10),\nIF(H474<1,0,(H450-(H450/H474)))))))","v":0},{"$f":"IF(J474=\"n/a\",0,IF(AND(J448=0,I450=0),0,\nIF(AND(J448<>0,I450=0),(J448/J$10),\nIF(AND(J449<>0,I450<>0),(I450-(I450/I474))+(J448/J$10),\nIF(I474<1,0,(I450-(I450/I474)))))))","v":0},{"$f":"IF(K474=\"n/a\",0,IF(AND(K448=0,J450=0),0,\nIF(AND(K448<>0,J450=0),(K448/K$10),\nIF(AND(K449<>0,J450<>0),(J450-(J450/J474))+(K448/K$10),\nIF(J474<1,0,(J450-(J450/J474)))))))","v":0},{"$f":"IF(L474=\"n/a\",0,IF(AND(L448=0,K450=0),0,\nIF(AND(L448<>0,K450=0),(L448/L$10),\nIF(AND(L449<>0,K450<>0),(K450-(K450/K474))+(L448/L$10),\nIF(K474<1,0,(K450-(K450/K474)))))))","v":0},{"$f":"IF(M474=\"n/a\",0,IF(AND(M448=0,L450=0),0,\nIF(AND(M448<>0,L450=0),(M448/M$10),\nIF(AND(M449<>0,L450<>0),(L450-(L450/L474))+(M448/M$10),\nIF(L474<1,0,(L450-(L450/L474)))))))","v":0},{"$f":"IF(N474=\"n/a\",0,IF(AND(N448=0,M450=0),0,\nIF(AND(N448<>0,M450=0),(N448/N$10),\nIF(AND(N449<>0,M450<>0),(M450-(M450/M474))+(N448/N$10),\nIF(M474<1,0,(M450-(M450/M474)))))))","v":0},{"$f":"IF(O474=\"n/a\",0,IF(AND(O448=0,N450=0),0,\nIF(AND(O448<>0,N450=0),(O448/O$10),\nIF(AND(O449<>0,N450<>0),(N450-(N450/N474))+(O448/O$10),\nIF(N474<1,0,(N450-(N450/N474)))))))","v":0},{"$f":"IF(P474=\"n/a\",0,IF(AND(P448=0,O450=0),0,\nIF(AND(P448<>0,O450=0),(P448/P$10),\nIF(AND(P449<>0,O450<>0),(O450-(O450/O474))+(P448/P$10),\nIF(O474<1,0,(O450-(O450/O474)))))))","v":0},{"$f":"IF(Q474=\"n/a\",0,IF(AND(Q448=0,P450=0),0,\nIF(AND(Q448<>0,P450=0),(Q448/Q$10),\nIF(AND(Q449<>0,P450<>0),(P450-(P450/P474))+(Q448/Q$10),\nIF(P474<1,0,(P450-(P450/P474)))))))","v":0},{"$f":"IF(R474=\"n/a\",0,IF(AND(R448=0,Q450=0),0,\nIF(AND(R448<>0,Q450=0),(R448/R$10),\nIF(AND(R449<>0,Q450<>0),(Q450-(Q450/Q474))+(R448/R$10),\nIF(Q474<1,0,(Q450-(Q450/Q474)))))))","v":0},{"$f":"IF(S474=\"n/a\",0,IF(AND(S448=0,R450=0),0,\nIF(AND(S448<>0,R450=0),(S448/S$10),\nIF(AND(S449<>0,R450<>0),(R450-(R450/R474))+(S448/S$10),\nIF(R474<1,0,(R450-(R450/R474)))))))","v":0},{"$f":"IF(T474=\"n/a\",0,IF(AND(T448=0,S450=0),0,\nIF(AND(T448<>0,S450=0),(T448/T$10),\nIF(AND(T449<>0,S450<>0),(S450-(S450/S474))+(T448/T$10),\nIF(S474<1,0,(S450-(S450/S474)))))))","v":0},{"$f":"IF(U474=\"n/a\",0,IF(AND(U448=0,T450=0),0,\nIF(AND(U448<>0,T450=0),(U448/U$10),\nIF(AND(U449<>0,T450<>0),(T450-(T450/T474))+(U448/U$10),\nIF(T474<1,0,(T450-(T450/T474)))))))","v":0},{"$f":"IF(V474=\"n/a\",0,IF(AND(V448=0,U450=0),0,\nIF(AND(V448<>0,U450=0),(V448/V$10),\nIF(AND(V449<>0,U450<>0),(U450-(U450/U474))+(V448/V$10),\nIF(U474<1,0,(U450-(U450/U474)))))))","v":0},{"$f":"IF(W474=\"n/a\",0,IF(AND(W448=0,V450=0),0,\nIF(AND(W448<>0,V450=0),(W448/W$10),\nIF(AND(W449<>0,V450<>0),(V450-(V450/V474))+(W448/W$10),\nIF(V474<1,0,(V450-(V450/V474)))))))","v":0}]
[{"$f":"A450+1","v":0},"Depreciated starting RAB",{"$f":"C446/C$10","v":12.985007610068626},{"$f":"IF(C475=\"n/a\",C451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,C451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,C451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626},{"$f":"IF(D475=\"n/a\",D451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,D451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,D451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626},{"$f":"IF(E475=\"n/a\",E451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,E451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,E451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626},{"$f":"IF(F475=\"n/a\",F451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,F451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,F451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626},{"$f":"IF(G475=\"n/a\",G451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,G451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,G451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626},{"$f":"IF(H475=\"n/a\",H451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626},{"$f":"IF(I475=\"n/a\",I451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,I451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,I451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626},{"$f":"IF(J475=\"n/a\",J451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,J451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,J451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626},{"$f":"IF(K475=\"n/a\",K451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,K451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,K451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626},{"$f":"IF(L475=\"n/a\",L451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,L451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,L451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626},{"$f":"IF(M475=\"n/a\",M451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,M451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,M451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626},{"$f":"IF(N475=\"n/a\",N451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,N451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,N451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626},{"$f":"IF(O475=\"n/a\",O451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,O451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,O451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626},{"$f":"IF(P475=\"n/a\",P451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,P451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,P451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626},{"$f":"IF(Q475=\"n/a\",Q451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,Q451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,Q451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626},{"$f":"IF(R475=\"n/a\",R451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,R451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,R451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626},{"$f":"IF(S475=\"n/a\",S451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,S451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,S451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626},{"$f":"IF(T475=\"n/a\",T451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,T451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,T451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626},{"$f":"IF(U475=\"n/a\",U451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,U451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,U451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626},{"$f":"IF(V475=\"n/a\",V451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,V451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,V451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":12.985007610068626}]
[{"$f":"A451+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A452)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D452,-($A452+5),0)*((1+D$11)^0.5)/D$10)","v":1.6172553032240526},{"$f":"IF(D476=\"n/a\",D452,IFERROR(IF((OFFSET($C452,0,$A452))<0,\nMIN(0,D452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452)))),\nMAX(0,D452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452))))),0))","v":1.5768239206434513},1.53639253806285,1.4959611554822487,1.4555297729016474,1.4150983903210461,1.3746670077404448,1.3342356251598435,1.2938042425792422,1.2533728599986409,1.2129414774180396,1.1725100948374383,1.132078712256837,1.0916473296762357,1.0512159470956344,1.0107845645150331,0.97035318193443176,0.92992179935383046,0.88949041677322915,0.84905903419262785]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E453,-($A453+5),0)*((1+E$11)^0.5)/E$10)","v":0.81517057920258729},{"$f":"IF(E477=\"n/a\",E453,IFERROR(IF((OFFSET($C453,0,$A453))<0,\nMIN(0,E453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453)))),\nMAX(0,E453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453))))),0))","v":0.79479131472252262},0.77441205024245796,0.7540327857623933,0.73365352128232864,0.71327425680226397,0.69289499232219931,0.67251572784213465,0.65213646336206998,0.63175719888200532,0.61137793440194066,0.590998669921876,0.57061940544181133,0.55024014096174667,0.52986087648168201,0.50948161200161735,0.48910234752155268,0.46872308304148802,0.44834381856142336]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F454,-($A454+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F478=\"n/a\",F454,IFERROR(IF((OFFSET($C454,0,$A454))<0,\nMIN(0,F454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454)))),\nMAX(0,F454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G455,-($A455+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G479=\"n/a\",G455,IFERROR(IF((OFFSET($C455,0,$A455))<0,\nMIN(0,G455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455)))),\nMAX(0,G455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H456,-($A456+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H480=\"n/a\",H456,IFERROR(IF((OFFSET($C456,0,$A456))<0,\nMIN(0,H456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456)))),\nMAX(0,H456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I457,-($A457+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I481=\"n/a\",I457,IFERROR(IF((OFFSET($C457,0,$A457))<0,\nMIN(0,I457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457)))),\nMAX(0,I457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J458,-($A458+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J482=\"n/a\",J458,IFERROR(IF((OFFSET($C458,0,$A458))<0,\nMIN(0,J458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458)))),\nMAX(0,J458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K459,-($A459+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K483=\"n/a\",K459,IFERROR(IF((OFFSET($C459,0,$A459))<0,\nMIN(0,K459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459)))),\nMAX(0,K459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L460,-($A460+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L484=\"n/a\",L460,IFERROR(IF((OFFSET($C460,0,$A460))<0,\nMIN(0,L460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460)))),\nMAX(0,L460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M461,-($A461+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M485=\"n/a\",M461,IFERROR(IF((OFFSET($C461,0,$A461))<0,\nMIN(0,M461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461)))),\nMAX(0,M461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N462,-($A462+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N486=\"n/a\",N462,IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,N462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462)))),\nMAX(0,N462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O463,-($A463+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O487=\"n/a\",O463,IFERROR(IF((OFFSET($C463,0,$A463))<0,\nMIN(0,O463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463)))),\nMAX(0,O463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P464,-($A464+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P488=\"n/a\",P464,IFERROR(IF((OFFSET($C464,0,$A464))<0,\nMIN(0,P464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464)))),\nMAX(0,P464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q465,-($A465+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q489=\"n/a\",Q465,IFERROR(IF((OFFSET($C465,0,$A465))<0,\nMIN(0,Q465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465)))),\nMAX(0,Q465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R466,-($A466+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R490=\"n/a\",R466,IFERROR(IF((OFFSET($C466,0,$A466))<0,\nMIN(0,R466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466)))),\nMAX(0,R466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S467,-($A467+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S491=\"n/a\",S467,IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,S467-(OFFSET($C467,0,$A467)/(OFFSET($C462,-$A466,$A467)))),\nMAX(0,S467-(OFFSET($C467,0,$A467)/(OFFSET($C462,-$A466,$A467))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T468,-($A468+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T492=\"n/a\",T468,IFERROR(IF((OFFSET($C468,0,$A468))<0,\nMIN(0,T468-(OFFSET($C468,0,$A468)/(OFFSET($C463,-$A467,$A468)))),\nMAX(0,T468-(OFFSET($C468,0,$A468)/(OFFSET($C463,-$A467,$A468))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U469,-($A469+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U493=\"n/a\",U469,IFERROR(IF((OFFSET($C469,0,$A469))<0,\nMIN(0,U469-(OFFSET($C469,0,$A469)/(OFFSET($C464,-$A468,$A469)))),\nMAX(0,U469-(OFFSET($C469,0,$A469)/(OFFSET($C464,-$A468,$A469))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V470,-($A470+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V494=\"n/a\",V470,IFERROR(IF((OFFSET($C470,0,$A470))<0,\nMIN(0,V470-(OFFSET($C470,0,$A470)/(OFFSET($C465,-$A469,$A470)))),\nMAX(0,V470-(OFFSET($C470,0,$A470)/(OFFSET($C465,-$A469,$A470))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A471)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W471,-($A471+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C474=\"n/a\",\"n/a\",IF(AND(C474<1,D448=0),0,\nIF(D448=0,C474-1,\nIF(C474<1,D449,\n(((C474-1)*(C450-(C450/(C474))))+((D448/D$10)*D449))/(D450)))))","v":0},0,0,0,0,{"$f":"IF(H474=\"n/a\",\"n/a\",IF(AND(H474<1,I448=0),0,\nIF(I448=0,H474-1,\nIF(H474<1,I449,\n(((H474-1)*(H450-(H450/(H474))))+((I448/I$10)*I449))/(I450)))))","v":0},{"$f":"IF(I474=\"n/a\",\"n/a\",IF(AND(I474<1,J448=0),0,\nIF(J448=0,I474-1,\nIF(I474<1,J449,\n(((I474-1)*(I450-(I450/(I474))))+((J448/J$10)*J449))/(J450)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C475,(-$A451-ROWS(C447:C474)),0)","v":"n/a"},{"$f":"IF(C475=\"n/a\",\"n/a\",MAX(0,C475-1))","v":"n/a"},{"$f":"IF(D475=\"n/a\",\"n/a\",MAX(0,D475-1))","v":"n/a"},{"$f":"IF(E475=\"n/a\",\"n/a\",MAX(0,E475-1))","v":"n/a"},{"$f":"IF(F475=\"n/a\",\"n/a\",MAX(0,F475-1))","v":"n/a"},{"$f":"IF(G475=\"n/a\",\"n/a\",MAX(0,G475-1))","v":"n/a"},{"$f":"IF(H475=\"n/a\",\"n/a\",MAX(0,H475-1))","v":"n/a"},{"$f":"IF(I475=\"n/a\",\"n/a\",MAX(0,I475-1))","v":"n/a"},{"$f":"IF(J475=\"n/a\",\"n/a\",MAX(0,J475-1))","v":"n/a"},{"$f":"IF(K475=\"n/a\",\"n/a\",MAX(0,K475-1))","v":"n/a"},{"$f":"IF(L475=\"n/a\",\"n/a\",MAX(0,L475-1))","v":"n/a"},{"$f":"IF(M475=\"n/a\",\"n/a\",MAX(0,M475-1))","v":"n/a"},{"$f":"IF(N475=\"n/a\",\"n/a\",MAX(0,N475-1))","v":"n/a"},{"$f":"IF(O475=\"n/a\",\"n/a\",MAX(0,O475-1))","v":"n/a"},{"$f":"IF(P475=\"n/a\",\"n/a\",MAX(0,P475-1))","v":"n/a"},{"$f":"IF(Q475=\"n/a\",\"n/a\",MAX(0,Q475-1))","v":"n/a"},{"$f":"IF(R475=\"n/a\",\"n/a\",MAX(0,R475-1))","v":"n/a"},{"$f":"IF(S475=\"n/a\",\"n/a\",MAX(0,S475-1))","v":"n/a"},{"$f":"IF(T475=\"n/a\",\"n/a\",MAX(0,T475-1))","v":"n/a"},{"$f":"IF(U475=\"n/a\",\"n/a\",MAX(0,U475-1))","v":"n/a"},{"$f":"IF(V475=\"n/a\",\"n/a\",MAX(0,V475-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A452)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D476,(-$A452-ROWS(D448:D475)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E477,(-$A453-ROWS(E449:E476)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F478,(-$A454-ROWS(F450:F477)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G479,(-$A455-ROWS(G451:G478)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H480,(-$A456-ROWS(H452:H479)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I481,(-$A457-ROWS(I453:I480)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J482,(-$A458-ROWS(J454:J481)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K483,(-$A459-ROWS(K455:K482)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L484,(-$A460-ROWS(L456:L483)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M485,(-$A461-ROWS(M457:M484)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N486,(-$A462-ROWS(N458:N485)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O487,(-$A463-ROWS(O459:O486)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P488,(-$A464-ROWS(P460:P487)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q489,(-$A465-ROWS(Q461:Q488)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R490,(-$A466-ROWS(R462:R489)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S491,(-$A467-ROWS(S463:S490)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T492,(-$A468-ROWS(T464:T491)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U493,(-$A469-ROWS(U465:U492)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V494,(-$A470-ROWS(V466:V493)),0)","v":0},{"$f":"IF(V494=\"n/a\",\"n/a\",MAX(0,V494-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W495,(-$A471-ROWS(W467:W494)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C447<>\"n/a\",C447<>\"n/a\"),IF(SUM(C450:C472)=0,0,IF((SUMPRODUCT(C450:C472,C474:C496)/SUM(C450:C472))<0,1,(SUMPRODUCT(C450:C472,C474:C496)/SUM(C450:C472)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C447<>\"n/a\",D447<>\"n/a\"),IF(SUM(D450:D472)=0,0,IF((SUMPRODUCT(D450:D472,D474:D496)/SUM(D450:D472))<0,1,(SUMPRODUCT(D450:D472,D474:D496)/SUM(D450:D472)))),\"n/a\"))","v":4.4301498002801702},{"$f":"(IF(OR($C447<>\"n/a\",E447<>\"n/a\"),IF(SUM(E450:E472)=0,0,IF((SUMPRODUCT(E450:E472,E474:E496)/SUM(E450:E472))<0,1,(SUMPRODUCT(E450:E472,E474:E496)/SUM(E450:E472)))),\"n/a\"))","v":6.1197205671528865},{"$f":"(IF(OR($C447<>\"n/a\",F447<>\"n/a\"),IF(SUM(F450:F472)=0,0,IF((SUMPRODUCT(F450:F472,F474:F496)/SUM(F450:F472))<0,1,(SUMPRODUCT(F450:F472,F474:F496)/SUM(F450:F472)))),\"n/a\"))","v":5.8356398806672907},{"$f":"(IF(OR($C447<>\"n/a\",G447<>\"n/a\"),IF(SUM(G450:G472)=0,0,IF((SUMPRODUCT(G450:G472,G474:G496)/SUM(G450:G472))<0,1,(SUMPRODUCT(G450:G472,G474:G496)/SUM(G450:G472)))),\"n/a\"))","v":5.5572667562837141},{"$f":"(IF(OR($C447<>\"n/a\",H447<>\"n/a\"),IF(SUM(H450:H472)=0,0,IF((SUMPRODUCT(H450:H472,H474:H496)/SUM(H450:H472))<0,1,(SUMPRODUCT(H450:H472,H474:H496)/SUM(H450:H472)))),\"n/a\"))","v":5.2846697212209},{"$f":"(IF(OR($C447<>\"n/a\",I447<>\"n/a\"),IF(SUM(I450:I472)=0,0,IF((SUMPRODUCT(I450:I472,I474:I496)/SUM(I450:I472))<0,1,(SUMPRODUCT(I450:I472,I474:I496)/SUM(I450:I472)))),\"n/a\"))","v":5.0179184041250373},{"$f":"(IF(OR($C447<>\"n/a\",J447<>\"n/a\"),IF(SUM(J450:J472)=0,0,IF((SUMPRODUCT(J450:J472,J474:J496)/SUM(J450:J472))<0,1,(SUMPRODUCT(J450:J472,J474:J496)/SUM(J450:J472)))),\"n/a\"))","v":4.7570835572878751},{"$f":"(IF(OR($C447<>\"n/a\",K447<>\"n/a\"),IF(SUM(K450:K472)=0,0,IF((SUMPRODUCT(K450:K472,K474:K496)/SUM(K450:K472))<0,1,(SUMPRODUCT(K450:K472,K474:K496)/SUM(K450:K472)))),\"n/a\"))","v":4.502237079404849},{"$f":"(IF(OR($C447<>\"n/a\",L447<>\"n/a\"),IF(SUM(L450:L472)=0,0,IF((SUMPRODUCT(L450:L472,L474:L496)/SUM(L450:L472))<0,1,(SUMPRODUCT(L450:L472,L474:L496)/SUM(L450:L472)))),\"n/a\"))","v":4.2534520388885761},{"$f":"(IF(OR($C447<>\"n/a\",M447<>\"n/a\"),IF(SUM(M450:M472)=0,0,IF((SUMPRODUCT(M450:M472,M474:M496)/SUM(M450:M472))<0,1,(SUMPRODUCT(M450:M472,M474:M496)/SUM(M450:M472)))),\"n/a\"))","v":4.0108026977536042},{"$f":"(IF(OR($C447<>\"n/a\",N447<>\"n/a\"),IF(SUM(N450:N472)=0,0,IF((SUMPRODUCT(N450:N472,N474:N496)/SUM(N450:N472))<0,1,(SUMPRODUCT(N450:N472,N474:N496)/SUM(N450:N472)))),\"n/a\"))","v":3.7743645360888207},{"$f":"(IF(OR($C447<>\"n/a\",O447<>\"n/a\"),IF(SUM(O450:O472)=0,0,IF((SUMPRODUCT(O450:O472,O474:O496)/SUM(O450:O472))<0,1,(SUMPRODUCT(O450:O472,O474:O496)/SUM(O450:O472)))),\"n/a\"))","v":3.5442142771344347},{"$f":"(IF(OR($C447<>\"n/a\",P447<>\"n/a\"),IF(SUM(P450:P472)=0,0,IF((SUMPRODUCT(P450:P472,P474:P496)/SUM(P450:P472))<0,1,(SUMPRODUCT(P450:P472,P474:P496)/SUM(P450:P472)))),\"n/a\"))","v":3.3204299129810586},{"$f":"(IF(OR($C447<>\"n/a\",Q447<>\"n/a\"),IF(SUM(Q450:Q472)=0,0,IF((SUMPRODUCT(Q450:Q472,Q474:Q496)/SUM(Q450:Q472))<0,1,(SUMPRODUCT(Q450:Q472,Q474:Q496)/SUM(Q450:Q472)))),\"n/a\"))","v":3.1030907309089399},{"$f":"(IF(OR($C447<>\"n/a\",R447<>\"n/a\"),IF(SUM(R450:R472)=0,0,IF((SUMPRODUCT(R450:R472,R474:R496)/SUM(R450:R472))<0,1,(SUMPRODUCT(R450:R472,R474:R496)/SUM(R450:R472)))),\"n/a\"))","v":2.8922773403860571},{"$f":"(IF(OR($C447<>\"n/a\",S447<>\"n/a\"),IF(SUM(S450:S472)=0,0,IF((SUMPRODUCT(S450:S472,S474:S496)/SUM(S450:S472))<0,1,(SUMPRODUCT(S450:S472,S474:S496)/SUM(S450:S472)))),\"n/a\"))","v":2.6880717007443495},{"$f":"(IF(OR($C447<>\"n/a\",T447<>\"n/a\"),IF(SUM(T450:T472)=0,0,IF((SUMPRODUCT(T450:T472,T474:T496)/SUM(T450:T472))<0,1,(SUMPRODUCT(T450:T472,T474:T496)/SUM(T450:T472)))),\"n/a\"))","v":2.4905571495540753},{"$f":"(IF(OR($C447<>\"n/a\",U447<>\"n/a\"),IF(SUM(U450:U472)=0,0,IF((SUMPRODUCT(U450:U472,U474:U496)/SUM(U450:U472))<0,1,(SUMPRODUCT(U450:U472,U474:U496)/SUM(U450:U472)))),\"n/a\"))","v":2.2998184317168979},{"$f":"(IF(OR($C447<>\"n/a\",V447<>\"n/a\"),IF(SUM(V450:V472)=0,0,IF((SUMPRODUCT(V450:V472,V474:V496)/SUM(V450:V472))<0,1,(SUMPRODUCT(V450:V472,V474:V496)/SUM(V450:V472)))),\"n/a\"))","v":2.1159417292990548},{"$f":"(IF(OR($C447<>\"n/a\",W447<>\"n/a\"),IF(SUM(W450:W472)=0,0,IF((SUMPRODUCT(W450:W472,W474:W496)/SUM(W450:W472))<0,1,(SUMPRODUCT(W450:W472,W474:W496)/SUM(W450:W472)))),\"n/a\"))","v":1.939014692126646}]
[]
["Asset Class 10",{"$f":"VLOOKUP($A499,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Underground High Voltage Lines"}]
[{"$f":"VALUE(REPLACE(A499,1,12,\"\"))","v":10},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A500,0)","v":233.48595356179069},{"$f":"OFFSET('RFM input'!H$60,$A500,0)-OFFSET('RFM input'!H$114,$A500,0)-OFFSET('RFM input'!H$168,$A500,0)","v":6.4546622864147842},{"$f":"OFFSET('RFM input'!I$60,$A500,0)-OFFSET('RFM input'!I$114,$A500,0)-OFFSET('RFM input'!I$168,$A500,0)","v":5.9577315080853275},{"$f":"OFFSET('RFM input'!J$60,$A500,0)-OFFSET('RFM input'!J$114,$A500,0)-OFFSET('RFM input'!J$168,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A500,0)-OFFSET('RFM input'!K$114,$A500,0)-OFFSET('RFM input'!K$168,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A500,0)-OFFSET('RFM input'!L$114,$A500,0)-OFFSET('RFM input'!L$168,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A500,0)-OFFSET('RFM input'!M$114,$A500,0)-OFFSET('RFM input'!M$168,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A500,0)-OFFSET('RFM input'!N$114,$A500,0)-OFFSET('RFM input'!N$168,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A500,0)-OFFSET('RFM input'!O$114,$A500,0)-OFFSET('RFM input'!O$168,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A500,0)-OFFSET('RFM input'!P$114,$A500,0)-OFFSET('RFM input'!P$168,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A500,0)-OFFSET('RFM input'!Q$114,$A500,0)-OFFSET('RFM input'!Q$168,$A500,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A500,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":60}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A500,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A500,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A500,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A500,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A500,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A500,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A500,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A500,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A500,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A500,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A500,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A500,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A500,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A500,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A500,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A500,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A500,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A500,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A500,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A500,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D528=\"n/a\",0,IF(AND(D502=0,C504=0),0,\nIF(AND(D502<>0,C504=0),(D502/D$10),\nIF(AND(D503<>0,C504<>0),(C504-(C504/C528))+(D502/D$10),\nIF(C528<1,0,(C504-(C504/C528)))))))","v":0},{"$f":"IF(E528=\"n/a\",0,IF(AND(E502=0,D504=0),0,\nIF(AND(E502<>0,D504=0),(E502/E$10),\nIF(AND(E503<>0,D504<>0),(D504-(D504/D528))+(E502/E$10),\nIF(D528<1,0,(D504-(D504/D528)))))))","v":0},{"$f":"IF(F528=\"n/a\",0,IF(AND(F502=0,E504=0),0,\nIF(AND(F502<>0,E504=0),(F502/F$10),\nIF(AND(F503<>0,E504<>0),(E504-(E504/E528))+(F502/F$10),\nIF(E528<1,0,(E504-(E504/E528)))))))","v":0},{"$f":"IF(G528=\"n/a\",0,IF(AND(G502=0,F504=0),0,\nIF(AND(G502<>0,F504=0),(G502/G$10),\nIF(AND(G503<>0,F504<>0),(F504-(F504/F528))+(G502/G$10),\nIF(F528<1,0,(F504-(F504/F528)))))))","v":0},{"$f":"IF(H528=\"n/a\",0,IF(AND(H502=0,G504=0),0,\nIF(AND(H502<>0,G504=0),(H502/H$10),\nIF(AND(H503<>0,G504<>0),(G504-(G504/G528))+(H502/H$10),\nIF(G528<1,0,(G504-(G504/G528)))))))","v":0},{"$f":"IF(I528=\"n/a\",0,IF(AND(I502=0,H504=0),0,\nIF(AND(I502<>0,H504=0),(I502/I$10),\nIF(AND(I503<>0,H504<>0),(H504-(H504/H528))+(I502/I$10),\nIF(H528<1,0,(H504-(H504/H528)))))))","v":0},{"$f":"IF(J528=\"n/a\",0,IF(AND(J502=0,I504=0),0,\nIF(AND(J502<>0,I504=0),(J502/J$10),\nIF(AND(J503<>0,I504<>0),(I504-(I504/I528))+(J502/J$10),\nIF(I528<1,0,(I504-(I504/I528)))))))","v":0},{"$f":"IF(K528=\"n/a\",0,IF(AND(K502=0,J504=0),0,\nIF(AND(K502<>0,J504=0),(K502/K$10),\nIF(AND(K503<>0,J504<>0),(J504-(J504/J528))+(K502/K$10),\nIF(J528<1,0,(J504-(J504/J528)))))))","v":0},{"$f":"IF(L528=\"n/a\",0,IF(AND(L502=0,K504=0),0,\nIF(AND(L502<>0,K504=0),(L502/L$10),\nIF(AND(L503<>0,K504<>0),(K504-(K504/K528))+(L502/L$10),\nIF(K528<1,0,(K504-(K504/K528)))))))","v":0},{"$f":"IF(M528=\"n/a\",0,IF(AND(M502=0,L504=0),0,\nIF(AND(M502<>0,L504=0),(M502/M$10),\nIF(AND(M503<>0,L504<>0),(L504-(L504/L528))+(M502/M$10),\nIF(L528<1,0,(L504-(L504/L528)))))))","v":0},{"$f":"IF(N528=\"n/a\",0,IF(AND(N502=0,M504=0),0,\nIF(AND(N502<>0,M504=0),(N502/N$10),\nIF(AND(N503<>0,M504<>0),(M504-(M504/M528))+(N502/N$10),\nIF(M528<1,0,(M504-(M504/M528)))))))","v":0},{"$f":"IF(O528=\"n/a\",0,IF(AND(O502=0,N504=0),0,\nIF(AND(O502<>0,N504=0),(O502/O$10),\nIF(AND(O503<>0,N504<>0),(N504-(N504/N528))+(O502/O$10),\nIF(N528<1,0,(N504-(N504/N528)))))))","v":0},{"$f":"IF(P528=\"n/a\",0,IF(AND(P502=0,O504=0),0,\nIF(AND(P502<>0,O504=0),(P502/P$10),\nIF(AND(P503<>0,O504<>0),(O504-(O504/O528))+(P502/P$10),\nIF(O528<1,0,(O504-(O504/O528)))))))","v":0},{"$f":"IF(Q528=\"n/a\",0,IF(AND(Q502=0,P504=0),0,\nIF(AND(Q502<>0,P504=0),(Q502/Q$10),\nIF(AND(Q503<>0,P504<>0),(P504-(P504/P528))+(Q502/Q$10),\nIF(P528<1,0,(P504-(P504/P528)))))))","v":0},{"$f":"IF(R528=\"n/a\",0,IF(AND(R502=0,Q504=0),0,\nIF(AND(R502<>0,Q504=0),(R502/R$10),\nIF(AND(R503<>0,Q504<>0),(Q504-(Q504/Q528))+(R502/R$10),\nIF(Q528<1,0,(Q504-(Q504/Q528)))))))","v":0},{"$f":"IF(S528=\"n/a\",0,IF(AND(S502=0,R504=0),0,\nIF(AND(S502<>0,R504=0),(S502/S$10),\nIF(AND(S503<>0,R504<>0),(R504-(R504/R528))+(S502/S$10),\nIF(R528<1,0,(R504-(R504/R528)))))))","v":0},{"$f":"IF(T528=\"n/a\",0,IF(AND(T502=0,S504=0),0,\nIF(AND(T502<>0,S504=0),(T502/T$10),\nIF(AND(T503<>0,S504<>0),(S504-(S504/S528))+(T502/T$10),\nIF(S528<1,0,(S504-(S504/S528)))))))","v":0},{"$f":"IF(U528=\"n/a\",0,IF(AND(U502=0,T504=0),0,\nIF(AND(U502<>0,T504=0),(U502/U$10),\nIF(AND(U503<>0,T504<>0),(T504-(T504/T528))+(U502/U$10),\nIF(T528<1,0,(T504-(T504/T528)))))))","v":0},{"$f":"IF(V528=\"n/a\",0,IF(AND(V502=0,U504=0),0,\nIF(AND(V502<>0,U504=0),(V502/V$10),\nIF(AND(V503<>0,U504<>0),(U504-(U504/U528))+(V502/V$10),\nIF(U528<1,0,(U504-(U504/U528)))))))","v":0},{"$f":"IF(W528=\"n/a\",0,IF(AND(W502=0,V504=0),0,\nIF(AND(W502<>0,V504=0),(W502/W$10),\nIF(AND(W503<>0,V504<>0),(V504-(V504/V528))+(W502/W$10),\nIF(V528<1,0,(V504-(V504/V528)))))))","v":0}]
[{"$f":"A504+1","v":0},"Depreciated starting RAB",{"$f":"C500/C$10","v":233.48595356179069},{"$f":"IF(C529=\"n/a\",C505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,C505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,C505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069},{"$f":"IF(D529=\"n/a\",D505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,D505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,D505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069},{"$f":"IF(E529=\"n/a\",E505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,E505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,E505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069},{"$f":"IF(F529=\"n/a\",F505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,F505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,F505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069},{"$f":"IF(G529=\"n/a\",G505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,G505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,G505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069},{"$f":"IF(H529=\"n/a\",H505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069},{"$f":"IF(I529=\"n/a\",I505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,I505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,I505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069},{"$f":"IF(J529=\"n/a\",J505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,J505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,J505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069},{"$f":"IF(K529=\"n/a\",K505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,K505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,K505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069},{"$f":"IF(L529=\"n/a\",L505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,L505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,L505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069},{"$f":"IF(M529=\"n/a\",M505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,M505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,M505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069},{"$f":"IF(N529=\"n/a\",N505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,N505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,N505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069},{"$f":"IF(O529=\"n/a\",O505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,O505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,O505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069},{"$f":"IF(P529=\"n/a\",P505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,P505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,P505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069},{"$f":"IF(Q529=\"n/a\",Q505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,Q505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,Q505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069},{"$f":"IF(R529=\"n/a\",R505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,R505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,R505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069},{"$f":"IF(S529=\"n/a\",S505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,S505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,S505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069},{"$f":"IF(T529=\"n/a\",T505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,T505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,T505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069},{"$f":"IF(U529=\"n/a\",U505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,U505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,U505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069},{"$f":"IF(V529=\"n/a\",V505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,V505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,V505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":233.48595356179069}]
[{"$f":"A505+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A506)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D506,-($A506+5),0)*((1+D$11)^0.5)/D$10)","v":6.4905043591646256},{"$f":"IF(D530=\"n/a\",D506,IFERROR(IF((OFFSET($C506,0,$A506))<0,\nMIN(0,D506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506)))),\nMAX(0,D506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506))))),0))","v":6.3823292865118821},6.2741542138591386,6.1659791412063951,6.0578040685536516,5.9496289959009081,5.8414539232481646,5.7332788505954211,5.6251037779426776,5.5169287052899341,5.4087536326371906,5.300578559984447,5.1924034873317035,5.08422841467896,4.9760533420262165,4.867878269373473,4.7597031967207295,4.651528124067986,4.5433530514152425,4.435177978762499]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E507,-($A507+5),0)*((1+E$11)^0.5)/E$10)","v":5.8932576256868634},{"$f":"IF(E531=\"n/a\",E507,IFERROR(IF((OFFSET($C507,0,$A507))<0,\nMIN(0,E507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507)))),\nMAX(0,E507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507))))),0))","v":5.7950366652587491},5.6968157048306347,5.5985947444025204,5.500373783974406,5.4021528235462917,5.3039318631181773,5.205710902690063,5.1074899422619486,5.0092689818338343,4.9110480214057199,4.8128270609776056,4.7146061005494913,4.6163851401213769,4.5181641796932626,4.4199432192651482,4.3217222588370339,4.2235012984089195,4.1252803379808052]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F508,-($A508+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F532=\"n/a\",F508,IFERROR(IF((OFFSET($C508,0,$A508))<0,\nMIN(0,F508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508)))),\nMAX(0,F508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G509,-($A509+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G533=\"n/a\",G509,IFERROR(IF((OFFSET($C509,0,$A509))<0,\nMIN(0,G509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509)))),\nMAX(0,G509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H510,-($A510+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H534=\"n/a\",H510,IFERROR(IF((OFFSET($C510,0,$A510))<0,\nMIN(0,H510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510)))),\nMAX(0,H510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I511,-($A511+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I535=\"n/a\",I511,IFERROR(IF((OFFSET($C511,0,$A511))<0,\nMIN(0,I511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511)))),\nMAX(0,I511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J512,-($A512+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J536=\"n/a\",J512,IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,J512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512)))),\nMAX(0,J512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K513,-($A513+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K537=\"n/a\",K513,IFERROR(IF((OFFSET($C513,0,$A513))<0,\nMIN(0,K513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513)))),\nMAX(0,K513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L514,-($A514+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L538=\"n/a\",L514,IFERROR(IF((OFFSET($C514,0,$A514))<0,\nMIN(0,L514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514)))),\nMAX(0,L514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M515,-($A515+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M539=\"n/a\",M515,IFERROR(IF((OFFSET($C515,0,$A515))<0,\nMIN(0,M515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515)))),\nMAX(0,M515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N516,-($A516+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N540=\"n/a\",N516,IFERROR(IF((OFFSET($C516,0,$A516))<0,\nMIN(0,N516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516)))),\nMAX(0,N516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O517,-($A517+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O541=\"n/a\",O517,IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,O517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517)))),\nMAX(0,O517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P518,-($A518+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P542=\"n/a\",P518,IFERROR(IF((OFFSET($C518,0,$A518))<0,\nMIN(0,P518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518)))),\nMAX(0,P518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q519,-($A519+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q543=\"n/a\",Q519,IFERROR(IF((OFFSET($C519,0,$A519))<0,\nMIN(0,Q519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519)))),\nMAX(0,Q519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R520,-($A520+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R544=\"n/a\",R520,IFERROR(IF((OFFSET($C520,0,$A520))<0,\nMIN(0,R520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520)))),\nMAX(0,R520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S521,-($A521+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S545=\"n/a\",S521,IFERROR(IF((OFFSET($C521,0,$A521))<0,\nMIN(0,S521-(OFFSET($C521,0,$A521)/(OFFSET($C516,-$A520,$A521)))),\nMAX(0,S521-(OFFSET($C521,0,$A521)/(OFFSET($C516,-$A520,$A521))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T522,-($A522+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T546=\"n/a\",T522,IFERROR(IF((OFFSET($C522,0,$A522))<0,\nMIN(0,T522-(OFFSET($C522,0,$A522)/(OFFSET($C517,-$A521,$A522)))),\nMAX(0,T522-(OFFSET($C522,0,$A522)/(OFFSET($C517,-$A521,$A522))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U523,-($A523+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U547=\"n/a\",U523,IFERROR(IF((OFFSET($C523,0,$A523))<0,\nMIN(0,U523-(OFFSET($C523,0,$A523)/(OFFSET($C518,-$A522,$A523)))),\nMAX(0,U523-(OFFSET($C523,0,$A523)/(OFFSET($C518,-$A522,$A523))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V524,-($A524+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V548=\"n/a\",V524,IFERROR(IF((OFFSET($C524,0,$A524))<0,\nMIN(0,V524-(OFFSET($C524,0,$A524)/(OFFSET($C519,-$A523,$A524)))),\nMAX(0,V524-(OFFSET($C524,0,$A524)/(OFFSET($C519,-$A523,$A524))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A525)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W525,-($A525+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C528=\"n/a\",\"n/a\",IF(AND(C528<1,D502=0),0,\nIF(D502=0,C528-1,\nIF(C528<1,D503,\n(((C528-1)*(C504-(C504/(C528))))+((D502/D$10)*D503))/(D504)))))","v":0},0,0,0,0,{"$f":"IF(H528=\"n/a\",\"n/a\",IF(AND(H528<1,I502=0),0,\nIF(I502=0,H528-1,\nIF(H528<1,I503,\n(((H528-1)*(H504-(H504/(H528))))+((I502/I$10)*I503))/(I504)))))","v":0},{"$f":"IF(I528=\"n/a\",\"n/a\",IF(AND(I528<1,J502=0),0,\nIF(J502=0,I528-1,\nIF(I528<1,J503,\n(((I528-1)*(I504-(I504/(I528))))+((J502/J$10)*J503))/(J504)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C529,(-$A505-ROWS(C501:C528)),0)","v":"n/a"},{"$f":"IF(C529=\"n/a\",\"n/a\",MAX(0,C529-1))","v":"n/a"},{"$f":"IF(D529=\"n/a\",\"n/a\",MAX(0,D529-1))","v":"n/a"},{"$f":"IF(E529=\"n/a\",\"n/a\",MAX(0,E529-1))","v":"n/a"},{"$f":"IF(F529=\"n/a\",\"n/a\",MAX(0,F529-1))","v":"n/a"},{"$f":"IF(G529=\"n/a\",\"n/a\",MAX(0,G529-1))","v":"n/a"},{"$f":"IF(H529=\"n/a\",\"n/a\",MAX(0,H529-1))","v":"n/a"},{"$f":"IF(I529=\"n/a\",\"n/a\",MAX(0,I529-1))","v":"n/a"},{"$f":"IF(J529=\"n/a\",\"n/a\",MAX(0,J529-1))","v":"n/a"},{"$f":"IF(K529=\"n/a\",\"n/a\",MAX(0,K529-1))","v":"n/a"},{"$f":"IF(L529=\"n/a\",\"n/a\",MAX(0,L529-1))","v":"n/a"},{"$f":"IF(M529=\"n/a\",\"n/a\",MAX(0,M529-1))","v":"n/a"},{"$f":"IF(N529=\"n/a\",\"n/a\",MAX(0,N529-1))","v":"n/a"},{"$f":"IF(O529=\"n/a\",\"n/a\",MAX(0,O529-1))","v":"n/a"},{"$f":"IF(P529=\"n/a\",\"n/a\",MAX(0,P529-1))","v":"n/a"},{"$f":"IF(Q529=\"n/a\",\"n/a\",MAX(0,Q529-1))","v":"n/a"},{"$f":"IF(R529=\"n/a\",\"n/a\",MAX(0,R529-1))","v":"n/a"},{"$f":"IF(S529=\"n/a\",\"n/a\",MAX(0,S529-1))","v":"n/a"},{"$f":"IF(T529=\"n/a\",\"n/a\",MAX(0,T529-1))","v":"n/a"},{"$f":"IF(U529=\"n/a\",\"n/a\",MAX(0,U529-1))","v":"n/a"},{"$f":"IF(V529=\"n/a\",\"n/a\",MAX(0,V529-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A506)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D530,(-$A506-ROWS(D502:D529)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E531,(-$A507-ROWS(E503:E530)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F532,(-$A508-ROWS(F504:F531)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G533,(-$A509-ROWS(G505:G532)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H534,(-$A510-ROWS(H506:H533)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I535,(-$A511-ROWS(I507:I534)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J536,(-$A512-ROWS(J508:J535)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K537,(-$A513-ROWS(K509:K536)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L538,(-$A514-ROWS(L510:L537)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M539,(-$A515-ROWS(M511:M538)),0)","v":60},59,58,57,56,55,54,53,52,51,50]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N540,(-$A516-ROWS(N512:N539)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O541,(-$A517-ROWS(O513:O540)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P542,(-$A518-ROWS(P514:P541)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q543,(-$A519-ROWS(Q515:Q542)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R544,(-$A520-ROWS(R516:R543)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S545,(-$A521-ROWS(S517:S544)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T546,(-$A522-ROWS(T518:T545)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U547,(-$A523-ROWS(U519:U546)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V548,(-$A524-ROWS(V520:V547)),0)","v":0},{"$f":"IF(V548=\"n/a\",\"n/a\",MAX(0,V548-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W549,(-$A525-ROWS(W521:W548)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C501<>\"n/a\",C501<>\"n/a\"),IF(SUM(C504:C526)=0,0,IF((SUMPRODUCT(C504:C526,C528:C550)/SUM(C504:C526))<0,1,(SUMPRODUCT(C504:C526,C528:C550)/SUM(C504:C526)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C501<>\"n/a\",D501<>\"n/a\"),IF(SUM(D504:D526)=0,0,IF((SUMPRODUCT(D504:D526,D528:D550)/SUM(D504:D526))<0,1,(SUMPRODUCT(D504:D526,D528:D550)/SUM(D504:D526)))),\"n/a\"))","v":1.6227852720376015},{"$f":"(IF(OR($C501<>\"n/a\",E501<>\"n/a\"),IF(SUM(E504:E526)=0,0,IF((SUMPRODUCT(E504:E526,E528:E550)/SUM(E504:E526))<0,1,(SUMPRODUCT(E504:E526,E528:E550)/SUM(E504:E526)))),\"n/a\"))","v":2.9709810739190488},{"$f":"(IF(OR($C501<>\"n/a\",F501<>\"n/a\"),IF(SUM(F504:F526)=0,0,IF((SUMPRODUCT(F504:F526,F528:F550)/SUM(F504:F526))<0,1,(SUMPRODUCT(F504:F526,F528:F550)/SUM(F504:F526)))),\"n/a\"))","v":2.8743364724087255},{"$f":"(IF(OR($C501<>\"n/a\",G501<>\"n/a\"),IF(SUM(G504:G526)=0,0,IF((SUMPRODUCT(G504:G526,G528:G550)/SUM(G504:G526))<0,1,(SUMPRODUCT(G504:G526,G528:G550)/SUM(G504:G526)))),\"n/a\"))","v":2.7792117398353371},{"$f":"(IF(OR($C501<>\"n/a\",H501<>\"n/a\"),IF(SUM(H504:H526)=0,0,IF((SUMPRODUCT(H504:H526,H528:H550)/SUM(H504:H526))<0,1,(SUMPRODUCT(H504:H526,H528:H550)/SUM(H504:H526)))),\"n/a\"))","v":2.6856107151306272},{"$f":"(IF(OR($C501<>\"n/a\",I501<>\"n/a\"),IF(SUM(I504:I526)=0,0,IF((SUMPRODUCT(I504:I526,I528:I550)/SUM(I504:I526))<0,1,(SUMPRODUCT(I504:I526,I528:I550)/SUM(I504:I526)))),\"n/a\"))","v":2.5935372501658893},{"$f":"(IF(OR($C501<>\"n/a\",J501<>\"n/a\"),IF(SUM(J504:J526)=0,0,IF((SUMPRODUCT(J504:J526,J528:J550)/SUM(J504:J526))<0,1,(SUMPRODUCT(J504:J526,J528:J550)/SUM(J504:J526)))),\"n/a\"))","v":2.5029952098065298},{"$f":"(IF(OR($C501<>\"n/a\",K501<>\"n/a\"),IF(SUM(K504:K526)=0,0,IF((SUMPRODUCT(K504:K526,K528:K550)/SUM(K504:K526))<0,1,(SUMPRODUCT(K504:K526,K528:K550)/SUM(K504:K526)))),\"n/a\"))","v":2.4139884719669125},{"$f":"(IF(OR($C501<>\"n/a\",L501<>\"n/a\"),IF(SUM(L504:L526)=0,0,IF((SUMPRODUCT(L504:L526,L528:L550)/SUM(L504:L526))<0,1,(SUMPRODUCT(L504:L526,L528:L550)/SUM(L504:L526)))),\"n/a\"))","v":2.3265209276654697},{"$f":"(IF(OR($C501<>\"n/a\",M501<>\"n/a\"),IF(SUM(M504:M526)=0,0,IF((SUMPRODUCT(M504:M526,M528:M550)/SUM(M504:M526))<0,1,(SUMPRODUCT(M504:M526,M528:M550)/SUM(M504:M526)))),\"n/a\"))","v":2.2405964810801065},{"$f":"(IF(OR($C501<>\"n/a\",N501<>\"n/a\"),IF(SUM(N504:N526)=0,0,IF((SUMPRODUCT(N504:N526,N528:N550)/SUM(N504:N526))<0,1,(SUMPRODUCT(N504:N526,N528:N550)/SUM(N504:N526)))),\"n/a\"))","v":2.1562190496038744},{"$f":"(IF(OR($C501<>\"n/a\",O501<>\"n/a\"),IF(SUM(O504:O526)=0,0,IF((SUMPRODUCT(O504:O526,O528:O550)/SUM(O504:O526))<0,1,(SUMPRODUCT(O504:O526,O528:O550)/SUM(O504:O526)))),\"n/a\"))","v":2.0733925639009372},{"$f":"(IF(OR($C501<>\"n/a\",P501<>\"n/a\"),IF(SUM(P504:P526)=0,0,IF((SUMPRODUCT(P504:P526,P528:P550)/SUM(P504:P526))<0,1,(SUMPRODUCT(P504:P526,P528:P550)/SUM(P504:P526)))),\"n/a\"))","v":1.9921209679628149},{"$f":"(IF(OR($C501<>\"n/a\",Q501<>\"n/a\"),IF(SUM(Q504:Q526)=0,0,IF((SUMPRODUCT(Q504:Q526,Q528:Q550)/SUM(Q504:Q526))<0,1,(SUMPRODUCT(Q504:Q526,Q528:Q550)/SUM(Q504:Q526)))),\"n/a\"))","v":1.9124082191649181},{"$f":"(IF(OR($C501<>\"n/a\",R501<>\"n/a\"),IF(SUM(R504:R526)=0,0,IF((SUMPRODUCT(R504:R526,R528:R550)/SUM(R504:R526))<0,1,(SUMPRODUCT(R504:R526,R528:R550)/SUM(R504:R526)))),\"n/a\"))","v":1.8342582883233676},{"$f":"(IF(OR($C501<>\"n/a\",S501<>\"n/a\"),IF(SUM(S504:S526)=0,0,IF((SUMPRODUCT(S504:S526,S528:S550)/SUM(S504:S526))<0,1,(SUMPRODUCT(S504:S526,S528:S550)/SUM(S504:S526)))),\"n/a\"))","v":1.7576751597521048},{"$f":"(IF(OR($C501<>\"n/a\",T501<>\"n/a\"),IF(SUM(T504:T526)=0,0,IF((SUMPRODUCT(T504:T526,T528:T550)/SUM(T504:T526))<0,1,(SUMPRODUCT(T504:T526,T528:T550)/SUM(T504:T526)))),\"n/a\"))","v":1.6826628313202956},{"$f":"(IF(OR($C501<>\"n/a\",U501<>\"n/a\"),IF(SUM(U504:U526)=0,0,IF((SUMPRODUCT(U504:U526,U528:U550)/SUM(U504:U526))<0,1,(SUMPRODUCT(U504:U526,U528:U550)/SUM(U504:U526)))),\"n/a\"))","v":1.6092253145100233},{"$f":"(IF(OR($C501<>\"n/a\",V501<>\"n/a\"),IF(SUM(V504:V526)=0,0,IF((SUMPRODUCT(V504:V526,V528:V550)/SUM(V504:V526))<0,1,(SUMPRODUCT(V504:V526,V528:V550)/SUM(V504:V526)))),\"n/a\"))","v":1.5373666344742807},{"$f":"(IF(OR($C501<>\"n/a\",W501<>\"n/a\"),IF(SUM(W504:W526)=0,0,IF((SUMPRODUCT(W504:W526,W528:W550)/SUM(W504:W526))<0,1,(SUMPRODUCT(W504:W526,W528:W550)/SUM(W504:W526)))),\"n/a\"))","v":1.4670908300952543}]
[]
["Asset Class 11",{"$f":"VLOOKUP($A553,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Underground High Voltage Lines SWER"}]
[{"$f":"VALUE(REPLACE(A553,1,12,\"\"))","v":11},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A554,0)","v":0.58413138401727704},{"$f":"OFFSET('RFM input'!H$60,$A554,0)-OFFSET('RFM input'!H$114,$A554,0)-OFFSET('RFM input'!H$168,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A554,0)-OFFSET('RFM input'!I$114,$A554,0)-OFFSET('RFM input'!I$168,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A554,0)-OFFSET('RFM input'!J$114,$A554,0)-OFFSET('RFM input'!J$168,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A554,0)-OFFSET('RFM input'!K$114,$A554,0)-OFFSET('RFM input'!K$168,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A554,0)-OFFSET('RFM input'!L$114,$A554,0)-OFFSET('RFM input'!L$168,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A554,0)-OFFSET('RFM input'!M$114,$A554,0)-OFFSET('RFM input'!M$168,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A554,0)-OFFSET('RFM input'!N$114,$A554,0)-OFFSET('RFM input'!N$168,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A554,0)-OFFSET('RFM input'!O$114,$A554,0)-OFFSET('RFM input'!O$168,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A554,0)-OFFSET('RFM input'!P$114,$A554,0)-OFFSET('RFM input'!P$168,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A554,0)-OFFSET('RFM input'!Q$114,$A554,0)-OFFSET('RFM input'!Q$168,$A554,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A554,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":60}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A554,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A554,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A554,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A554,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A554,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A554,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A554,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A554,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A554,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A554,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A554,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A554,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A554,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A554,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A554,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A554,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A554,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A554,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A554,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A554,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D582=\"n/a\",0,IF(AND(D556=0,C558=0),0,\nIF(AND(D556<>0,C558=0),(D556/D$10),\nIF(AND(D557<>0,C558<>0),(C558-(C558/C582))+(D556/D$10),\nIF(C582<1,0,(C558-(C558/C582)))))))","v":0},{"$f":"IF(E582=\"n/a\",0,IF(AND(E556=0,D558=0),0,\nIF(AND(E556<>0,D558=0),(E556/E$10),\nIF(AND(E557<>0,D558<>0),(D558-(D558/D582))+(E556/E$10),\nIF(D582<1,0,(D558-(D558/D582)))))))","v":0},{"$f":"IF(F582=\"n/a\",0,IF(AND(F556=0,E558=0),0,\nIF(AND(F556<>0,E558=0),(F556/F$10),\nIF(AND(F557<>0,E558<>0),(E558-(E558/E582))+(F556/F$10),\nIF(E582<1,0,(E558-(E558/E582)))))))","v":0},{"$f":"IF(G582=\"n/a\",0,IF(AND(G556=0,F558=0),0,\nIF(AND(G556<>0,F558=0),(G556/G$10),\nIF(AND(G557<>0,F558<>0),(F558-(F558/F582))+(G556/G$10),\nIF(F582<1,0,(F558-(F558/F582)))))))","v":0},{"$f":"IF(H582=\"n/a\",0,IF(AND(H556=0,G558=0),0,\nIF(AND(H556<>0,G558=0),(H556/H$10),\nIF(AND(H557<>0,G558<>0),(G558-(G558/G582))+(H556/H$10),\nIF(G582<1,0,(G558-(G558/G582)))))))","v":0},{"$f":"IF(I582=\"n/a\",0,IF(AND(I556=0,H558=0),0,\nIF(AND(I556<>0,H558=0),(I556/I$10),\nIF(AND(I557<>0,H558<>0),(H558-(H558/H582))+(I556/I$10),\nIF(H582<1,0,(H558-(H558/H582)))))))","v":0},{"$f":"IF(J582=\"n/a\",0,IF(AND(J556=0,I558=0),0,\nIF(AND(J556<>0,I558=0),(J556/J$10),\nIF(AND(J557<>0,I558<>0),(I558-(I558/I582))+(J556/J$10),\nIF(I582<1,0,(I558-(I558/I582)))))))","v":0},{"$f":"IF(K582=\"n/a\",0,IF(AND(K556=0,J558=0),0,\nIF(AND(K556<>0,J558=0),(K556/K$10),\nIF(AND(K557<>0,J558<>0),(J558-(J558/J582))+(K556/K$10),\nIF(J582<1,0,(J558-(J558/J582)))))))","v":0},{"$f":"IF(L582=\"n/a\",0,IF(AND(L556=0,K558=0),0,\nIF(AND(L556<>0,K558=0),(L556/L$10),\nIF(AND(L557<>0,K558<>0),(K558-(K558/K582))+(L556/L$10),\nIF(K582<1,0,(K558-(K558/K582)))))))","v":0},{"$f":"IF(M582=\"n/a\",0,IF(AND(M556=0,L558=0),0,\nIF(AND(M556<>0,L558=0),(M556/M$10),\nIF(AND(M557<>0,L558<>0),(L558-(L558/L582))+(M556/M$10),\nIF(L582<1,0,(L558-(L558/L582)))))))","v":0},{"$f":"IF(N582=\"n/a\",0,IF(AND(N556=0,M558=0),0,\nIF(AND(N556<>0,M558=0),(N556/N$10),\nIF(AND(N557<>0,M558<>0),(M558-(M558/M582))+(N556/N$10),\nIF(M582<1,0,(M558-(M558/M582)))))))","v":0},{"$f":"IF(O582=\"n/a\",0,IF(AND(O556=0,N558=0),0,\nIF(AND(O556<>0,N558=0),(O556/O$10),\nIF(AND(O557<>0,N558<>0),(N558-(N558/N582))+(O556/O$10),\nIF(N582<1,0,(N558-(N558/N582)))))))","v":0},{"$f":"IF(P582=\"n/a\",0,IF(AND(P556=0,O558=0),0,\nIF(AND(P556<>0,O558=0),(P556/P$10),\nIF(AND(P557<>0,O558<>0),(O558-(O558/O582))+(P556/P$10),\nIF(O582<1,0,(O558-(O558/O582)))))))","v":0},{"$f":"IF(Q582=\"n/a\",0,IF(AND(Q556=0,P558=0),0,\nIF(AND(Q556<>0,P558=0),(Q556/Q$10),\nIF(AND(Q557<>0,P558<>0),(P558-(P558/P582))+(Q556/Q$10),\nIF(P582<1,0,(P558-(P558/P582)))))))","v":0},{"$f":"IF(R582=\"n/a\",0,IF(AND(R556=0,Q558=0),0,\nIF(AND(R556<>0,Q558=0),(R556/R$10),\nIF(AND(R557<>0,Q558<>0),(Q558-(Q558/Q582))+(R556/R$10),\nIF(Q582<1,0,(Q558-(Q558/Q582)))))))","v":0},{"$f":"IF(S582=\"n/a\",0,IF(AND(S556=0,R558=0),0,\nIF(AND(S556<>0,R558=0),(S556/S$10),\nIF(AND(S557<>0,R558<>0),(R558-(R558/R582))+(S556/S$10),\nIF(R582<1,0,(R558-(R558/R582)))))))","v":0},{"$f":"IF(T582=\"n/a\",0,IF(AND(T556=0,S558=0),0,\nIF(AND(T556<>0,S558=0),(T556/T$10),\nIF(AND(T557<>0,S558<>0),(S558-(S558/S582))+(T556/T$10),\nIF(S582<1,0,(S558-(S558/S582)))))))","v":0},{"$f":"IF(U582=\"n/a\",0,IF(AND(U556=0,T558=0),0,\nIF(AND(U556<>0,T558=0),(U556/U$10),\nIF(AND(U557<>0,T558<>0),(T558-(T558/T582))+(U556/U$10),\nIF(T582<1,0,(T558-(T558/T582)))))))","v":0},{"$f":"IF(V582=\"n/a\",0,IF(AND(V556=0,U558=0),0,\nIF(AND(V556<>0,U558=0),(V556/V$10),\nIF(AND(V557<>0,U558<>0),(U558-(U558/U582))+(V556/V$10),\nIF(U582<1,0,(U558-(U558/U582)))))))","v":0},{"$f":"IF(W582=\"n/a\",0,IF(AND(W556=0,V558=0),0,\nIF(AND(W556<>0,V558=0),(W556/W$10),\nIF(AND(W557<>0,V558<>0),(V558-(V558/V582))+(W556/W$10),\nIF(V582<1,0,(V558-(V558/V582)))))))","v":0}]
[{"$f":"A558+1","v":0},"Depreciated starting RAB",{"$f":"C554/C$10","v":0.58413138401727704},{"$f":"IF(C583=\"n/a\",C559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,C559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,C559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704},{"$f":"IF(D583=\"n/a\",D559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,D559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,D559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704},{"$f":"IF(E583=\"n/a\",E559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,E559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,E559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704},{"$f":"IF(F583=\"n/a\",F559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,F559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,F559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704},{"$f":"IF(G583=\"n/a\",G559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,G559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,G559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704},{"$f":"IF(H583=\"n/a\",H559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704},{"$f":"IF(I583=\"n/a\",I559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,I559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,I559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704},{"$f":"IF(J583=\"n/a\",J559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,J559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,J559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704},{"$f":"IF(K583=\"n/a\",K559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,K559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,K559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704},{"$f":"IF(L583=\"n/a\",L559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,L559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,L559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704},{"$f":"IF(M583=\"n/a\",M559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,M559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,M559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704},{"$f":"IF(N583=\"n/a\",N559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,N559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,N559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704},{"$f":"IF(O583=\"n/a\",O559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,O559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,O559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704},{"$f":"IF(P583=\"n/a\",P559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,P559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,P559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704},{"$f":"IF(Q583=\"n/a\",Q559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,Q559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,Q559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704},{"$f":"IF(R583=\"n/a\",R559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,R559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,R559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704},{"$f":"IF(S583=\"n/a\",S559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,S559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,S559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704},{"$f":"IF(T583=\"n/a\",T559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,T559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,T559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704},{"$f":"IF(U583=\"n/a\",U559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,U559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,U559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704},{"$f":"IF(V583=\"n/a\",V559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,V559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,V559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0.58413138401727704}]
[{"$f":"A559+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A560)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D560,-($A560+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D584=\"n/a\",D560,IFERROR(IF((OFFSET($C560,0,$A560))<0,\nMIN(0,D560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560)))),\nMAX(0,D560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E561,-($A561+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E585=\"n/a\",E561,IFERROR(IF((OFFSET($C561,0,$A561))<0,\nMIN(0,E561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561)))),\nMAX(0,E561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F562,-($A562+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F586=\"n/a\",F562,IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,F562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562)))),\nMAX(0,F562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G563,-($A563+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G587=\"n/a\",G563,IFERROR(IF((OFFSET($C563,0,$A563))<0,\nMIN(0,G563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563)))),\nMAX(0,G563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H564,-($A564+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H588=\"n/a\",H564,IFERROR(IF((OFFSET($C564,0,$A564))<0,\nMIN(0,H564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564)))),\nMAX(0,H564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I565,-($A565+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I589=\"n/a\",I565,IFERROR(IF((OFFSET($C565,0,$A565))<0,\nMIN(0,I565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565)))),\nMAX(0,I565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J566,-($A566+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J590=\"n/a\",J566,IFERROR(IF((OFFSET($C566,0,$A566))<0,\nMIN(0,J566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566)))),\nMAX(0,J566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K567,-($A567+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K591=\"n/a\",K567,IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,K567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567)))),\nMAX(0,K567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L568,-($A568+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L592=\"n/a\",L568,IFERROR(IF((OFFSET($C568,0,$A568))<0,\nMIN(0,L568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568)))),\nMAX(0,L568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M569,-($A569+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M593=\"n/a\",M569,IFERROR(IF((OFFSET($C569,0,$A569))<0,\nMIN(0,M569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569)))),\nMAX(0,M569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N570,-($A570+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N594=\"n/a\",N570,IFERROR(IF((OFFSET($C570,0,$A570))<0,\nMIN(0,N570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570)))),\nMAX(0,N570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O571,-($A571+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O595=\"n/a\",O571,IFERROR(IF((OFFSET($C571,0,$A571))<0,\nMIN(0,O571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571)))),\nMAX(0,O571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P572,-($A572+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P596=\"n/a\",P572,IFERROR(IF((OFFSET($C572,0,$A572))<0,\nMIN(0,P572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572)))),\nMAX(0,P572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q573,-($A573+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q597=\"n/a\",Q573,IFERROR(IF((OFFSET($C573,0,$A573))<0,\nMIN(0,Q573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573)))),\nMAX(0,Q573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R574,-($A574+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R598=\"n/a\",R574,IFERROR(IF((OFFSET($C574,0,$A574))<0,\nMIN(0,R574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574)))),\nMAX(0,R574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S575,-($A575+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S599=\"n/a\",S575,IFERROR(IF((OFFSET($C575,0,$A575))<0,\nMIN(0,S575-(OFFSET($C575,0,$A575)/(OFFSET($C570,-$A574,$A575)))),\nMAX(0,S575-(OFFSET($C575,0,$A575)/(OFFSET($C570,-$A574,$A575))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T576,-($A576+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T600=\"n/a\",T576,IFERROR(IF((OFFSET($C576,0,$A576))<0,\nMIN(0,T576-(OFFSET($C576,0,$A576)/(OFFSET($C571,-$A575,$A576)))),\nMAX(0,T576-(OFFSET($C576,0,$A576)/(OFFSET($C571,-$A575,$A576))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U577,-($A577+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U601=\"n/a\",U577,IFERROR(IF((OFFSET($C577,0,$A577))<0,\nMIN(0,U577-(OFFSET($C577,0,$A577)/(OFFSET($C572,-$A576,$A577)))),\nMAX(0,U577-(OFFSET($C577,0,$A577)/(OFFSET($C572,-$A576,$A577))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V578,-($A578+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V602=\"n/a\",V578,IFERROR(IF((OFFSET($C578,0,$A578))<0,\nMIN(0,V578-(OFFSET($C578,0,$A578)/(OFFSET($C573,-$A577,$A578)))),\nMAX(0,V578-(OFFSET($C578,0,$A578)/(OFFSET($C573,-$A577,$A578))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A579)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W579,-($A579+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C582=\"n/a\",\"n/a\",IF(AND(C582<1,D556=0),0,\nIF(D556=0,C582-1,\nIF(C582<1,D557,\n(((C582-1)*(C558-(C558/(C582))))+((D556/D$10)*D557))/(D558)))))","v":0},0,0,0,0,{"$f":"IF(H582=\"n/a\",\"n/a\",IF(AND(H582<1,I556=0),0,\nIF(I556=0,H582-1,\nIF(H582<1,I557,\n(((H582-1)*(H558-(H558/(H582))))+((I556/I$10)*I557))/(I558)))))","v":0},{"$f":"IF(I582=\"n/a\",\"n/a\",IF(AND(I582<1,J556=0),0,\nIF(J556=0,I582-1,\nIF(I582<1,J557,\n(((I582-1)*(I558-(I558/(I582))))+((J556/J$10)*J557))/(J558)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C583,(-$A559-ROWS(C555:C582)),0)","v":"n/a"},{"$f":"IF(C583=\"n/a\",\"n/a\",MAX(0,C583-1))","v":"n/a"},{"$f":"IF(D583=\"n/a\",\"n/a\",MAX(0,D583-1))","v":"n/a"},{"$f":"IF(E583=\"n/a\",\"n/a\",MAX(0,E583-1))","v":"n/a"},{"$f":"IF(F583=\"n/a\",\"n/a\",MAX(0,F583-1))","v":"n/a"},{"$f":"IF(G583=\"n/a\",\"n/a\",MAX(0,G583-1))","v":"n/a"},{"$f":"IF(H583=\"n/a\",\"n/a\",MAX(0,H583-1))","v":"n/a"},{"$f":"IF(I583=\"n/a\",\"n/a\",MAX(0,I583-1))","v":"n/a"},{"$f":"IF(J583=\"n/a\",\"n/a\",MAX(0,J583-1))","v":"n/a"},{"$f":"IF(K583=\"n/a\",\"n/a\",MAX(0,K583-1))","v":"n/a"},{"$f":"IF(L583=\"n/a\",\"n/a\",MAX(0,L583-1))","v":"n/a"},{"$f":"IF(M583=\"n/a\",\"n/a\",MAX(0,M583-1))","v":"n/a"},{"$f":"IF(N583=\"n/a\",\"n/a\",MAX(0,N583-1))","v":"n/a"},{"$f":"IF(O583=\"n/a\",\"n/a\",MAX(0,O583-1))","v":"n/a"},{"$f":"IF(P583=\"n/a\",\"n/a\",MAX(0,P583-1))","v":"n/a"},{"$f":"IF(Q583=\"n/a\",\"n/a\",MAX(0,Q583-1))","v":"n/a"},{"$f":"IF(R583=\"n/a\",\"n/a\",MAX(0,R583-1))","v":"n/a"},{"$f":"IF(S583=\"n/a\",\"n/a\",MAX(0,S583-1))","v":"n/a"},{"$f":"IF(T583=\"n/a\",\"n/a\",MAX(0,T583-1))","v":"n/a"},{"$f":"IF(U583=\"n/a\",\"n/a\",MAX(0,U583-1))","v":"n/a"},{"$f":"IF(V583=\"n/a\",\"n/a\",MAX(0,V583-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A560)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D584,(-$A560-ROWS(D556:D583)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E585,(-$A561-ROWS(E557:E584)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F586,(-$A562-ROWS(F558:F585)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G587,(-$A563-ROWS(G559:G586)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H588,(-$A564-ROWS(H560:H587)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I589,(-$A565-ROWS(I561:I588)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J590,(-$A566-ROWS(J562:J589)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K591,(-$A567-ROWS(K563:K590)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L592,(-$A568-ROWS(L564:L591)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M593,(-$A569-ROWS(M565:M592)),0)","v":60},59,58,57,56,55,54,53,52,51,50]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N594,(-$A570-ROWS(N566:N593)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O595,(-$A571-ROWS(O567:O594)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P596,(-$A572-ROWS(P568:P595)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q597,(-$A573-ROWS(Q569:Q596)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R598,(-$A574-ROWS(R570:R597)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S599,(-$A575-ROWS(S571:S598)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T600,(-$A576-ROWS(T572:T599)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U601,(-$A577-ROWS(U573:U600)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V602,(-$A578-ROWS(V574:V601)),0)","v":0},{"$f":"IF(V602=\"n/a\",\"n/a\",MAX(0,V602-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W603,(-$A579-ROWS(W575:W602)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C555<>\"n/a\",C555<>\"n/a\"),IF(SUM(C558:C580)=0,0,IF((SUMPRODUCT(C558:C580,C582:C604)/SUM(C558:C580))<0,1,(SUMPRODUCT(C558:C580,C582:C604)/SUM(C558:C580)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C555<>\"n/a\",D555<>\"n/a\"),IF(SUM(D558:D580)=0,0,IF((SUMPRODUCT(D558:D580,D582:D604)/SUM(D558:D580))<0,1,(SUMPRODUCT(D558:D580,D582:D604)/SUM(D558:D580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",E555<>\"n/a\"),IF(SUM(E558:E580)=0,0,IF((SUMPRODUCT(E558:E580,E582:E604)/SUM(E558:E580))<0,1,(SUMPRODUCT(E558:E580,E582:E604)/SUM(E558:E580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",F555<>\"n/a\"),IF(SUM(F558:F580)=0,0,IF((SUMPRODUCT(F558:F580,F582:F604)/SUM(F558:F580))<0,1,(SUMPRODUCT(F558:F580,F582:F604)/SUM(F558:F580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",G555<>\"n/a\"),IF(SUM(G558:G580)=0,0,IF((SUMPRODUCT(G558:G580,G582:G604)/SUM(G558:G580))<0,1,(SUMPRODUCT(G558:G580,G582:G604)/SUM(G558:G580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",H555<>\"n/a\"),IF(SUM(H558:H580)=0,0,IF((SUMPRODUCT(H558:H580,H582:H604)/SUM(H558:H580))<0,1,(SUMPRODUCT(H558:H580,H582:H604)/SUM(H558:H580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",I555<>\"n/a\"),IF(SUM(I558:I580)=0,0,IF((SUMPRODUCT(I558:I580,I582:I604)/SUM(I558:I580))<0,1,(SUMPRODUCT(I558:I580,I582:I604)/SUM(I558:I580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",J555<>\"n/a\"),IF(SUM(J558:J580)=0,0,IF((SUMPRODUCT(J558:J580,J582:J604)/SUM(J558:J580))<0,1,(SUMPRODUCT(J558:J580,J582:J604)/SUM(J558:J580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",K555<>\"n/a\"),IF(SUM(K558:K580)=0,0,IF((SUMPRODUCT(K558:K580,K582:K604)/SUM(K558:K580))<0,1,(SUMPRODUCT(K558:K580,K582:K604)/SUM(K558:K580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",L555<>\"n/a\"),IF(SUM(L558:L580)=0,0,IF((SUMPRODUCT(L558:L580,L582:L604)/SUM(L558:L580))<0,1,(SUMPRODUCT(L558:L580,L582:L604)/SUM(L558:L580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",M555<>\"n/a\"),IF(SUM(M558:M580)=0,0,IF((SUMPRODUCT(M558:M580,M582:M604)/SUM(M558:M580))<0,1,(SUMPRODUCT(M558:M580,M582:M604)/SUM(M558:M580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",N555<>\"n/a\"),IF(SUM(N558:N580)=0,0,IF((SUMPRODUCT(N558:N580,N582:N604)/SUM(N558:N580))<0,1,(SUMPRODUCT(N558:N580,N582:N604)/SUM(N558:N580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",O555<>\"n/a\"),IF(SUM(O558:O580)=0,0,IF((SUMPRODUCT(O558:O580,O582:O604)/SUM(O558:O580))<0,1,(SUMPRODUCT(O558:O580,O582:O604)/SUM(O558:O580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",P555<>\"n/a\"),IF(SUM(P558:P580)=0,0,IF((SUMPRODUCT(P558:P580,P582:P604)/SUM(P558:P580))<0,1,(SUMPRODUCT(P558:P580,P582:P604)/SUM(P558:P580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",Q555<>\"n/a\"),IF(SUM(Q558:Q580)=0,0,IF((SUMPRODUCT(Q558:Q580,Q582:Q604)/SUM(Q558:Q580))<0,1,(SUMPRODUCT(Q558:Q580,Q582:Q604)/SUM(Q558:Q580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",R555<>\"n/a\"),IF(SUM(R558:R580)=0,0,IF((SUMPRODUCT(R558:R580,R582:R604)/SUM(R558:R580))<0,1,(SUMPRODUCT(R558:R580,R582:R604)/SUM(R558:R580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",S555<>\"n/a\"),IF(SUM(S558:S580)=0,0,IF((SUMPRODUCT(S558:S580,S582:S604)/SUM(S558:S580))<0,1,(SUMPRODUCT(S558:S580,S582:S604)/SUM(S558:S580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",T555<>\"n/a\"),IF(SUM(T558:T580)=0,0,IF((SUMPRODUCT(T558:T580,T582:T604)/SUM(T558:T580))<0,1,(SUMPRODUCT(T558:T580,T582:T604)/SUM(T558:T580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",U555<>\"n/a\"),IF(SUM(U558:U580)=0,0,IF((SUMPRODUCT(U558:U580,U582:U604)/SUM(U558:U580))<0,1,(SUMPRODUCT(U558:U580,U582:U604)/SUM(U558:U580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",V555<>\"n/a\"),IF(SUM(V558:V580)=0,0,IF((SUMPRODUCT(V558:V580,V582:V604)/SUM(V558:V580))<0,1,(SUMPRODUCT(V558:V580,V582:V604)/SUM(V558:V580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",W555<>\"n/a\"),IF(SUM(W558:W580)=0,0,IF((SUMPRODUCT(W558:W580,W582:W604)/SUM(W558:W580))<0,1,(SUMPRODUCT(W558:W580,W582:W604)/SUM(W558:W580)))),\"n/a\"))","v":0}]
[]
["Asset Class 12",{"$f":"VLOOKUP($A607,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Distribution Substations HV (Pole)"}]
[{"$f":"VALUE(REPLACE(A607,1,12,\"\"))","v":12},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A608,0)","v":1.7019086849441296},{"$f":"OFFSET('RFM input'!H$60,$A608,0)-OFFSET('RFM input'!H$114,$A608,0)-OFFSET('RFM input'!H$168,$A608,0)","v":0.16198085411430224},{"$f":"OFFSET('RFM input'!I$60,$A608,0)-OFFSET('RFM input'!I$114,$A608,0)-OFFSET('RFM input'!I$168,$A608,0)","v":0.16762632902912133},{"$f":"OFFSET('RFM input'!J$60,$A608,0)-OFFSET('RFM input'!J$114,$A608,0)-OFFSET('RFM input'!J$168,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A608,0)-OFFSET('RFM input'!K$114,$A608,0)-OFFSET('RFM input'!K$168,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A608,0)-OFFSET('RFM input'!L$114,$A608,0)-OFFSET('RFM input'!L$168,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A608,0)-OFFSET('RFM input'!M$114,$A608,0)-OFFSET('RFM input'!M$168,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A608,0)-OFFSET('RFM input'!N$114,$A608,0)-OFFSET('RFM input'!N$168,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A608,0)-OFFSET('RFM input'!O$114,$A608,0)-OFFSET('RFM input'!O$168,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A608,0)-OFFSET('RFM input'!P$114,$A608,0)-OFFSET('RFM input'!P$168,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A608,0)-OFFSET('RFM input'!Q$114,$A608,0)-OFFSET('RFM input'!Q$168,$A608,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A608,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":40}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A608,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A608,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A608,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A608,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A608,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A608,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A608,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A608,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A608,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A608,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A608,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A608,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A608,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A608,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A608,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A608,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A608,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A608,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A608,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A608,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D636=\"n/a\",0,IF(AND(D610=0,C612=0),0,\nIF(AND(D610<>0,C612=0),(D610/D$10),\nIF(AND(D611<>0,C612<>0),(C612-(C612/C636))+(D610/D$10),\nIF(C636<1,0,(C612-(C612/C636)))))))","v":0},{"$f":"IF(E636=\"n/a\",0,IF(AND(E610=0,D612=0),0,\nIF(AND(E610<>0,D612=0),(E610/E$10),\nIF(AND(E611<>0,D612<>0),(D612-(D612/D636))+(E610/E$10),\nIF(D636<1,0,(D612-(D612/D636)))))))","v":0},{"$f":"IF(F636=\"n/a\",0,IF(AND(F610=0,E612=0),0,\nIF(AND(F610<>0,E612=0),(F610/F$10),\nIF(AND(F611<>0,E612<>0),(E612-(E612/E636))+(F610/F$10),\nIF(E636<1,0,(E612-(E612/E636)))))))","v":0},{"$f":"IF(G636=\"n/a\",0,IF(AND(G610=0,F612=0),0,\nIF(AND(G610<>0,F612=0),(G610/G$10),\nIF(AND(G611<>0,F612<>0),(F612-(F612/F636))+(G610/G$10),\nIF(F636<1,0,(F612-(F612/F636)))))))","v":0},{"$f":"IF(H636=\"n/a\",0,IF(AND(H610=0,G612=0),0,\nIF(AND(H610<>0,G612=0),(H610/H$10),\nIF(AND(H611<>0,G612<>0),(G612-(G612/G636))+(H610/H$10),\nIF(G636<1,0,(G612-(G612/G636)))))))","v":0},{"$f":"IF(I636=\"n/a\",0,IF(AND(I610=0,H612=0),0,\nIF(AND(I610<>0,H612=0),(I610/I$10),\nIF(AND(I611<>0,H612<>0),(H612-(H612/H636))+(I610/I$10),\nIF(H636<1,0,(H612-(H612/H636)))))))","v":0},{"$f":"IF(J636=\"n/a\",0,IF(AND(J610=0,I612=0),0,\nIF(AND(J610<>0,I612=0),(J610/J$10),\nIF(AND(J611<>0,I612<>0),(I612-(I612/I636))+(J610/J$10),\nIF(I636<1,0,(I612-(I612/I636)))))))","v":0},{"$f":"IF(K636=\"n/a\",0,IF(AND(K610=0,J612=0),0,\nIF(AND(K610<>0,J612=0),(K610/K$10),\nIF(AND(K611<>0,J612<>0),(J612-(J612/J636))+(K610/K$10),\nIF(J636<1,0,(J612-(J612/J636)))))))","v":0},{"$f":"IF(L636=\"n/a\",0,IF(AND(L610=0,K612=0),0,\nIF(AND(L610<>0,K612=0),(L610/L$10),\nIF(AND(L611<>0,K612<>0),(K612-(K612/K636))+(L610/L$10),\nIF(K636<1,0,(K612-(K612/K636)))))))","v":0},{"$f":"IF(M636=\"n/a\",0,IF(AND(M610=0,L612=0),0,\nIF(AND(M610<>0,L612=0),(M610/M$10),\nIF(AND(M611<>0,L612<>0),(L612-(L612/L636))+(M610/M$10),\nIF(L636<1,0,(L612-(L612/L636)))))))","v":0},{"$f":"IF(N636=\"n/a\",0,IF(AND(N610=0,M612=0),0,\nIF(AND(N610<>0,M612=0),(N610/N$10),\nIF(AND(N611<>0,M612<>0),(M612-(M612/M636))+(N610/N$10),\nIF(M636<1,0,(M612-(M612/M636)))))))","v":0},{"$f":"IF(O636=\"n/a\",0,IF(AND(O610=0,N612=0),0,\nIF(AND(O610<>0,N612=0),(O610/O$10),\nIF(AND(O611<>0,N612<>0),(N612-(N612/N636))+(O610/O$10),\nIF(N636<1,0,(N612-(N612/N636)))))))","v":0},{"$f":"IF(P636=\"n/a\",0,IF(AND(P610=0,O612=0),0,\nIF(AND(P610<>0,O612=0),(P610/P$10),\nIF(AND(P611<>0,O612<>0),(O612-(O612/O636))+(P610/P$10),\nIF(O636<1,0,(O612-(O612/O636)))))))","v":0},{"$f":"IF(Q636=\"n/a\",0,IF(AND(Q610=0,P612=0),0,\nIF(AND(Q610<>0,P612=0),(Q610/Q$10),\nIF(AND(Q611<>0,P612<>0),(P612-(P612/P636))+(Q610/Q$10),\nIF(P636<1,0,(P612-(P612/P636)))))))","v":0},{"$f":"IF(R636=\"n/a\",0,IF(AND(R610=0,Q612=0),0,\nIF(AND(R610<>0,Q612=0),(R610/R$10),\nIF(AND(R611<>0,Q612<>0),(Q612-(Q612/Q636))+(R610/R$10),\nIF(Q636<1,0,(Q612-(Q612/Q636)))))))","v":0},{"$f":"IF(S636=\"n/a\",0,IF(AND(S610=0,R612=0),0,\nIF(AND(S610<>0,R612=0),(S610/S$10),\nIF(AND(S611<>0,R612<>0),(R612-(R612/R636))+(S610/S$10),\nIF(R636<1,0,(R612-(R612/R636)))))))","v":0},{"$f":"IF(T636=\"n/a\",0,IF(AND(T610=0,S612=0),0,\nIF(AND(T610<>0,S612=0),(T610/T$10),\nIF(AND(T611<>0,S612<>0),(S612-(S612/S636))+(T610/T$10),\nIF(S636<1,0,(S612-(S612/S636)))))))","v":0},{"$f":"IF(U636=\"n/a\",0,IF(AND(U610=0,T612=0),0,\nIF(AND(U610<>0,T612=0),(U610/U$10),\nIF(AND(U611<>0,T612<>0),(T612-(T612/T636))+(U610/U$10),\nIF(T636<1,0,(T612-(T612/T636)))))))","v":0},{"$f":"IF(V636=\"n/a\",0,IF(AND(V610=0,U612=0),0,\nIF(AND(V610<>0,U612=0),(V610/V$10),\nIF(AND(V611<>0,U612<>0),(U612-(U612/U636))+(V610/V$10),\nIF(U636<1,0,(U612-(U612/U636)))))))","v":0},{"$f":"IF(W636=\"n/a\",0,IF(AND(W610=0,V612=0),0,\nIF(AND(W610<>0,V612=0),(W610/W$10),\nIF(AND(W611<>0,V612<>0),(V612-(V612/V636))+(W610/W$10),\nIF(V636<1,0,(V612-(V612/V636)))))))","v":0}]
[{"$f":"A612+1","v":0},"Depreciated starting RAB",{"$f":"C608/C$10","v":1.7019086849441296},{"$f":"IF(C637=\"n/a\",C613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,C613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,C613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296},{"$f":"IF(D637=\"n/a\",D613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,D613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,D613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296},{"$f":"IF(E637=\"n/a\",E613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,E613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,E613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296},{"$f":"IF(F637=\"n/a\",F613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,F613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,F613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296},{"$f":"IF(G637=\"n/a\",G613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,G613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,G613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296},{"$f":"IF(H637=\"n/a\",H613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296},{"$f":"IF(I637=\"n/a\",I613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,I613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,I613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296},{"$f":"IF(J637=\"n/a\",J613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,J613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,J613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296},{"$f":"IF(K637=\"n/a\",K613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,K613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,K613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296},{"$f":"IF(L637=\"n/a\",L613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,L613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,L613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296},{"$f":"IF(M637=\"n/a\",M613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,M613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,M613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296},{"$f":"IF(N637=\"n/a\",N613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,N613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,N613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296},{"$f":"IF(O637=\"n/a\",O613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,O613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,O613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296},{"$f":"IF(P637=\"n/a\",P613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,P613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,P613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296},{"$f":"IF(Q637=\"n/a\",Q613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,Q613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,Q613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296},{"$f":"IF(R637=\"n/a\",R613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,R613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,R613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296},{"$f":"IF(S637=\"n/a\",S613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,S613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,S613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296},{"$f":"IF(T637=\"n/a\",T613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,T613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,T613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296},{"$f":"IF(U637=\"n/a\",U613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,U613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,U613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296},{"$f":"IF(V637=\"n/a\",V613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,V613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,V613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":1.7019086849441296}]
[{"$f":"A613+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A614)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D614,-($A614+5),0)*((1+D$11)^0.5)/D$10)","v":0.16288031706056139},{"$f":"IF(D638=\"n/a\",D614,IFERROR(IF((OFFSET($C614,0,$A614))<0,\nMIN(0,D614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614)))),\nMAX(0,D614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614))))),0))","v":0.15880830913404737},0.15473630120753334,0.15066429328101932,0.1465922853545053,0.14252027742799128,0.13844826950147726,0.13437626157496324,0.13030425364844922,0.1262322457219352,0.12216023779542116,0.11808822986890713,0.1140162219423931,0.10994421401587906,0.10587220608936503,0.10180019816285099,9.7728190236336956E-2,9.3656182309822922E-2,8.9584174383308887E-2,8.5512166456794853E-2]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E615,-($A615+5),0)*((1+E$11)^0.5)/E$10)","v":0.16581229625338398},{"$f":"IF(E639=\"n/a\",E615,IFERROR(IF((OFFSET($C615,0,$A615))<0,\nMIN(0,E615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615)))),\nMAX(0,E615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615))))),0))","v":0.16166698884704939},0.15752168144071479,0.1533763740343802,0.14923106662804561,0.14508575922171102,0.14094045181537643,0.13679514440904184,0.13264983700270724,0.12850452959637265,0.12435922219003805,0.12021391478370344,0.11606860737736883,0.11192329997103423,0.10777799256469962,0.10363268515836502,9.9487377752030412E-2,9.5342070345695806E-2,9.1196762939361201E-2]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F616,-($A616+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F640=\"n/a\",F616,IFERROR(IF((OFFSET($C616,0,$A616))<0,\nMIN(0,F616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616)))),\nMAX(0,F616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G617,-($A617+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G641=\"n/a\",G617,IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,G617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617)))),\nMAX(0,G617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H618,-($A618+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H642=\"n/a\",H618,IFERROR(IF((OFFSET($C618,0,$A618))<0,\nMIN(0,H618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618)))),\nMAX(0,H618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I619,-($A619+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I643=\"n/a\",I619,IFERROR(IF((OFFSET($C619,0,$A619))<0,\nMIN(0,I619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619)))),\nMAX(0,I619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J620,-($A620+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J644=\"n/a\",J620,IFERROR(IF((OFFSET($C620,0,$A620))<0,\nMIN(0,J620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620)))),\nMAX(0,J620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K621,-($A621+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K645=\"n/a\",K621,IFERROR(IF((OFFSET($C621,0,$A621))<0,\nMIN(0,K621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621)))),\nMAX(0,K621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L622,-($A622+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L646=\"n/a\",L622,IFERROR(IF((OFFSET($C622,0,$A622))<0,\nMIN(0,L622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622)))),\nMAX(0,L622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M623,-($A623+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M647=\"n/a\",M623,IFERROR(IF((OFFSET($C623,0,$A623))<0,\nMIN(0,M623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623)))),\nMAX(0,M623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N624,-($A624+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N648=\"n/a\",N624,IFERROR(IF((OFFSET($C624,0,$A624))<0,\nMIN(0,N624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624)))),\nMAX(0,N624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O625,-($A625+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O649=\"n/a\",O625,IFERROR(IF((OFFSET($C625,0,$A625))<0,\nMIN(0,O625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625)))),\nMAX(0,O625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P626,-($A626+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P650=\"n/a\",P626,IFERROR(IF((OFFSET($C626,0,$A626))<0,\nMIN(0,P626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626)))),\nMAX(0,P626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q627,-($A627+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q651=\"n/a\",Q627,IFERROR(IF((OFFSET($C627,0,$A627))<0,\nMIN(0,Q627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627)))),\nMAX(0,Q627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R628,-($A628+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R652=\"n/a\",R628,IFERROR(IF((OFFSET($C628,0,$A628))<0,\nMIN(0,R628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628)))),\nMAX(0,R628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S629,-($A629+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S653=\"n/a\",S629,IFERROR(IF((OFFSET($C629,0,$A629))<0,\nMIN(0,S629-(OFFSET($C629,0,$A629)/(OFFSET($C624,-$A628,$A629)))),\nMAX(0,S629-(OFFSET($C629,0,$A629)/(OFFSET($C624,-$A628,$A629))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T630,-($A630+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T654=\"n/a\",T630,IFERROR(IF((OFFSET($C630,0,$A630))<0,\nMIN(0,T630-(OFFSET($C630,0,$A630)/(OFFSET($C625,-$A629,$A630)))),\nMAX(0,T630-(OFFSET($C630,0,$A630)/(OFFSET($C625,-$A629,$A630))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U631,-($A631+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U655=\"n/a\",U631,IFERROR(IF((OFFSET($C631,0,$A631))<0,\nMIN(0,U631-(OFFSET($C631,0,$A631)/(OFFSET($C626,-$A630,$A631)))),\nMAX(0,U631-(OFFSET($C631,0,$A631)/(OFFSET($C626,-$A630,$A631))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V632,-($A632+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V656=\"n/a\",V632,IFERROR(IF((OFFSET($C632,0,$A632))<0,\nMIN(0,V632-(OFFSET($C632,0,$A632)/(OFFSET($C627,-$A631,$A632)))),\nMAX(0,V632-(OFFSET($C632,0,$A632)/(OFFSET($C627,-$A631,$A632))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A633)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W633,-($A633+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C636=\"n/a\",\"n/a\",IF(AND(C636<1,D610=0),0,\nIF(D610=0,C636-1,\nIF(C636<1,D611,\n(((C636-1)*(C612-(C612/(C636))))+((D610/D$10)*D611))/(D612)))))","v":0},0,0,0,0,{"$f":"IF(H636=\"n/a\",\"n/a\",IF(AND(H636<1,I610=0),0,\nIF(I610=0,H636-1,\nIF(H636<1,I611,\n(((H636-1)*(H612-(H612/(H636))))+((I610/I$10)*I611))/(I612)))))","v":0},{"$f":"IF(I636=\"n/a\",\"n/a\",IF(AND(I636<1,J610=0),0,\nIF(J610=0,I636-1,\nIF(I636<1,J611,\n(((I636-1)*(I612-(I612/(I636))))+((J610/J$10)*J611))/(J612)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C637,(-$A613-ROWS(C609:C636)),0)","v":"n/a"},{"$f":"IF(C637=\"n/a\",\"n/a\",MAX(0,C637-1))","v":"n/a"},{"$f":"IF(D637=\"n/a\",\"n/a\",MAX(0,D637-1))","v":"n/a"},{"$f":"IF(E637=\"n/a\",\"n/a\",MAX(0,E637-1))","v":"n/a"},{"$f":"IF(F637=\"n/a\",\"n/a\",MAX(0,F637-1))","v":"n/a"},{"$f":"IF(G637=\"n/a\",\"n/a\",MAX(0,G637-1))","v":"n/a"},{"$f":"IF(H637=\"n/a\",\"n/a\",MAX(0,H637-1))","v":"n/a"},{"$f":"IF(I637=\"n/a\",\"n/a\",MAX(0,I637-1))","v":"n/a"},{"$f":"IF(J637=\"n/a\",\"n/a\",MAX(0,J637-1))","v":"n/a"},{"$f":"IF(K637=\"n/a\",\"n/a\",MAX(0,K637-1))","v":"n/a"},{"$f":"IF(L637=\"n/a\",\"n/a\",MAX(0,L637-1))","v":"n/a"},{"$f":"IF(M637=\"n/a\",\"n/a\",MAX(0,M637-1))","v":"n/a"},{"$f":"IF(N637=\"n/a\",\"n/a\",MAX(0,N637-1))","v":"n/a"},{"$f":"IF(O637=\"n/a\",\"n/a\",MAX(0,O637-1))","v":"n/a"},{"$f":"IF(P637=\"n/a\",\"n/a\",MAX(0,P637-1))","v":"n/a"},{"$f":"IF(Q637=\"n/a\",\"n/a\",MAX(0,Q637-1))","v":"n/a"},{"$f":"IF(R637=\"n/a\",\"n/a\",MAX(0,R637-1))","v":"n/a"},{"$f":"IF(S637=\"n/a\",\"n/a\",MAX(0,S637-1))","v":"n/a"},{"$f":"IF(T637=\"n/a\",\"n/a\",MAX(0,T637-1))","v":"n/a"},{"$f":"IF(U637=\"n/a\",\"n/a\",MAX(0,U637-1))","v":"n/a"},{"$f":"IF(V637=\"n/a\",\"n/a\",MAX(0,V637-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A614)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D638,(-$A614-ROWS(D610:D637)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E639,(-$A615-ROWS(E611:E638)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F640,(-$A616-ROWS(F612:F639)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G641,(-$A617-ROWS(G613:G640)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H642,(-$A618-ROWS(H614:H641)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I643,(-$A619-ROWS(I615:I642)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J644,(-$A620-ROWS(J616:J643)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K645,(-$A621-ROWS(K617:K644)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L646,(-$A622-ROWS(L618:L645)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M647,(-$A623-ROWS(M619:M646)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N648,(-$A624-ROWS(N620:N647)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O649,(-$A625-ROWS(O621:O648)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P650,(-$A626-ROWS(P622:P649)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q651,(-$A627-ROWS(Q623:Q650)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R652,(-$A628-ROWS(R624:R651)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S653,(-$A629-ROWS(S625:S652)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T654,(-$A630-ROWS(T626:T653)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U655,(-$A631-ROWS(U627:U654)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V656,(-$A632-ROWS(V628:V655)),0)","v":0},{"$f":"IF(V656=\"n/a\",\"n/a\",MAX(0,V656-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W657,(-$A633-ROWS(W629:W656)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C609<>\"n/a\",C609<>\"n/a\"),IF(SUM(C612:C634)=0,0,IF((SUMPRODUCT(C612:C634,C636:C658)/SUM(C612:C634))<0,1,(SUMPRODUCT(C612:C634,C636:C658)/SUM(C612:C634)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C609<>\"n/a\",D609<>\"n/a\"),IF(SUM(D612:D634)=0,0,IF((SUMPRODUCT(D612:D634,D636:D658)/SUM(D612:D634))<0,1,(SUMPRODUCT(D612:D634,D636:D658)/SUM(D612:D634)))),\"n/a\"))","v":3.4938069000934968},{"$f":"(IF(OR($C609<>\"n/a\",E609<>\"n/a\"),IF(SUM(E612:E634)=0,0,IF((SUMPRODUCT(E612:E634,E636:E658)/SUM(E612:E634))<0,1,(SUMPRODUCT(E612:E634,E636:E658)/SUM(E612:E634)))),\"n/a\"))","v":6.3290552806491824},{"$f":"(IF(OR($C609<>\"n/a\",F609<>\"n/a\"),IF(SUM(F612:F634)=0,0,IF((SUMPRODUCT(F612:F634,F636:F658)/SUM(F612:F634))<0,1,(SUMPRODUCT(F612:F634,F636:F658)/SUM(F612:F634)))),\"n/a\"))","v":6.0372193010096797},{"$f":"(IF(OR($C609<>\"n/a\",G609<>\"n/a\"),IF(SUM(G612:G634)=0,0,IF((SUMPRODUCT(G612:G634,G636:G658)/SUM(G612:G634))<0,1,(SUMPRODUCT(G612:G634,G636:G658)/SUM(G612:G634)))),\"n/a\"))","v":5.7511733044783835},{"$f":"(IF(OR($C609<>\"n/a\",H609<>\"n/a\"),IF(SUM(H612:H634)=0,0,IF((SUMPRODUCT(H612:H634,H636:H658)/SUM(H612:H634))<0,1,(SUMPRODUCT(H612:H634,H636:H658)/SUM(H612:H634)))),\"n/a\"))","v":5.4709885913031933},{"$f":"(IF(OR($C609<>\"n/a\",I609<>\"n/a\"),IF(SUM(I612:I634)=0,0,IF((SUMPRODUCT(I612:I634,I636:I658)/SUM(I612:I634))<0,1,(SUMPRODUCT(I612:I634,I636:I658)/SUM(I612:I634)))),\"n/a\"))","v":5.1967376372516281},{"$f":"(IF(OR($C609<>\"n/a\",J609<>\"n/a\"),IF(SUM(J612:J634)=0,0,IF((SUMPRODUCT(J612:J634,J636:J658)/SUM(J612:J634))<0,1,(SUMPRODUCT(J612:J634,J636:J658)/SUM(J612:J634)))),\"n/a\"))","v":4.9284941179369302},{"$f":"(IF(OR($C609<>\"n/a\",K609<>\"n/a\"),IF(SUM(K612:K634)=0,0,IF((SUMPRODUCT(K612:K634,K636:K658)/SUM(K612:K634))<0,1,(SUMPRODUCT(K612:K634,K636:K658)/SUM(K612:K634)))),\"n/a\"))","v":4.666332933750752},{"$f":"(IF(OR($C609<>\"n/a\",L609<>\"n/a\"),IF(SUM(L612:L634)=0,0,IF((SUMPRODUCT(L612:L634,L636:L658)/SUM(L612:L634))<0,1,(SUMPRODUCT(L612:L634,L636:L658)/SUM(L612:L634)))),\"n/a\"))","v":4.4103302354201706},{"$f":"(IF(OR($C609<>\"n/a\",M609<>\"n/a\"),IF(SUM(M612:M634)=0,0,IF((SUMPRODUCT(M612:M634,M636:M658)/SUM(M612:M634))<0,1,(SUMPRODUCT(M612:M634,M636:M658)/SUM(M612:M634)))),\"n/a\"))","v":4.1605634502073094},{"$f":"(IF(OR($C609<>\"n/a\",N609<>\"n/a\"),IF(SUM(N612:N634)=0,0,IF((SUMPRODUCT(N612:N634,N636:N658)/SUM(N612:N634))<0,1,(SUMPRODUCT(N612:N634,N636:N658)/SUM(N612:N634)))),\"n/a\"))","v":3.9171113087705436},{"$f":"(IF(OR($C609<>\"n/a\",O609<>\"n/a\"),IF(SUM(O612:O634)=0,0,IF((SUMPRODUCT(O612:O634,O636:O658)/SUM(O612:O634))<0,1,(SUMPRODUCT(O612:O634,O636:O658)/SUM(O612:O634)))),\"n/a\"))","v":3.6800538727068255},{"$f":"(IF(OR($C609<>\"n/a\",P609<>\"n/a\"),IF(SUM(P612:P634)=0,0,IF((SUMPRODUCT(P612:P634,P636:P658)/SUM(P612:P634))<0,1,(SUMPRODUCT(P612:P634,P636:P658)/SUM(P612:P634)))),\"n/a\"))","v":3.4494725627953722},{"$f":"(IF(OR($C609<>\"n/a\",Q609<>\"n/a\"),IF(SUM(Q612:Q634)=0,0,IF((SUMPRODUCT(Q612:Q634,Q636:Q658)/SUM(Q612:Q634))<0,1,(SUMPRODUCT(Q612:Q634,Q636:Q658)/SUM(Q612:Q634)))),\"n/a\"))","v":3.2254501879636521},{"$f":"(IF(OR($C609<>\"n/a\",R609<>\"n/a\"),IF(SUM(R612:R634)=0,0,IF((SUMPRODUCT(R612:R634,R636:R658)/SUM(R612:R634))<0,1,(SUMPRODUCT(R612:R634,R636:R658)/SUM(R612:R634)))),\"n/a\"))","v":3.0080709749973096},{"$f":"(IF(OR($C609<>\"n/a\",S609<>\"n/a\"),IF(SUM(S612:S634)=0,0,IF((SUMPRODUCT(S612:S634,S636:S658)/SUM(S612:S634))<0,1,(SUMPRODUCT(S612:S634,S636:S658)/SUM(S612:S634)))),\"n/a\"))","v":2.7974205990164038},{"$f":"(IF(OR($C609<>\"n/a\",T609<>\"n/a\"),IF(SUM(T612:T634)=0,0,IF((SUMPRODUCT(T612:T634,T636:T658)/SUM(T612:T634))<0,1,(SUMPRODUCT(T612:T634,T636:T658)/SUM(T612:T634)))),\"n/a\"))","v":2.5935862147411335},{"$f":"(IF(OR($C609<>\"n/a\",U609<>\"n/a\"),IF(SUM(U612:U634)=0,0,IF((SUMPRODUCT(U612:U634,U636:U658)/SUM(U612:U634))<0,1,(SUMPRODUCT(U612:U634,U636:U658)/SUM(U612:U634)))),\"n/a\"))","v":2.396656488571014},{"$f":"(IF(OR($C609<>\"n/a\",V609<>\"n/a\"),IF(SUM(V612:V634)=0,0,IF((SUMPRODUCT(V612:V634,V636:V658)/SUM(V612:V634))<0,1,(SUMPRODUCT(V612:V634,V636:V658)/SUM(V612:V634)))),\"n/a\"))","v":2.2067216315022855},{"$f":"(IF(OR($C609<>\"n/a\",W609<>\"n/a\"),IF(SUM(W612:W634)=0,0,IF((SUMPRODUCT(W612:W634,W636:W658)/SUM(W612:W634))<0,1,(SUMPRODUCT(W612:W634,W636:W658)/SUM(W612:W634)))),\"n/a\"))","v":2.0238734329092387}]
[]
["Asset Class 13",{"$f":"VLOOKUP($A661,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Distribution Substations HV (Ground)"}]
[{"$f":"VALUE(REPLACE(A661,1,12,\"\"))","v":13},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A662,0)","v":27.330008231599336},{"$f":"OFFSET('RFM input'!H$60,$A662,0)-OFFSET('RFM input'!H$114,$A662,0)-OFFSET('RFM input'!H$168,$A662,0)","v":3.5625869188314607},{"$f":"OFFSET('RFM input'!I$60,$A662,0)-OFFSET('RFM input'!I$114,$A662,0)-OFFSET('RFM input'!I$168,$A662,0)","v":3.5099591515585691},{"$f":"OFFSET('RFM input'!J$60,$A662,0)-OFFSET('RFM input'!J$114,$A662,0)-OFFSET('RFM input'!J$168,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A662,0)-OFFSET('RFM input'!K$114,$A662,0)-OFFSET('RFM input'!K$168,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A662,0)-OFFSET('RFM input'!L$114,$A662,0)-OFFSET('RFM input'!L$168,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A662,0)-OFFSET('RFM input'!M$114,$A662,0)-OFFSET('RFM input'!M$168,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A662,0)-OFFSET('RFM input'!N$114,$A662,0)-OFFSET('RFM input'!N$168,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A662,0)-OFFSET('RFM input'!O$114,$A662,0)-OFFSET('RFM input'!O$168,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A662,0)-OFFSET('RFM input'!P$114,$A662,0)-OFFSET('RFM input'!P$168,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A662,0)-OFFSET('RFM input'!Q$114,$A662,0)-OFFSET('RFM input'!Q$168,$A662,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A662,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":40}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A662,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A662,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A662,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A662,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A662,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A662,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A662,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A662,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A662,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A662,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A662,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A662,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A662,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A662,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A662,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A662,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A662,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A662,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A662,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A662,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D690=\"n/a\",0,IF(AND(D664=0,C666=0),0,\nIF(AND(D664<>0,C666=0),(D664/D$10),\nIF(AND(D665<>0,C666<>0),(C666-(C666/C690))+(D664/D$10),\nIF(C690<1,0,(C666-(C666/C690)))))))","v":0},{"$f":"IF(E690=\"n/a\",0,IF(AND(E664=0,D666=0),0,\nIF(AND(E664<>0,D666=0),(E664/E$10),\nIF(AND(E665<>0,D666<>0),(D666-(D666/D690))+(E664/E$10),\nIF(D690<1,0,(D666-(D666/D690)))))))","v":0},{"$f":"IF(F690=\"n/a\",0,IF(AND(F664=0,E666=0),0,\nIF(AND(F664<>0,E666=0),(F664/F$10),\nIF(AND(F665<>0,E666<>0),(E666-(E666/E690))+(F664/F$10),\nIF(E690<1,0,(E666-(E666/E690)))))))","v":0},{"$f":"IF(G690=\"n/a\",0,IF(AND(G664=0,F666=0),0,\nIF(AND(G664<>0,F666=0),(G664/G$10),\nIF(AND(G665<>0,F666<>0),(F666-(F666/F690))+(G664/G$10),\nIF(F690<1,0,(F666-(F666/F690)))))))","v":0},{"$f":"IF(H690=\"n/a\",0,IF(AND(H664=0,G666=0),0,\nIF(AND(H664<>0,G666=0),(H664/H$10),\nIF(AND(H665<>0,G666<>0),(G666-(G666/G690))+(H664/H$10),\nIF(G690<1,0,(G666-(G666/G690)))))))","v":0},{"$f":"IF(I690=\"n/a\",0,IF(AND(I664=0,H666=0),0,\nIF(AND(I664<>0,H666=0),(I664/I$10),\nIF(AND(I665<>0,H666<>0),(H666-(H666/H690))+(I664/I$10),\nIF(H690<1,0,(H666-(H666/H690)))))))","v":0},{"$f":"IF(J690=\"n/a\",0,IF(AND(J664=0,I666=0),0,\nIF(AND(J664<>0,I666=0),(J664/J$10),\nIF(AND(J665<>0,I666<>0),(I666-(I666/I690))+(J664/J$10),\nIF(I690<1,0,(I666-(I666/I690)))))))","v":0},{"$f":"IF(K690=\"n/a\",0,IF(AND(K664=0,J666=0),0,\nIF(AND(K664<>0,J666=0),(K664/K$10),\nIF(AND(K665<>0,J666<>0),(J666-(J666/J690))+(K664/K$10),\nIF(J690<1,0,(J666-(J666/J690)))))))","v":0},{"$f":"IF(L690=\"n/a\",0,IF(AND(L664=0,K666=0),0,\nIF(AND(L664<>0,K666=0),(L664/L$10),\nIF(AND(L665<>0,K666<>0),(K666-(K666/K690))+(L664/L$10),\nIF(K690<1,0,(K666-(K666/K690)))))))","v":0},{"$f":"IF(M690=\"n/a\",0,IF(AND(M664=0,L666=0),0,\nIF(AND(M664<>0,L666=0),(M664/M$10),\nIF(AND(M665<>0,L666<>0),(L666-(L666/L690))+(M664/M$10),\nIF(L690<1,0,(L666-(L666/L690)))))))","v":0},{"$f":"IF(N690=\"n/a\",0,IF(AND(N664=0,M666=0),0,\nIF(AND(N664<>0,M666=0),(N664/N$10),\nIF(AND(N665<>0,M666<>0),(M666-(M666/M690))+(N664/N$10),\nIF(M690<1,0,(M666-(M666/M690)))))))","v":0},{"$f":"IF(O690=\"n/a\",0,IF(AND(O664=0,N666=0),0,\nIF(AND(O664<>0,N666=0),(O664/O$10),\nIF(AND(O665<>0,N666<>0),(N666-(N666/N690))+(O664/O$10),\nIF(N690<1,0,(N666-(N666/N690)))))))","v":0},{"$f":"IF(P690=\"n/a\",0,IF(AND(P664=0,O666=0),0,\nIF(AND(P664<>0,O666=0),(P664/P$10),\nIF(AND(P665<>0,O666<>0),(O666-(O666/O690))+(P664/P$10),\nIF(O690<1,0,(O666-(O666/O690)))))))","v":0},{"$f":"IF(Q690=\"n/a\",0,IF(AND(Q664=0,P666=0),0,\nIF(AND(Q664<>0,P666=0),(Q664/Q$10),\nIF(AND(Q665<>0,P666<>0),(P666-(P666/P690))+(Q664/Q$10),\nIF(P690<1,0,(P666-(P666/P690)))))))","v":0},{"$f":"IF(R690=\"n/a\",0,IF(AND(R664=0,Q666=0),0,\nIF(AND(R664<>0,Q666=0),(R664/R$10),\nIF(AND(R665<>0,Q666<>0),(Q666-(Q666/Q690))+(R664/R$10),\nIF(Q690<1,0,(Q666-(Q666/Q690)))))))","v":0},{"$f":"IF(S690=\"n/a\",0,IF(AND(S664=0,R666=0),0,\nIF(AND(S664<>0,R666=0),(S664/S$10),\nIF(AND(S665<>0,R666<>0),(R666-(R666/R690))+(S664/S$10),\nIF(R690<1,0,(R666-(R666/R690)))))))","v":0},{"$f":"IF(T690=\"n/a\",0,IF(AND(T664=0,S666=0),0,\nIF(AND(T664<>0,S666=0),(T664/T$10),\nIF(AND(T665<>0,S666<>0),(S666-(S666/S690))+(T664/T$10),\nIF(S690<1,0,(S666-(S666/S690)))))))","v":0},{"$f":"IF(U690=\"n/a\",0,IF(AND(U664=0,T666=0),0,\nIF(AND(U664<>0,T666=0),(U664/U$10),\nIF(AND(U665<>0,T666<>0),(T666-(T666/T690))+(U664/U$10),\nIF(T690<1,0,(T666-(T666/T690)))))))","v":0},{"$f":"IF(V690=\"n/a\",0,IF(AND(V664=0,U666=0),0,\nIF(AND(V664<>0,U666=0),(V664/V$10),\nIF(AND(V665<>0,U666<>0),(U666-(U666/U690))+(V664/V$10),\nIF(U690<1,0,(U666-(U666/U690)))))))","v":0},{"$f":"IF(W690=\"n/a\",0,IF(AND(W664=0,V666=0),0,\nIF(AND(W664<>0,V666=0),(W664/W$10),\nIF(AND(W665<>0,V666<>0),(V666-(V666/V690))+(W664/W$10),\nIF(V690<1,0,(V666-(V666/V690)))))))","v":0}]
[{"$f":"A666+1","v":0},"Depreciated starting RAB",{"$f":"C662/C$10","v":27.330008231599336},{"$f":"IF(C691=\"n/a\",C667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,C667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,C667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336},{"$f":"IF(D691=\"n/a\",D667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,D667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,D667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336},{"$f":"IF(E691=\"n/a\",E667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,E667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,E667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336},{"$f":"IF(F691=\"n/a\",F667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,F667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,F667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336},{"$f":"IF(G691=\"n/a\",G667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,G667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,G667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336},{"$f":"IF(H691=\"n/a\",H667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336},{"$f":"IF(I691=\"n/a\",I667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,I667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,I667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336},{"$f":"IF(J691=\"n/a\",J667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,J667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,J667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336},{"$f":"IF(K691=\"n/a\",K667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,K667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,K667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336},{"$f":"IF(L691=\"n/a\",L667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,L667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,L667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336},{"$f":"IF(M691=\"n/a\",M667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,M667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,M667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336},{"$f":"IF(N691=\"n/a\",N667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,N667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,N667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336},{"$f":"IF(O691=\"n/a\",O667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,O667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,O667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336},{"$f":"IF(P691=\"n/a\",P667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,P667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,P667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336},{"$f":"IF(Q691=\"n/a\",Q667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,Q667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,Q667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336},{"$f":"IF(R691=\"n/a\",R667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,R667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,R667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336},{"$f":"IF(S691=\"n/a\",S667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,S667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,S667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336},{"$f":"IF(T691=\"n/a\",T667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,T667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,T667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336},{"$f":"IF(U691=\"n/a\",U667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,U667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,U667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336},{"$f":"IF(V691=\"n/a\",V667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,V667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,V667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":27.330008231599336}]
[{"$f":"A667+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A668)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D668,-($A668+5),0)*((1+D$11)^0.5)/D$10)","v":3.5823695958881898},{"$f":"IF(D692=\"n/a\",D668,IFERROR(IF((OFFSET($C668,0,$A668))<0,\nMIN(0,D668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668)))),\nMAX(0,D668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668))))),0))","v":3.4928103559909851},3.4032511160937804,3.3136918761965757,3.224132636299371,3.1345733964021663,3.0450141565049615,2.9554549166077568,2.8658956767105521,2.7763364368133474,2.6867771969161427,2.597217957018938,2.5076587171217333,2.4180994772245286,2.3285402373273238,2.2389809974301191,2.1494217575329144,2.0598625176357097,1.970303277738505,1.8807440378413003]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E669,-($A669+5),0)*((1+E$11)^0.5)/E$10)","v":3.4719747789405879},{"$f":"IF(E693=\"n/a\",E669,IFERROR(IF((OFFSET($C669,0,$A669))<0,\nMIN(0,E669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669)))),\nMAX(0,E669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669))))),0))","v":3.3851754094670734},3.2983760399935589,3.2115766705200444,3.1247773010465298,3.0379779315730153,2.9511785620995008,2.8643791926259863,2.7775798231524718,2.6907804536789572,2.6039810842054427,2.5171817147319282,2.4303823452584137,2.3435829757848992,2.2567836063113846,2.1699842368378701,2.0831848673643556,1.9963854978908409,1.9095861284173261]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F670,-($A670+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F694=\"n/a\",F670,IFERROR(IF((OFFSET($C670,0,$A670))<0,\nMIN(0,F670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670)))),\nMAX(0,F670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G671,-($A671+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G695=\"n/a\",G671,IFERROR(IF((OFFSET($C671,0,$A671))<0,\nMIN(0,G671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671)))),\nMAX(0,G671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H672,-($A672+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H696=\"n/a\",H672,IFERROR(IF((OFFSET($C672,0,$A672))<0,\nMIN(0,H672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672)))),\nMAX(0,H672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I673,-($A673+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I697=\"n/a\",I673,IFERROR(IF((OFFSET($C673,0,$A673))<0,\nMIN(0,I673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673)))),\nMAX(0,I673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J674,-($A674+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J698=\"n/a\",J674,IFERROR(IF((OFFSET($C674,0,$A674))<0,\nMIN(0,J674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674)))),\nMAX(0,J674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K675,-($A675+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K699=\"n/a\",K675,IFERROR(IF((OFFSET($C675,0,$A675))<0,\nMIN(0,K675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675)))),\nMAX(0,K675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L676,-($A676+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L700=\"n/a\",L676,IFERROR(IF((OFFSET($C676,0,$A676))<0,\nMIN(0,L676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676)))),\nMAX(0,L676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M677,-($A677+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M701=\"n/a\",M677,IFERROR(IF((OFFSET($C677,0,$A677))<0,\nMIN(0,M677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677)))),\nMAX(0,M677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N678,-($A678+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N702=\"n/a\",N678,IFERROR(IF((OFFSET($C678,0,$A678))<0,\nMIN(0,N678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678)))),\nMAX(0,N678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O679,-($A679+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O703=\"n/a\",O679,IFERROR(IF((OFFSET($C679,0,$A679))<0,\nMIN(0,O679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679)))),\nMAX(0,O679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P680,-($A680+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P704=\"n/a\",P680,IFERROR(IF((OFFSET($C680,0,$A680))<0,\nMIN(0,P680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680)))),\nMAX(0,P680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q681,-($A681+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q705=\"n/a\",Q681,IFERROR(IF((OFFSET($C681,0,$A681))<0,\nMIN(0,Q681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681)))),\nMAX(0,Q681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R682,-($A682+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R706=\"n/a\",R682,IFERROR(IF((OFFSET($C682,0,$A682))<0,\nMIN(0,R682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682)))),\nMAX(0,R682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S683,-($A683+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S707=\"n/a\",S683,IFERROR(IF((OFFSET($C683,0,$A683))<0,\nMIN(0,S683-(OFFSET($C683,0,$A683)/(OFFSET($C678,-$A682,$A683)))),\nMAX(0,S683-(OFFSET($C683,0,$A683)/(OFFSET($C678,-$A682,$A683))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T684,-($A684+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T708=\"n/a\",T684,IFERROR(IF((OFFSET($C684,0,$A684))<0,\nMIN(0,T684-(OFFSET($C684,0,$A684)/(OFFSET($C679,-$A683,$A684)))),\nMAX(0,T684-(OFFSET($C684,0,$A684)/(OFFSET($C679,-$A683,$A684))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U685,-($A685+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U709=\"n/a\",U685,IFERROR(IF((OFFSET($C685,0,$A685))<0,\nMIN(0,U685-(OFFSET($C685,0,$A685)/(OFFSET($C680,-$A684,$A685)))),\nMAX(0,U685-(OFFSET($C685,0,$A685)/(OFFSET($C680,-$A684,$A685))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V686,-($A686+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V710=\"n/a\",V686,IFERROR(IF((OFFSET($C686,0,$A686))<0,\nMIN(0,V686-(OFFSET($C686,0,$A686)/(OFFSET($C681,-$A685,$A686)))),\nMAX(0,V686-(OFFSET($C686,0,$A686)/(OFFSET($C681,-$A685,$A686))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A687)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W687,-($A687+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C690=\"n/a\",\"n/a\",IF(AND(C690<1,D664=0),0,\nIF(D664=0,C690-1,\nIF(C690<1,D665,\n(((C690-1)*(C666-(C666/(C690))))+((D664/D$10)*D665))/(D666)))))","v":0},0,0,0,0,{"$f":"IF(H690=\"n/a\",\"n/a\",IF(AND(H690<1,I664=0),0,\nIF(I664=0,H690-1,\nIF(H690<1,I665,\n(((H690-1)*(H666-(H666/(H690))))+((I664/I$10)*I665))/(I666)))))","v":0},{"$f":"IF(I690=\"n/a\",\"n/a\",IF(AND(I690<1,J664=0),0,\nIF(J664=0,I690-1,\nIF(I690<1,J665,\n(((I690-1)*(I666-(I666/(I690))))+((J664/J$10)*J665))/(J666)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C691,(-$A667-ROWS(C663:C690)),0)","v":"n/a"},{"$f":"IF(C691=\"n/a\",\"n/a\",MAX(0,C691-1))","v":"n/a"},{"$f":"IF(D691=\"n/a\",\"n/a\",MAX(0,D691-1))","v":"n/a"},{"$f":"IF(E691=\"n/a\",\"n/a\",MAX(0,E691-1))","v":"n/a"},{"$f":"IF(F691=\"n/a\",\"n/a\",MAX(0,F691-1))","v":"n/a"},{"$f":"IF(G691=\"n/a\",\"n/a\",MAX(0,G691-1))","v":"n/a"},{"$f":"IF(H691=\"n/a\",\"n/a\",MAX(0,H691-1))","v":"n/a"},{"$f":"IF(I691=\"n/a\",\"n/a\",MAX(0,I691-1))","v":"n/a"},{"$f":"IF(J691=\"n/a\",\"n/a\",MAX(0,J691-1))","v":"n/a"},{"$f":"IF(K691=\"n/a\",\"n/a\",MAX(0,K691-1))","v":"n/a"},{"$f":"IF(L691=\"n/a\",\"n/a\",MAX(0,L691-1))","v":"n/a"},{"$f":"IF(M691=\"n/a\",\"n/a\",MAX(0,M691-1))","v":"n/a"},{"$f":"IF(N691=\"n/a\",\"n/a\",MAX(0,N691-1))","v":"n/a"},{"$f":"IF(O691=\"n/a\",\"n/a\",MAX(0,O691-1))","v":"n/a"},{"$f":"IF(P691=\"n/a\",\"n/a\",MAX(0,P691-1))","v":"n/a"},{"$f":"IF(Q691=\"n/a\",\"n/a\",MAX(0,Q691-1))","v":"n/a"},{"$f":"IF(R691=\"n/a\",\"n/a\",MAX(0,R691-1))","v":"n/a"},{"$f":"IF(S691=\"n/a\",\"n/a\",MAX(0,S691-1))","v":"n/a"},{"$f":"IF(T691=\"n/a\",\"n/a\",MAX(0,T691-1))","v":"n/a"},{"$f":"IF(U691=\"n/a\",\"n/a\",MAX(0,U691-1))","v":"n/a"},{"$f":"IF(V691=\"n/a\",\"n/a\",MAX(0,V691-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A668)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D692,(-$A668-ROWS(D664:D691)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E693,(-$A669-ROWS(E665:E692)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F694,(-$A670-ROWS(F666:F693)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G695,(-$A671-ROWS(G667:G694)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H696,(-$A672-ROWS(H668:H695)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I697,(-$A673-ROWS(I669:I696)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J698,(-$A674-ROWS(J670:J697)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K699,(-$A675-ROWS(K671:K698)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L700,(-$A676-ROWS(L672:L699)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M701,(-$A677-ROWS(M673:M700)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N702,(-$A678-ROWS(N674:N701)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O703,(-$A679-ROWS(O675:O702)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P704,(-$A680-ROWS(P676:P703)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q705,(-$A681-ROWS(Q677:Q704)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R706,(-$A682-ROWS(R678:R705)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S707,(-$A683-ROWS(S679:S706)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T708,(-$A684-ROWS(T680:T707)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U709,(-$A685-ROWS(U681:U708)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V710,(-$A686-ROWS(V682:V709)),0)","v":0},{"$f":"IF(V710=\"n/a\",\"n/a\",MAX(0,V710-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W711,(-$A687-ROWS(W683:W710)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C663<>\"n/a\",C663<>\"n/a\"),IF(SUM(C666:C688)=0,0,IF((SUMPRODUCT(C666:C688,C690:C712)/SUM(C666:C688))<0,1,(SUMPRODUCT(C666:C688,C690:C712)/SUM(C666:C688)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C663<>\"n/a\",D663<>\"n/a\"),IF(SUM(D666:D688)=0,0,IF((SUMPRODUCT(D666:D688,D690:D712)/SUM(D666:D688))<0,1,(SUMPRODUCT(D666:D688,D690:D712)/SUM(D666:D688)))),\"n/a\"))","v":4.6355147648366533},{"$f":"(IF(OR($C663<>\"n/a\",E663<>\"n/a\"),IF(SUM(E666:E688)=0,0,IF((SUMPRODUCT(E666:E688,E690:E712)/SUM(E666:E688))<0,1,(SUMPRODUCT(E666:E688,E690:E712)/SUM(E666:E688)))),\"n/a\"))","v":8.021584854036389},{"$f":"(IF(OR($C663<>\"n/a\",F663<>\"n/a\"),IF(SUM(F666:F688)=0,0,IF((SUMPRODUCT(F666:F688,F690:F712)/SUM(F666:F688))<0,1,(SUMPRODUCT(F666:F688,F690:F712)/SUM(F666:F688)))),\"n/a\"))","v":7.6599464553670034},{"$f":"(IF(OR($C663<>\"n/a\",G663<>\"n/a\"),IF(SUM(G666:G688)=0,0,IF((SUMPRODUCT(G666:G688,G690:G712)/SUM(G666:G688))<0,1,(SUMPRODUCT(G666:G688,G690:G712)/SUM(G666:G688)))),\"n/a\"))","v":7.3049417442655855},{"$f":"(IF(OR($C663<>\"n/a\",H663<>\"n/a\"),IF(SUM(H666:H688)=0,0,IF((SUMPRODUCT(H666:H688,H690:H712)/SUM(H666:H688))<0,1,(SUMPRODUCT(H666:H688,H690:H712)/SUM(H666:H688)))),\"n/a\"))","v":6.9566746641398121},{"$f":"(IF(OR($C663<>\"n/a\",I663<>\"n/a\"),IF(SUM(I666:I688)=0,0,IF((SUMPRODUCT(I666:I688,I690:I712)/SUM(I666:I688))<0,1,(SUMPRODUCT(I666:I688,I690:I712)/SUM(I666:I688)))),\"n/a\"))","v":6.6152513413880856},{"$f":"(IF(OR($C663<>\"n/a\",J663<>\"n/a\"),IF(SUM(J666:J688)=0,0,IF((SUMPRODUCT(J666:J688,J690:J712)/SUM(J666:J688))<0,1,(SUMPRODUCT(J666:J688,J690:J712)/SUM(J666:J688)))),\"n/a\"))","v":6.2807801430102446},{"$f":"(IF(OR($C663<>\"n/a\",K663<>\"n/a\"),IF(SUM(K666:K688)=0,0,IF((SUMPRODUCT(K666:K688,K690:K712)/SUM(K666:K688))<0,1,(SUMPRODUCT(K666:K688,K690:K712)/SUM(K666:K688)))),\"n/a\"))","v":5.9533717360523832},{"$f":"(IF(OR($C663<>\"n/a\",L663<>\"n/a\"),IF(SUM(L666:L688)=0,0,IF((SUMPRODUCT(L666:L688,L690:L712)/SUM(L666:L688))<0,1,(SUMPRODUCT(L666:L688,L690:L712)/SUM(L666:L688)))),\"n/a\"))","v":5.6331391489543323},{"$f":"(IF(OR($C663<>\"n/a\",M663<>\"n/a\"),IF(SUM(M666:M688)=0,0,IF((SUMPRODUCT(M666:M688,M690:M712)/SUM(M666:M688))<0,1,(SUMPRODUCT(M666:M688,M690:M712)/SUM(M666:M688)))),\"n/a\"))","v":5.3201978348711974},{"$f":"(IF(OR($C663<>\"n/a\",N663<>\"n/a\"),IF(SUM(N666:N688)=0,0,IF((SUMPRODUCT(N666:N688,N690:N712)/SUM(N666:N688))<0,1,(SUMPRODUCT(N666:N688,N690:N712)/SUM(N666:N688)))),\"n/a\"))","v":5.0146657370434564},{"$f":"(IF(OR($C663<>\"n/a\",O663<>\"n/a\"),IF(SUM(O666:O688)=0,0,IF((SUMPRODUCT(O666:O688,O690:O712)/SUM(O666:O688))<0,1,(SUMPRODUCT(O666:O688,O690:O712)/SUM(O666:O688)))),\"n/a\"))","v":4.7166633562933855},{"$f":"(IF(OR($C663<>\"n/a\",P663<>\"n/a\"),IF(SUM(P666:P688)=0,0,IF((SUMPRODUCT(P666:P688,P690:P712)/SUM(P666:P688))<0,1,(SUMPRODUCT(P666:P688,P690:P712)/SUM(P666:P688)))),\"n/a\"))","v":4.4263138207289145},{"$f":"(IF(OR($C663<>\"n/a\",Q663<>\"n/a\"),IF(SUM(Q666:Q688)=0,0,IF((SUMPRODUCT(Q666:Q688,Q690:Q712)/SUM(Q666:Q688))<0,1,(SUMPRODUCT(Q666:Q688,Q690:Q712)/SUM(Q666:Q688)))),\"n/a\"))","v":4.1437429577396196},{"$f":"(IF(OR($C663<>\"n/a\",R663<>\"n/a\"),IF(SUM(R666:R688)=0,0,IF((SUMPRODUCT(R666:R688,R690:R712)/SUM(R666:R688))<0,1,(SUMPRODUCT(R666:R688,R690:R712)/SUM(R666:R688)))),\"n/a\"))","v":3.8690793683732614},{"$f":"(IF(OR($C663<>\"n/a\",S663<>\"n/a\"),IF(SUM(S666:S688)=0,0,IF((SUMPRODUCT(S666:S688,S690:S712)/SUM(S666:S688))<0,1,(SUMPRODUCT(S666:S688,S690:S712)/SUM(S666:S688)))),\"n/a\"))","v":3.6024545041852125},{"$f":"(IF(OR($C663<>\"n/a\",T663<>\"n/a\"),IF(SUM(T666:T688)=0,0,IF((SUMPRODUCT(T666:T688,T690:T712)/SUM(T666:T688))<0,1,(SUMPRODUCT(T666:T688,T690:T712)/SUM(T666:T688)))),\"n/a\"))","v":3.3440027466572366},{"$f":"(IF(OR($C663<>\"n/a\",U663<>\"n/a\"),IF(SUM(U666:U688)=0,0,IF((SUMPRODUCT(U666:U688,U690:U712)/SUM(U666:U688))<0,1,(SUMPRODUCT(U666:U688,U690:U712)/SUM(U666:U688)))),\"n/a\"))","v":3.093861489286398},{"$f":"(IF(OR($C663<>\"n/a\",V663<>\"n/a\"),IF(SUM(V666:V688)=0,0,IF((SUMPRODUCT(V666:V688,V690:V712)/SUM(V666:V688))<0,1,(SUMPRODUCT(V666:V688,V690:V712)/SUM(V666:V688)))),\"n/a\"))","v":2.8521712224494173},{"$f":"(IF(OR($C663<>\"n/a\",W663<>\"n/a\"),IF(SUM(W666:W688)=0,0,IF((SUMPRODUCT(W666:W688,W690:W712)/SUM(W666:W688))<0,1,(SUMPRODUCT(W666:W688,W690:W712)/SUM(W666:W688)))),\"n/a\"))","v":2.619075621152585}]
[]
["Asset Class 14",{"$f":"VLOOKUP($A715,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Distribution Substations LV (Pole)"}]
[{"$f":"VALUE(REPLACE(A715,1,12,\"\"))","v":14},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A716,0)","v":150.03284640535679},{"$f":"OFFSET('RFM input'!H$60,$A716,0)-OFFSET('RFM input'!H$114,$A716,0)-OFFSET('RFM input'!H$168,$A716,0)","v":6.756821367773985},{"$f":"OFFSET('RFM input'!I$60,$A716,0)-OFFSET('RFM input'!I$114,$A716,0)-OFFSET('RFM input'!I$168,$A716,0)","v":6.991413716207008},{"$f":"OFFSET('RFM input'!J$60,$A716,0)-OFFSET('RFM input'!J$114,$A716,0)-OFFSET('RFM input'!J$168,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A716,0)-OFFSET('RFM input'!K$114,$A716,0)-OFFSET('RFM input'!K$168,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A716,0)-OFFSET('RFM input'!L$114,$A716,0)-OFFSET('RFM input'!L$168,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A716,0)-OFFSET('RFM input'!M$114,$A716,0)-OFFSET('RFM input'!M$168,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A716,0)-OFFSET('RFM input'!N$114,$A716,0)-OFFSET('RFM input'!N$168,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A716,0)-OFFSET('RFM input'!O$114,$A716,0)-OFFSET('RFM input'!O$168,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A716,0)-OFFSET('RFM input'!P$114,$A716,0)-OFFSET('RFM input'!P$168,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A716,0)-OFFSET('RFM input'!Q$114,$A716,0)-OFFSET('RFM input'!Q$168,$A716,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A716,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":40}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A716,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A716,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A716,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A716,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A716,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A716,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A716,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A716,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A716,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A716,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A716,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A716,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A716,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A716,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A716,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A716,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A716,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A716,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A716,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A716,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D744=\"n/a\",0,IF(AND(D718=0,C720=0),0,\nIF(AND(D718<>0,C720=0),(D718/D$10),\nIF(AND(D719<>0,C720<>0),(C720-(C720/C744))+(D718/D$10),\nIF(C744<1,0,(C720-(C720/C744)))))))","v":0},{"$f":"IF(E744=\"n/a\",0,IF(AND(E718=0,D720=0),0,\nIF(AND(E718<>0,D720=0),(E718/E$10),\nIF(AND(E719<>0,D720<>0),(D720-(D720/D744))+(E718/E$10),\nIF(D744<1,0,(D720-(D720/D744)))))))","v":0},{"$f":"IF(F744=\"n/a\",0,IF(AND(F718=0,E720=0),0,\nIF(AND(F718<>0,E720=0),(F718/F$10),\nIF(AND(F719<>0,E720<>0),(E720-(E720/E744))+(F718/F$10),\nIF(E744<1,0,(E720-(E720/E744)))))))","v":0},{"$f":"IF(G744=\"n/a\",0,IF(AND(G718=0,F720=0),0,\nIF(AND(G718<>0,F720=0),(G718/G$10),\nIF(AND(G719<>0,F720<>0),(F720-(F720/F744))+(G718/G$10),\nIF(F744<1,0,(F720-(F720/F744)))))))","v":0},{"$f":"IF(H744=\"n/a\",0,IF(AND(H718=0,G720=0),0,\nIF(AND(H718<>0,G720=0),(H718/H$10),\nIF(AND(H719<>0,G720<>0),(G720-(G720/G744))+(H718/H$10),\nIF(G744<1,0,(G720-(G720/G744)))))))","v":0},{"$f":"IF(I744=\"n/a\",0,IF(AND(I718=0,H720=0),0,\nIF(AND(I718<>0,H720=0),(I718/I$10),\nIF(AND(I719<>0,H720<>0),(H720-(H720/H744))+(I718/I$10),\nIF(H744<1,0,(H720-(H720/H744)))))))","v":0},{"$f":"IF(J744=\"n/a\",0,IF(AND(J718=0,I720=0),0,\nIF(AND(J718<>0,I720=0),(J718/J$10),\nIF(AND(J719<>0,I720<>0),(I720-(I720/I744))+(J718/J$10),\nIF(I744<1,0,(I720-(I720/I744)))))))","v":0},{"$f":"IF(K744=\"n/a\",0,IF(AND(K718=0,J720=0),0,\nIF(AND(K718<>0,J720=0),(K718/K$10),\nIF(AND(K719<>0,J720<>0),(J720-(J720/J744))+(K718/K$10),\nIF(J744<1,0,(J720-(J720/J744)))))))","v":0},{"$f":"IF(L744=\"n/a\",0,IF(AND(L718=0,K720=0),0,\nIF(AND(L718<>0,K720=0),(L718/L$10),\nIF(AND(L719<>0,K720<>0),(K720-(K720/K744))+(L718/L$10),\nIF(K744<1,0,(K720-(K720/K744)))))))","v":0},{"$f":"IF(M744=\"n/a\",0,IF(AND(M718=0,L720=0),0,\nIF(AND(M718<>0,L720=0),(M718/M$10),\nIF(AND(M719<>0,L720<>0),(L720-(L720/L744))+(M718/M$10),\nIF(L744<1,0,(L720-(L720/L744)))))))","v":0},{"$f":"IF(N744=\"n/a\",0,IF(AND(N718=0,M720=0),0,\nIF(AND(N718<>0,M720=0),(N718/N$10),\nIF(AND(N719<>0,M720<>0),(M720-(M720/M744))+(N718/N$10),\nIF(M744<1,0,(M720-(M720/M744)))))))","v":0},{"$f":"IF(O744=\"n/a\",0,IF(AND(O718=0,N720=0),0,\nIF(AND(O718<>0,N720=0),(O718/O$10),\nIF(AND(O719<>0,N720<>0),(N720-(N720/N744))+(O718/O$10),\nIF(N744<1,0,(N720-(N720/N744)))))))","v":0},{"$f":"IF(P744=\"n/a\",0,IF(AND(P718=0,O720=0),0,\nIF(AND(P718<>0,O720=0),(P718/P$10),\nIF(AND(P719<>0,O720<>0),(O720-(O720/O744))+(P718/P$10),\nIF(O744<1,0,(O720-(O720/O744)))))))","v":0},{"$f":"IF(Q744=\"n/a\",0,IF(AND(Q718=0,P720=0),0,\nIF(AND(Q718<>0,P720=0),(Q718/Q$10),\nIF(AND(Q719<>0,P720<>0),(P720-(P720/P744))+(Q718/Q$10),\nIF(P744<1,0,(P720-(P720/P744)))))))","v":0},{"$f":"IF(R744=\"n/a\",0,IF(AND(R718=0,Q720=0),0,\nIF(AND(R718<>0,Q720=0),(R718/R$10),\nIF(AND(R719<>0,Q720<>0),(Q720-(Q720/Q744))+(R718/R$10),\nIF(Q744<1,0,(Q720-(Q720/Q744)))))))","v":0},{"$f":"IF(S744=\"n/a\",0,IF(AND(S718=0,R720=0),0,\nIF(AND(S718<>0,R720=0),(S718/S$10),\nIF(AND(S719<>0,R720<>0),(R720-(R720/R744))+(S718/S$10),\nIF(R744<1,0,(R720-(R720/R744)))))))","v":0},{"$f":"IF(T744=\"n/a\",0,IF(AND(T718=0,S720=0),0,\nIF(AND(T718<>0,S720=0),(T718/T$10),\nIF(AND(T719<>0,S720<>0),(S720-(S720/S744))+(T718/T$10),\nIF(S744<1,0,(S720-(S720/S744)))))))","v":0},{"$f":"IF(U744=\"n/a\",0,IF(AND(U718=0,T720=0),0,\nIF(AND(U718<>0,T720=0),(U718/U$10),\nIF(AND(U719<>0,T720<>0),(T720-(T720/T744))+(U718/U$10),\nIF(T744<1,0,(T720-(T720/T744)))))))","v":0},{"$f":"IF(V744=\"n/a\",0,IF(AND(V718=0,U720=0),0,\nIF(AND(V718<>0,U720=0),(V718/V$10),\nIF(AND(V719<>0,U720<>0),(U720-(U720/U744))+(V718/V$10),\nIF(U744<1,0,(U720-(U720/U744)))))))","v":0},{"$f":"IF(W744=\"n/a\",0,IF(AND(W718=0,V720=0),0,\nIF(AND(W718<>0,V720=0),(W718/W$10),\nIF(AND(W719<>0,V720<>0),(V720-(V720/V744))+(W718/W$10),\nIF(V744<1,0,(V720-(V720/V744)))))))","v":0}]
[{"$f":"A720+1","v":0},"Depreciated starting RAB",{"$f":"C716/C$10","v":150.03284640535679},{"$f":"IF(C745=\"n/a\",C721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,C721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,C721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679},{"$f":"IF(D745=\"n/a\",D721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,D721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,D721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679},{"$f":"IF(E745=\"n/a\",E721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,E721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,E721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679},{"$f":"IF(F745=\"n/a\",F721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,F721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,F721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679},{"$f":"IF(G745=\"n/a\",G721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,G721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,G721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679},{"$f":"IF(H745=\"n/a\",H721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679},{"$f":"IF(I745=\"n/a\",I721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,I721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,I721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679},{"$f":"IF(J745=\"n/a\",J721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,J721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,J721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679},{"$f":"IF(K745=\"n/a\",K721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,K721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,K721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679},{"$f":"IF(L745=\"n/a\",L721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,L721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,L721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679},{"$f":"IF(M745=\"n/a\",M721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,M721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,M721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679},{"$f":"IF(N745=\"n/a\",N721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,N721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,N721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679},{"$f":"IF(O745=\"n/a\",O721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,O721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,O721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679},{"$f":"IF(P745=\"n/a\",P721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,P721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,P721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679},{"$f":"IF(Q745=\"n/a\",Q721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,Q721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,Q721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679},{"$f":"IF(R745=\"n/a\",R721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,R721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,R721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679},{"$f":"IF(S745=\"n/a\",S721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,S721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,S721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679},{"$f":"IF(T745=\"n/a\",T721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,T721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,T721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679},{"$f":"IF(U745=\"n/a\",U721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,U721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,U721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679},{"$f":"IF(V745=\"n/a\",V721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,V721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,V721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":150.03284640535679}]
[{"$f":"A721+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A722)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D722,-($A722+5),0)*((1+D$11)^0.5)/D$10)","v":6.7943412986820917},{"$f":"IF(D746=\"n/a\",D722,IFERROR(IF((OFFSET($C722,0,$A722))<0,\nMIN(0,D722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722)))),\nMAX(0,D722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722))))),0))","v":6.6244827662150394},6.4546242337479871,6.2847657012809348,6.1149071688138825,5.9450486363468302,5.7751901038797779,5.6053315714127256,5.4354730389456734,5.2656145064786211,5.0957559740115688,4.9258974415445165,4.7560389090774642,4.5861803766104119,4.4163218441433596,4.2464633116763073,4.076604779209255,3.9067462467422027,3.7368877142751504,3.5670291818080981]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E723,-($A723+5),0)*((1+E$11)^0.5)/E$10)","v":6.9157534443189581},{"$f":"IF(E747=\"n/a\",E723,IFERROR(IF((OFFSET($C723,0,$A723))<0,\nMIN(0,E723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723)))),\nMAX(0,E723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723))))),0))","v":6.742859608210984},6.5699657721030098,6.3970719359950357,6.2241780998870615,6.0512842637790873,5.8783904276711132,5.705496591563139,5.5326027554551649,5.3597089193471907,5.1868150832392166,5.0139212471312424,4.8410274110232683,4.6681335749152941,4.49523973880732,4.3223459026993458,4.1494520665913717,3.9765582304833975,3.8036643943754234]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F724,-($A724+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F748=\"n/a\",F724,IFERROR(IF((OFFSET($C724,0,$A724))<0,\nMIN(0,F724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724)))),\nMAX(0,F724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G725,-($A725+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G749=\"n/a\",G725,IFERROR(IF((OFFSET($C725,0,$A725))<0,\nMIN(0,G725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725)))),\nMAX(0,G725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H726,-($A726+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H750=\"n/a\",H726,IFERROR(IF((OFFSET($C726,0,$A726))<0,\nMIN(0,H726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726)))),\nMAX(0,H726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I727,-($A727+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I751=\"n/a\",I727,IFERROR(IF((OFFSET($C727,0,$A727))<0,\nMIN(0,I727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727)))),\nMAX(0,I727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J728,-($A728+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J752=\"n/a\",J728,IFERROR(IF((OFFSET($C728,0,$A728))<0,\nMIN(0,J728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728)))),\nMAX(0,J728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K729,-($A729+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K753=\"n/a\",K729,IFERROR(IF((OFFSET($C729,0,$A729))<0,\nMIN(0,K729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729)))),\nMAX(0,K729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L730,-($A730+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L754=\"n/a\",L730,IFERROR(IF((OFFSET($C730,0,$A730))<0,\nMIN(0,L730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730)))),\nMAX(0,L730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M731,-($A731+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M755=\"n/a\",M731,IFERROR(IF((OFFSET($C731,0,$A731))<0,\nMIN(0,M731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731)))),\nMAX(0,M731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N732,-($A732+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N756=\"n/a\",N732,IFERROR(IF((OFFSET($C732,0,$A732))<0,\nMIN(0,N732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732)))),\nMAX(0,N732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O733,-($A733+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O757=\"n/a\",O733,IFERROR(IF((OFFSET($C733,0,$A733))<0,\nMIN(0,O733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733)))),\nMAX(0,O733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P734,-($A734+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P758=\"n/a\",P734,IFERROR(IF((OFFSET($C734,0,$A734))<0,\nMIN(0,P734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734)))),\nMAX(0,P734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q735,-($A735+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q759=\"n/a\",Q735,IFERROR(IF((OFFSET($C735,0,$A735))<0,\nMIN(0,Q735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735)))),\nMAX(0,Q735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R736,-($A736+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R760=\"n/a\",R736,IFERROR(IF((OFFSET($C736,0,$A736))<0,\nMIN(0,R736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736)))),\nMAX(0,R736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S737,-($A737+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S761=\"n/a\",S737,IFERROR(IF((OFFSET($C737,0,$A737))<0,\nMIN(0,S737-(OFFSET($C737,0,$A737)/(OFFSET($C732,-$A736,$A737)))),\nMAX(0,S737-(OFFSET($C737,0,$A737)/(OFFSET($C732,-$A736,$A737))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T738,-($A738+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T762=\"n/a\",T738,IFERROR(IF((OFFSET($C738,0,$A738))<0,\nMIN(0,T738-(OFFSET($C738,0,$A738)/(OFFSET($C733,-$A737,$A738)))),\nMAX(0,T738-(OFFSET($C738,0,$A738)/(OFFSET($C733,-$A737,$A738))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U739,-($A739+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U763=\"n/a\",U739,IFERROR(IF((OFFSET($C739,0,$A739))<0,\nMIN(0,U739-(OFFSET($C739,0,$A739)/(OFFSET($C734,-$A738,$A739)))),\nMAX(0,U739-(OFFSET($C739,0,$A739)/(OFFSET($C734,-$A738,$A739))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V740,-($A740+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V764=\"n/a\",V740,IFERROR(IF((OFFSET($C740,0,$A740))<0,\nMIN(0,V740-(OFFSET($C740,0,$A740)/(OFFSET($C735,-$A739,$A740)))),\nMAX(0,V740-(OFFSET($C740,0,$A740)/(OFFSET($C735,-$A739,$A740))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A741)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W741,-($A741+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C744=\"n/a\",\"n/a\",IF(AND(C744<1,D718=0),0,\nIF(D718=0,C744-1,\nIF(C744<1,D719,\n(((C744-1)*(C720-(C720/(C744))))+((D718/D$10)*D719))/(D720)))))","v":0},0,0,0,0,{"$f":"IF(H744=\"n/a\",\"n/a\",IF(AND(H744<1,I718=0),0,\nIF(I718=0,H744-1,\nIF(H744<1,I719,\n(((H744-1)*(H720-(H720/(H744))))+((I718/I$10)*I719))/(I720)))))","v":0},{"$f":"IF(I744=\"n/a\",\"n/a\",IF(AND(I744<1,J718=0),0,\nIF(J718=0,I744-1,\nIF(I744<1,J719,\n(((I744-1)*(I720-(I720/(I744))))+((J718/J$10)*J719))/(J720)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C745,(-$A721-ROWS(C717:C744)),0)","v":"n/a"},{"$f":"IF(C745=\"n/a\",\"n/a\",MAX(0,C745-1))","v":"n/a"},{"$f":"IF(D745=\"n/a\",\"n/a\",MAX(0,D745-1))","v":"n/a"},{"$f":"IF(E745=\"n/a\",\"n/a\",MAX(0,E745-1))","v":"n/a"},{"$f":"IF(F745=\"n/a\",\"n/a\",MAX(0,F745-1))","v":"n/a"},{"$f":"IF(G745=\"n/a\",\"n/a\",MAX(0,G745-1))","v":"n/a"},{"$f":"IF(H745=\"n/a\",\"n/a\",MAX(0,H745-1))","v":"n/a"},{"$f":"IF(I745=\"n/a\",\"n/a\",MAX(0,I745-1))","v":"n/a"},{"$f":"IF(J745=\"n/a\",\"n/a\",MAX(0,J745-1))","v":"n/a"},{"$f":"IF(K745=\"n/a\",\"n/a\",MAX(0,K745-1))","v":"n/a"},{"$f":"IF(L745=\"n/a\",\"n/a\",MAX(0,L745-1))","v":"n/a"},{"$f":"IF(M745=\"n/a\",\"n/a\",MAX(0,M745-1))","v":"n/a"},{"$f":"IF(N745=\"n/a\",\"n/a\",MAX(0,N745-1))","v":"n/a"},{"$f":"IF(O745=\"n/a\",\"n/a\",MAX(0,O745-1))","v":"n/a"},{"$f":"IF(P745=\"n/a\",\"n/a\",MAX(0,P745-1))","v":"n/a"},{"$f":"IF(Q745=\"n/a\",\"n/a\",MAX(0,Q745-1))","v":"n/a"},{"$f":"IF(R745=\"n/a\",\"n/a\",MAX(0,R745-1))","v":"n/a"},{"$f":"IF(S745=\"n/a\",\"n/a\",MAX(0,S745-1))","v":"n/a"},{"$f":"IF(T745=\"n/a\",\"n/a\",MAX(0,T745-1))","v":"n/a"},{"$f":"IF(U745=\"n/a\",\"n/a\",MAX(0,U745-1))","v":"n/a"},{"$f":"IF(V745=\"n/a\",\"n/a\",MAX(0,V745-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A722)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D746,(-$A722-ROWS(D718:D745)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E747,(-$A723-ROWS(E719:E746)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F748,(-$A724-ROWS(F720:F747)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G749,(-$A725-ROWS(G721:G748)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H750,(-$A726-ROWS(H722:H749)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I751,(-$A727-ROWS(I723:I750)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J752,(-$A728-ROWS(J724:J751)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K753,(-$A729-ROWS(K725:K752)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L754,(-$A730-ROWS(L726:L753)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M755,(-$A731-ROWS(M727:M754)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N756,(-$A732-ROWS(N728:N755)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O757,(-$A733-ROWS(O729:O756)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P758,(-$A734-ROWS(P730:P757)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q759,(-$A735-ROWS(Q731:Q758)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R760,(-$A736-ROWS(R732:R759)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S761,(-$A737-ROWS(S733:S760)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T762,(-$A738-ROWS(T734:T761)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U763,(-$A739-ROWS(U735:U762)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V764,(-$A740-ROWS(V736:V763)),0)","v":0},{"$f":"IF(V764=\"n/a\",\"n/a\",MAX(0,V764-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W765,(-$A741-ROWS(W737:W764)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C717<>\"n/a\",C717<>\"n/a\"),IF(SUM(C720:C742)=0,0,IF((SUMPRODUCT(C720:C742,C744:C766)/SUM(C720:C742))<0,1,(SUMPRODUCT(C720:C742,C744:C766)/SUM(C720:C742)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C717<>\"n/a\",D717<>\"n/a\"),IF(SUM(D720:D742)=0,0,IF((SUMPRODUCT(D720:D742,D744:D766)/SUM(D720:D742))<0,1,(SUMPRODUCT(D720:D742,D744:D766)/SUM(D720:D742)))),\"n/a\"))","v":1.7329498534410337},{"$f":"(IF(OR($C717<>\"n/a\",E717<>\"n/a\"),IF(SUM(E720:E742)=0,0,IF((SUMPRODUCT(E720:E742,E744:E766)/SUM(E720:E742))<0,1,(SUMPRODUCT(E720:E742,E744:E766)/SUM(E720:E742)))),\"n/a\"))","v":3.2706173723669378},{"$f":"(IF(OR($C717<>\"n/a\",F717<>\"n/a\"),IF(SUM(F720:F742)=0,0,IF((SUMPRODUCT(F720:F742,F744:F766)/SUM(F720:F742))<0,1,(SUMPRODUCT(F720:F742,F744:F766)/SUM(F720:F742)))),\"n/a\"))","v":3.1136814146769747},{"$f":"(IF(OR($C717<>\"n/a\",G717<>\"n/a\"),IF(SUM(G720:G742)=0,0,IF((SUMPRODUCT(G720:G742,G744:G766)/SUM(G720:G742))<0,1,(SUMPRODUCT(G720:G742,G744:G766)/SUM(G720:G742)))),\"n/a\"))","v":2.9602934524956339},{"$f":"(IF(OR($C717<>\"n/a\",H717<>\"n/a\"),IF(SUM(H720:H742)=0,0,IF((SUMPRODUCT(H720:H742,H744:H766)/SUM(H720:H742))<0,1,(SUMPRODUCT(H720:H742,H744:H766)/SUM(H720:H742)))),\"n/a\"))","v":2.8104759304106275},{"$f":"(IF(OR($C717<>\"n/a\",I717<>\"n/a\"),IF(SUM(I720:I742)=0,0,IF((SUMPRODUCT(I720:I742,I744:I766)/SUM(I720:I742))<0,1,(SUMPRODUCT(I720:I742,I744:I766)/SUM(I720:I742)))),\"n/a\"))","v":2.6642514827220491},{"$f":"(IF(OR($C717<>\"n/a\",J717<>\"n/a\"),IF(SUM(J720:J742)=0,0,IF((SUMPRODUCT(J720:J742,J744:J766)/SUM(J720:J742))<0,1,(SUMPRODUCT(J720:J742,J744:J766)/SUM(J720:J742)))),\"n/a\"))","v":2.5216429354510517},{"$f":"(IF(OR($C717<>\"n/a\",K717<>\"n/a\"),IF(SUM(K720:K742)=0,0,IF((SUMPRODUCT(K720:K742,K744:K766)/SUM(K720:K742))<0,1,(SUMPRODUCT(K720:K742,K744:K766)/SUM(K720:K742)))),\"n/a\"))","v":2.382673308374085},{"$f":"(IF(OR($C717<>\"n/a\",L717<>\"n/a\"),IF(SUM(L720:L742)=0,0,IF((SUMPRODUCT(L720:L742,L744:L766)/SUM(L720:L742))<0,1,(SUMPRODUCT(L720:L742,L744:L766)/SUM(L720:L742)))),\"n/a\"))","v":2.247365817083105},{"$f":"(IF(OR($C717<>\"n/a\",M717<>\"n/a\"),IF(SUM(M720:M742)=0,0,IF((SUMPRODUCT(M720:M742,M744:M766)/SUM(M720:M742))<0,1,(SUMPRODUCT(M720:M742,M744:M766)/SUM(M720:M742)))),\"n/a\"))","v":2.1157438750721096},{"$f":"(IF(OR($C717<>\"n/a\",N717<>\"n/a\"),IF(SUM(N720:N742)=0,0,IF((SUMPRODUCT(N720:N742,N744:N766)/SUM(N720:N742))<0,1,(SUMPRODUCT(N720:N742,N744:N766)/SUM(N720:N742)))),\"n/a\"))","v":1.9878310958504257},{"$f":"(IF(OR($C717<>\"n/a\",O717<>\"n/a\"),IF(SUM(O720:O742)=0,0,IF((SUMPRODUCT(O720:O742,O744:O766)/SUM(O720:O742))<0,1,(SUMPRODUCT(O720:O742,O744:O766)/SUM(O720:O742)))),\"n/a\"))","v":1.8636512950831257},{"$f":"(IF(OR($C717<>\"n/a\",P717<>\"n/a\"),IF(SUM(P720:P742)=0,0,IF((SUMPRODUCT(P720:P742,P744:P766)/SUM(P720:P742))<0,1,(SUMPRODUCT(P720:P742,P744:P766)/SUM(P720:P742)))),\"n/a\"))","v":1.7432284927589949},{"$f":"(IF(OR($C717<>\"n/a\",Q717<>\"n/a\"),IF(SUM(Q720:Q742)=0,0,IF((SUMPRODUCT(Q720:Q742,Q744:Q766)/SUM(Q720:Q742))<0,1,(SUMPRODUCT(Q720:Q742,Q744:Q766)/SUM(Q720:Q742)))),\"n/a\"))","v":1.6265869153864509},{"$f":"(IF(OR($C717<>\"n/a\",R717<>\"n/a\"),IF(SUM(R720:R742)=0,0,IF((SUMPRODUCT(R720:R742,R744:R766)/SUM(R720:R742))<0,1,(SUMPRODUCT(R720:R742,R744:R766)/SUM(R720:R742)))),\"n/a\"))","v":1.513750998217853},{"$f":"(IF(OR($C717<>\"n/a\",S717<>\"n/a\"),IF(SUM(S720:S742)=0,0,IF((SUMPRODUCT(S720:S742,S744:S766)/SUM(S720:S742))<0,1,(SUMPRODUCT(S720:S742,S744:S766)/SUM(S720:S742)))),\"n/a\"))","v":1.404745387502617},{"$f":"(IF(OR($C717<>\"n/a\",T717<>\"n/a\"),IF(SUM(T720:T742)=0,0,IF((SUMPRODUCT(T720:T742,T744:T766)/SUM(T720:T742))<0,1,(SUMPRODUCT(T720:T742,T744:T766)/SUM(T720:T742)))),\"n/a\"))","v":1.2995949427695763},{"$f":"(IF(OR($C717<>\"n/a\",U717<>\"n/a\"),IF(SUM(U720:U742)=0,0,IF((SUMPRODUCT(U720:U742,U744:U766)/SUM(U720:U742))<0,1,(SUMPRODUCT(U720:U742,U744:U766)/SUM(U720:U742)))),\"n/a\"))","v":1.1983247391390328},{"$f":"(IF(OR($C717<>\"n/a\",V717<>\"n/a\"),IF(SUM(V720:V742)=0,0,IF((SUMPRODUCT(V720:V742,V744:V766)/SUM(V720:V742))<0,1,(SUMPRODUCT(V720:V742,V744:V766)/SUM(V720:V742)))),\"n/a\"))","v":1.1009600696649557},{"$f":"(IF(OR($C717<>\"n/a\",W717<>\"n/a\"),IF(SUM(W720:W742)=0,0,IF((SUMPRODUCT(W720:W742,W744:W766)/SUM(W720:W742))<0,1,(SUMPRODUCT(W720:W742,W744:W766)/SUM(W720:W742)))),\"n/a\"))","v":1.0075264477077708}]
[]
["Asset Class 15",{"$f":"VLOOKUP($A769,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Distribution Substations LV (Ground)"}]
[{"$f":"VALUE(REPLACE(A769,1,12,\"\"))","v":15},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A770,0)","v":66.576586485824819},{"$f":"OFFSET('RFM input'!H$60,$A770,0)-OFFSET('RFM input'!H$114,$A770,0)-OFFSET('RFM input'!H$168,$A770,0)","v":6.0313155902945512},{"$f":"OFFSET('RFM input'!I$60,$A770,0)-OFFSET('RFM input'!I$114,$A770,0)-OFFSET('RFM input'!I$168,$A770,0)","v":6.0234704149811034},{"$f":"OFFSET('RFM input'!J$60,$A770,0)-OFFSET('RFM input'!J$114,$A770,0)-OFFSET('RFM input'!J$168,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A770,0)-OFFSET('RFM input'!K$114,$A770,0)-OFFSET('RFM input'!K$168,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A770,0)-OFFSET('RFM input'!L$114,$A770,0)-OFFSET('RFM input'!L$168,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A770,0)-OFFSET('RFM input'!M$114,$A770,0)-OFFSET('RFM input'!M$168,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A770,0)-OFFSET('RFM input'!N$114,$A770,0)-OFFSET('RFM input'!N$168,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A770,0)-OFFSET('RFM input'!O$114,$A770,0)-OFFSET('RFM input'!O$168,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A770,0)-OFFSET('RFM input'!P$114,$A770,0)-OFFSET('RFM input'!P$168,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A770,0)-OFFSET('RFM input'!Q$114,$A770,0)-OFFSET('RFM input'!Q$168,$A770,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A770,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":40}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A770,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A770,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A770,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A770,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A770,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A770,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A770,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A770,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A770,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A770,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A770,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A770,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A770,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A770,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A770,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A770,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A770,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A770,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A770,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A770,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D798=\"n/a\",0,IF(AND(D772=0,C774=0),0,\nIF(AND(D772<>0,C774=0),(D772/D$10),\nIF(AND(D773<>0,C774<>0),(C774-(C774/C798))+(D772/D$10),\nIF(C798<1,0,(C774-(C774/C798)))))))","v":0},{"$f":"IF(E798=\"n/a\",0,IF(AND(E772=0,D774=0),0,\nIF(AND(E772<>0,D774=0),(E772/E$10),\nIF(AND(E773<>0,D774<>0),(D774-(D774/D798))+(E772/E$10),\nIF(D798<1,0,(D774-(D774/D798)))))))","v":0},{"$f":"IF(F798=\"n/a\",0,IF(AND(F772=0,E774=0),0,\nIF(AND(F772<>0,E774=0),(F772/F$10),\nIF(AND(F773<>0,E774<>0),(E774-(E774/E798))+(F772/F$10),\nIF(E798<1,0,(E774-(E774/E798)))))))","v":0},{"$f":"IF(G798=\"n/a\",0,IF(AND(G772=0,F774=0),0,\nIF(AND(G772<>0,F774=0),(G772/G$10),\nIF(AND(G773<>0,F774<>0),(F774-(F774/F798))+(G772/G$10),\nIF(F798<1,0,(F774-(F774/F798)))))))","v":0},{"$f":"IF(H798=\"n/a\",0,IF(AND(H772=0,G774=0),0,\nIF(AND(H772<>0,G774=0),(H772/H$10),\nIF(AND(H773<>0,G774<>0),(G774-(G774/G798))+(H772/H$10),\nIF(G798<1,0,(G774-(G774/G798)))))))","v":0},{"$f":"IF(I798=\"n/a\",0,IF(AND(I772=0,H774=0),0,\nIF(AND(I772<>0,H774=0),(I772/I$10),\nIF(AND(I773<>0,H774<>0),(H774-(H774/H798))+(I772/I$10),\nIF(H798<1,0,(H774-(H774/H798)))))))","v":0},{"$f":"IF(J798=\"n/a\",0,IF(AND(J772=0,I774=0),0,\nIF(AND(J772<>0,I774=0),(J772/J$10),\nIF(AND(J773<>0,I774<>0),(I774-(I774/I798))+(J772/J$10),\nIF(I798<1,0,(I774-(I774/I798)))))))","v":0},{"$f":"IF(K798=\"n/a\",0,IF(AND(K772=0,J774=0),0,\nIF(AND(K772<>0,J774=0),(K772/K$10),\nIF(AND(K773<>0,J774<>0),(J774-(J774/J798))+(K772/K$10),\nIF(J798<1,0,(J774-(J774/J798)))))))","v":0},{"$f":"IF(L798=\"n/a\",0,IF(AND(L772=0,K774=0),0,\nIF(AND(L772<>0,K774=0),(L772/L$10),\nIF(AND(L773<>0,K774<>0),(K774-(K774/K798))+(L772/L$10),\nIF(K798<1,0,(K774-(K774/K798)))))))","v":0},{"$f":"IF(M798=\"n/a\",0,IF(AND(M772=0,L774=0),0,\nIF(AND(M772<>0,L774=0),(M772/M$10),\nIF(AND(M773<>0,L774<>0),(L774-(L774/L798))+(M772/M$10),\nIF(L798<1,0,(L774-(L774/L798)))))))","v":0},{"$f":"IF(N798=\"n/a\",0,IF(AND(N772=0,M774=0),0,\nIF(AND(N772<>0,M774=0),(N772/N$10),\nIF(AND(N773<>0,M774<>0),(M774-(M774/M798))+(N772/N$10),\nIF(M798<1,0,(M774-(M774/M798)))))))","v":0},{"$f":"IF(O798=\"n/a\",0,IF(AND(O772=0,N774=0),0,\nIF(AND(O772<>0,N774=0),(O772/O$10),\nIF(AND(O773<>0,N774<>0),(N774-(N774/N798))+(O772/O$10),\nIF(N798<1,0,(N774-(N774/N798)))))))","v":0},{"$f":"IF(P798=\"n/a\",0,IF(AND(P772=0,O774=0),0,\nIF(AND(P772<>0,O774=0),(P772/P$10),\nIF(AND(P773<>0,O774<>0),(O774-(O774/O798))+(P772/P$10),\nIF(O798<1,0,(O774-(O774/O798)))))))","v":0},{"$f":"IF(Q798=\"n/a\",0,IF(AND(Q772=0,P774=0),0,\nIF(AND(Q772<>0,P774=0),(Q772/Q$10),\nIF(AND(Q773<>0,P774<>0),(P774-(P774/P798))+(Q772/Q$10),\nIF(P798<1,0,(P774-(P774/P798)))))))","v":0},{"$f":"IF(R798=\"n/a\",0,IF(AND(R772=0,Q774=0),0,\nIF(AND(R772<>0,Q774=0),(R772/R$10),\nIF(AND(R773<>0,Q774<>0),(Q774-(Q774/Q798))+(R772/R$10),\nIF(Q798<1,0,(Q774-(Q774/Q798)))))))","v":0},{"$f":"IF(S798=\"n/a\",0,IF(AND(S772=0,R774=0),0,\nIF(AND(S772<>0,R774=0),(S772/S$10),\nIF(AND(S773<>0,R774<>0),(R774-(R774/R798))+(S772/S$10),\nIF(R798<1,0,(R774-(R774/R798)))))))","v":0},{"$f":"IF(T798=\"n/a\",0,IF(AND(T772=0,S774=0),0,\nIF(AND(T772<>0,S774=0),(T772/T$10),\nIF(AND(T773<>0,S774<>0),(S774-(S774/S798))+(T772/T$10),\nIF(S798<1,0,(S774-(S774/S798)))))))","v":0},{"$f":"IF(U798=\"n/a\",0,IF(AND(U772=0,T774=0),0,\nIF(AND(U772<>0,T774=0),(U772/U$10),\nIF(AND(U773<>0,T774<>0),(T774-(T774/T798))+(U772/U$10),\nIF(T798<1,0,(T774-(T774/T798)))))))","v":0},{"$f":"IF(V798=\"n/a\",0,IF(AND(V772=0,U774=0),0,\nIF(AND(V772<>0,U774=0),(V772/V$10),\nIF(AND(V773<>0,U774<>0),(U774-(U774/U798))+(V772/V$10),\nIF(U798<1,0,(U774-(U774/U798)))))))","v":0},{"$f":"IF(W798=\"n/a\",0,IF(AND(W772=0,V774=0),0,\nIF(AND(W772<>0,V774=0),(W772/W$10),\nIF(AND(W773<>0,V774<>0),(V774-(V774/V798))+(W772/W$10),\nIF(V798<1,0,(V774-(V774/V798)))))))","v":0}]
[{"$f":"A774+1","v":0},"Depreciated starting RAB",{"$f":"C770/C$10","v":66.576586485824819},{"$f":"IF(C799=\"n/a\",C775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,C775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,C775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819},{"$f":"IF(D799=\"n/a\",D775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,D775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,D775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819},{"$f":"IF(E799=\"n/a\",E775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,E775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,E775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819},{"$f":"IF(F799=\"n/a\",F775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,F775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,F775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819},{"$f":"IF(G799=\"n/a\",G775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,G775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,G775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819},{"$f":"IF(H799=\"n/a\",H775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819},{"$f":"IF(I799=\"n/a\",I775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,I775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,I775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819},{"$f":"IF(J799=\"n/a\",J775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,J775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,J775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819},{"$f":"IF(K799=\"n/a\",K775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,K775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,K775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819},{"$f":"IF(L799=\"n/a\",L775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,L775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,L775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819},{"$f":"IF(M799=\"n/a\",M775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,M775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,M775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819},{"$f":"IF(N799=\"n/a\",N775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,N775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,N775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819},{"$f":"IF(O799=\"n/a\",O775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,O775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,O775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819},{"$f":"IF(P799=\"n/a\",P775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,P775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,P775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819},{"$f":"IF(Q799=\"n/a\",Q775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,Q775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,Q775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819},{"$f":"IF(R799=\"n/a\",R775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,R775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,R775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819},{"$f":"IF(S799=\"n/a\",S775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,S775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,S775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819},{"$f":"IF(T799=\"n/a\",T775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,T775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,T775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819},{"$f":"IF(U799=\"n/a\",U775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,U775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,U775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819},{"$f":"IF(V799=\"n/a\",V775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,V775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,V775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":66.576586485824819}]
[{"$f":"A775+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A776)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D776,-($A776+5),0)*((1+D$11)^0.5)/D$10)","v":6.0648068625830458},{"$f":"IF(D800=\"n/a\",D776,IFERROR(IF((OFFSET($C776,0,$A776))<0,\nMIN(0,D776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776)))),\nMAX(0,D776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776))))),0))","v":5.9131866910184696},5.7615665194538934,5.6099463478893172,5.458326176324741,5.3067060047601649,5.1550858331955887,5.0034656616310125,4.8518454900664363,4.7002253185018601,4.5486051469372839,4.3969849753727077,4.2453648038081315,4.0937446322435553,3.9421244606789791,3.790504289114403,3.6388841175498268,3.4872639459852506,3.3356437744206744,3.1840236028560982]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E777,-($A777+5),0)*((1+E$11)^0.5)/E$10)","v":5.9582851137235568},{"$f":"IF(E801=\"n/a\",E777,IFERROR(IF((OFFSET($C777,0,$A777))<0,\nMIN(0,E777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777)))),\nMAX(0,E777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777))))),0))","v":5.8093279858804676},5.6603708580373784,5.5114137301942892,5.3624566023511999,5.2134994745081107,5.0645423466650215,4.9155852188219322,4.766628090978843,4.6176709631357538,4.4687138352926645,4.3197567074495753,4.1707995796064861,4.0218424517633968,3.872885323920308,3.7239281960772193,3.5749710682341305,3.4260139403910417,3.2770568125479529]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F778,-($A778+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F802=\"n/a\",F778,IFERROR(IF((OFFSET($C778,0,$A778))<0,\nMIN(0,F778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778)))),\nMAX(0,F778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G779,-($A779+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G803=\"n/a\",G779,IFERROR(IF((OFFSET($C779,0,$A779))<0,\nMIN(0,G779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779)))),\nMAX(0,G779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H780,-($A780+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H804=\"n/a\",H780,IFERROR(IF((OFFSET($C780,0,$A780))<0,\nMIN(0,H780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780)))),\nMAX(0,H780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I781,-($A781+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I805=\"n/a\",I781,IFERROR(IF((OFFSET($C781,0,$A781))<0,\nMIN(0,I781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781)))),\nMAX(0,I781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J782,-($A782+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J806=\"n/a\",J782,IFERROR(IF((OFFSET($C782,0,$A782))<0,\nMIN(0,J782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782)))),\nMAX(0,J782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K783,-($A783+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K807=\"n/a\",K783,IFERROR(IF((OFFSET($C783,0,$A783))<0,\nMIN(0,K783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783)))),\nMAX(0,K783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L784,-($A784+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L808=\"n/a\",L784,IFERROR(IF((OFFSET($C784,0,$A784))<0,\nMIN(0,L784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784)))),\nMAX(0,L784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M785,-($A785+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M809=\"n/a\",M785,IFERROR(IF((OFFSET($C785,0,$A785))<0,\nMIN(0,M785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785)))),\nMAX(0,M785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N786,-($A786+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N810=\"n/a\",N786,IFERROR(IF((OFFSET($C786,0,$A786))<0,\nMIN(0,N786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786)))),\nMAX(0,N786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O787,-($A787+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O811=\"n/a\",O787,IFERROR(IF((OFFSET($C787,0,$A787))<0,\nMIN(0,O787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787)))),\nMAX(0,O787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P788,-($A788+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P812=\"n/a\",P788,IFERROR(IF((OFFSET($C788,0,$A788))<0,\nMIN(0,P788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788)))),\nMAX(0,P788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q789,-($A789+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q813=\"n/a\",Q789,IFERROR(IF((OFFSET($C789,0,$A789))<0,\nMIN(0,Q789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789)))),\nMAX(0,Q789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R790,-($A790+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R814=\"n/a\",R790,IFERROR(IF((OFFSET($C790,0,$A790))<0,\nMIN(0,R790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790)))),\nMAX(0,R790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S791,-($A791+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S815=\"n/a\",S791,IFERROR(IF((OFFSET($C791,0,$A791))<0,\nMIN(0,S791-(OFFSET($C791,0,$A791)/(OFFSET($C786,-$A790,$A791)))),\nMAX(0,S791-(OFFSET($C791,0,$A791)/(OFFSET($C786,-$A790,$A791))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T792,-($A792+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T816=\"n/a\",T792,IFERROR(IF((OFFSET($C792,0,$A792))<0,\nMIN(0,T792-(OFFSET($C792,0,$A792)/(OFFSET($C787,-$A791,$A792)))),\nMAX(0,T792-(OFFSET($C792,0,$A792)/(OFFSET($C787,-$A791,$A792))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U793,-($A793+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U817=\"n/a\",U793,IFERROR(IF((OFFSET($C793,0,$A793))<0,\nMIN(0,U793-(OFFSET($C793,0,$A793)/(OFFSET($C788,-$A792,$A793)))),\nMAX(0,U793-(OFFSET($C793,0,$A793)/(OFFSET($C788,-$A792,$A793))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V794,-($A794+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V818=\"n/a\",V794,IFERROR(IF((OFFSET($C794,0,$A794))<0,\nMIN(0,V794-(OFFSET($C794,0,$A794)/(OFFSET($C789,-$A793,$A794)))),\nMAX(0,V794-(OFFSET($C794,0,$A794)/(OFFSET($C789,-$A793,$A794))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A795)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W795,-($A795+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C798=\"n/a\",\"n/a\",IF(AND(C798<1,D772=0),0,\nIF(D772=0,C798-1,\nIF(C798<1,D773,\n(((C798-1)*(C774-(C774/(C798))))+((D772/D$10)*D773))/(D774)))))","v":0},0,0,0,0,{"$f":"IF(H798=\"n/a\",\"n/a\",IF(AND(H798<1,I772=0),0,\nIF(I772=0,H798-1,\nIF(H798<1,I773,\n(((H798-1)*(H774-(H774/(H798))))+((I772/I$10)*I773))/(I774)))))","v":0},{"$f":"IF(I798=\"n/a\",\"n/a\",IF(AND(I798<1,J772=0),0,\nIF(J772=0,I798-1,\nIF(I798<1,J773,\n(((I798-1)*(I774-(I774/(I798))))+((J772/J$10)*J773))/(J774)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C799,(-$A775-ROWS(C771:C798)),0)","v":"n/a"},{"$f":"IF(C799=\"n/a\",\"n/a\",MAX(0,C799-1))","v":"n/a"},{"$f":"IF(D799=\"n/a\",\"n/a\",MAX(0,D799-1))","v":"n/a"},{"$f":"IF(E799=\"n/a\",\"n/a\",MAX(0,E799-1))","v":"n/a"},{"$f":"IF(F799=\"n/a\",\"n/a\",MAX(0,F799-1))","v":"n/a"},{"$f":"IF(G799=\"n/a\",\"n/a\",MAX(0,G799-1))","v":"n/a"},{"$f":"IF(H799=\"n/a\",\"n/a\",MAX(0,H799-1))","v":"n/a"},{"$f":"IF(I799=\"n/a\",\"n/a\",MAX(0,I799-1))","v":"n/a"},{"$f":"IF(J799=\"n/a\",\"n/a\",MAX(0,J799-1))","v":"n/a"},{"$f":"IF(K799=\"n/a\",\"n/a\",MAX(0,K799-1))","v":"n/a"},{"$f":"IF(L799=\"n/a\",\"n/a\",MAX(0,L799-1))","v":"n/a"},{"$f":"IF(M799=\"n/a\",\"n/a\",MAX(0,M799-1))","v":"n/a"},{"$f":"IF(N799=\"n/a\",\"n/a\",MAX(0,N799-1))","v":"n/a"},{"$f":"IF(O799=\"n/a\",\"n/a\",MAX(0,O799-1))","v":"n/a"},{"$f":"IF(P799=\"n/a\",\"n/a\",MAX(0,P799-1))","v":"n/a"},{"$f":"IF(Q799=\"n/a\",\"n/a\",MAX(0,Q799-1))","v":"n/a"},{"$f":"IF(R799=\"n/a\",\"n/a\",MAX(0,R799-1))","v":"n/a"},{"$f":"IF(S799=\"n/a\",\"n/a\",MAX(0,S799-1))","v":"n/a"},{"$f":"IF(T799=\"n/a\",\"n/a\",MAX(0,T799-1))","v":"n/a"},{"$f":"IF(U799=\"n/a\",\"n/a\",MAX(0,U799-1))","v":"n/a"},{"$f":"IF(V799=\"n/a\",\"n/a\",MAX(0,V799-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A776)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D800,(-$A776-ROWS(D772:D799)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E801,(-$A777-ROWS(E773:E800)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F802,(-$A778-ROWS(F774:F801)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G803,(-$A779-ROWS(G775:G802)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H804,(-$A780-ROWS(H776:H803)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I805,(-$A781-ROWS(I777:I804)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J806,(-$A782-ROWS(J778:J805)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K807,(-$A783-ROWS(K779:K806)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L808,(-$A784-ROWS(L780:L807)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M809,(-$A785-ROWS(M781:M808)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N810,(-$A786-ROWS(N782:N809)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O811,(-$A787-ROWS(O783:O810)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P812,(-$A788-ROWS(P784:P811)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q813,(-$A789-ROWS(Q785:Q812)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R814,(-$A790-ROWS(R786:R813)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S815,(-$A791-ROWS(S787:S814)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T816,(-$A792-ROWS(T788:T815)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U817,(-$A793-ROWS(U789:U816)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V818,(-$A794-ROWS(V790:V817)),0)","v":0},{"$f":"IF(V818=\"n/a\",\"n/a\",MAX(0,V818-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W819,(-$A795-ROWS(W791:W818)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C771<>\"n/a\",C771<>\"n/a\"),IF(SUM(C774:C796)=0,0,IF((SUMPRODUCT(C774:C796,C798:C820)/SUM(C774:C796))<0,1,(SUMPRODUCT(C774:C796,C798:C820)/SUM(C774:C796)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C771<>\"n/a\",D771<>\"n/a\"),IF(SUM(D774:D796)=0,0,IF((SUMPRODUCT(D774:D796,D798:D820)/SUM(D774:D796))<0,1,(SUMPRODUCT(D774:D796,D798:D820)/SUM(D774:D796)))),\"n/a\"))","v":3.3395872975588916},{"$f":"(IF(OR($C771<>\"n/a\",E771<>\"n/a\"),IF(SUM(E774:E796)=0,0,IF((SUMPRODUCT(E774:E796,E798:E820)/SUM(E774:E796))<0,1,(SUMPRODUCT(E774:E796,E798:E820)/SUM(E774:E796)))),\"n/a\"))","v":5.9777857568088706},{"$f":"(IF(OR($C771<>\"n/a\",F771<>\"n/a\"),IF(SUM(F774:F796)=0,0,IF((SUMPRODUCT(F774:F796,F798:F820)/SUM(F774:F796))<0,1,(SUMPRODUCT(F774:F796,F798:F820)/SUM(F774:F796)))),\"n/a\"))","v":5.7008020417060647},{"$f":"(IF(OR($C771<>\"n/a\",G771<>\"n/a\"),IF(SUM(G774:G796)=0,0,IF((SUMPRODUCT(G774:G796,G798:G820)/SUM(G774:G796))<0,1,(SUMPRODUCT(G774:G796,G798:G820)/SUM(G774:G796)))),\"n/a\"))","v":5.429401651617769},{"$f":"(IF(OR($C771<>\"n/a\",H771<>\"n/a\"),IF(SUM(H774:H796)=0,0,IF((SUMPRODUCT(H774:H796,H798:H820)/SUM(H774:H796))<0,1,(SUMPRODUCT(H774:H796,H798:H820)/SUM(H774:H796)))),\"n/a\"))","v":5.1636495111187246},{"$f":"(IF(OR($C771<>\"n/a\",I771<>\"n/a\"),IF(SUM(I774:I796)=0,0,IF((SUMPRODUCT(I774:I796,I798:I820)/SUM(I774:I796))<0,1,(SUMPRODUCT(I774:I796,I798:I820)/SUM(I774:I796)))),\"n/a\"))","v":4.9036115553171218},{"$f":"(IF(OR($C771<>\"n/a\",J771<>\"n/a\"),IF(SUM(J774:J796)=0,0,IF((SUMPRODUCT(J774:J796,J798:J820)/SUM(J774:J796))<0,1,(SUMPRODUCT(J774:J796,J798:J820)/SUM(J774:J796)))),\"n/a\"))","v":4.6493547495922556},{"$f":"(IF(OR($C771<>\"n/a\",K771<>\"n/a\"),IF(SUM(K774:K796)=0,0,IF((SUMPRODUCT(K774:K796,K798:K820)/SUM(K774:K796))<0,1,(SUMPRODUCT(K774:K796,K798:K820)/SUM(K774:K796)))),\"n/a\"))","v":4.4009471097966077},{"$f":"(IF(OR($C771<>\"n/a\",L771<>\"n/a\"),IF(SUM(L774:L796)=0,0,IF((SUMPRODUCT(L774:L796,L798:L820)/SUM(L774:L796))<0,1,(SUMPRODUCT(L774:L796,L798:L820)/SUM(L774:L796)))),\"n/a\"))","v":4.15845772293516},{"$f":"(IF(OR($C771<>\"n/a\",M771<>\"n/a\"),IF(SUM(M774:M796)=0,0,IF((SUMPRODUCT(M774:M796,M798:M820)/SUM(M774:M796))<0,1,(SUMPRODUCT(M774:M796,M798:M820)/SUM(M774:M796)))),\"n/a\"))","v":3.9219567683351499},{"$f":"(IF(OR($C771<>\"n/a\",N771<>\"n/a\"),IF(SUM(N774:N796)=0,0,IF((SUMPRODUCT(N774:N796,N798:N820)/SUM(N774:N796))<0,1,(SUMPRODUCT(N774:N796,N798:N820)/SUM(N774:N796)))),\"n/a\"))","v":3.6915155393198731},{"$f":"(IF(OR($C771<>\"n/a\",O771<>\"n/a\"),IF(SUM(O774:O796)=0,0,IF((SUMPRODUCT(O774:O796,O798:O820)/SUM(O774:O796))<0,1,(SUMPRODUCT(O774:O796,O798:O820)/SUM(O774:O796)))),\"n/a\"))","v":3.4672064654006141},{"$f":"(IF(OR($C771<>\"n/a\",P771<>\"n/a\"),IF(SUM(P774:P796)=0,0,IF((SUMPRODUCT(P774:P796,P798:P820)/SUM(P774:P796))<0,1,(SUMPRODUCT(P774:P796,P798:P820)/SUM(P774:P796)))),\"n/a\"))","v":3.2491031350011976},{"$f":"(IF(OR($C771<>\"n/a\",Q771<>\"n/a\"),IF(SUM(Q774:Q796)=0,0,IF((SUMPRODUCT(Q774:Q796,Q798:Q820)/SUM(Q774:Q796))<0,1,(SUMPRODUCT(Q774:Q796,Q798:Q820)/SUM(Q774:Q796)))),\"n/a\"))","v":3.0372803187301352},{"$f":"(IF(OR($C771<>\"n/a\",R771<>\"n/a\"),IF(SUM(R774:R796)=0,0,IF((SUMPRODUCT(R774:R796,R798:R820)/SUM(R774:R796))<0,1,(SUMPRODUCT(R774:R796,R798:R820)/SUM(R774:R796)))),\"n/a\"))","v":2.8318139932158344},{"$f":"(IF(OR($C771<>\"n/a\",S771<>\"n/a\"),IF(SUM(S774:S796)=0,0,IF((SUMPRODUCT(S774:S796,S798:S820)/SUM(S774:S796))<0,1,(SUMPRODUCT(S774:S796,S798:S820)/SUM(S774:S796)))),\"n/a\"))","v":2.632781365520815},{"$f":"(IF(OR($C771<>\"n/a\",T771<>\"n/a\"),IF(SUM(T774:T796)=0,0,IF((SUMPRODUCT(T774:T796,T798:T820)/SUM(T774:T796))<0,1,(SUMPRODUCT(T774:T796,T798:T820)/SUM(T774:T796)))),\"n/a\"))","v":2.4402608981514184},{"$f":"(IF(OR($C771<>\"n/a\",U771<>\"n/a\"),IF(SUM(U774:U796)=0,0,IF((SUMPRODUCT(U774:U796,U798:U820)/SUM(U774:U796))<0,1,(SUMPRODUCT(U774:U796,U798:U820)/SUM(U774:U796)))),\"n/a\"))","v":2.2543323346800199},{"$f":"(IF(OR($C771<>\"n/a\",V771<>\"n/a\"),IF(SUM(V774:V796)=0,0,IF((SUMPRODUCT(V774:V796,V798:V820)/SUM(V774:V796))<0,1,(SUMPRODUCT(V774:V796,V798:V820)/SUM(V774:V796)))),\"n/a\"))","v":2.0750767259973197},{"$f":"(IF(OR($C771<>\"n/a\",W771<>\"n/a\"),IF(SUM(W774:W796)=0,0,IF((SUMPRODUCT(W774:W796,W798:W820)/SUM(W774:W796))<0,1,(SUMPRODUCT(W774:W796,W798:W820)/SUM(W774:W796)))),\"n/a\"))","v":1.9025764572128605}]
[]
["Asset Class 16",{"$f":"VLOOKUP($A823,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Overhead Low Voltage Lines Underbuilt Urban"}]
[{"$f":"VALUE(REPLACE(A823,1,12,\"\"))","v":16},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A824,0)","v":42.902123719544072},{"$f":"OFFSET('RFM input'!H$60,$A824,0)-OFFSET('RFM input'!H$114,$A824,0)-OFFSET('RFM input'!H$168,$A824,0)","v":3.5633379712633739},{"$f":"OFFSET('RFM input'!I$60,$A824,0)-OFFSET('RFM input'!I$114,$A824,0)-OFFSET('RFM input'!I$168,$A824,0)","v":3.6784147907559559},{"$f":"OFFSET('RFM input'!J$60,$A824,0)-OFFSET('RFM input'!J$114,$A824,0)-OFFSET('RFM input'!J$168,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A824,0)-OFFSET('RFM input'!K$114,$A824,0)-OFFSET('RFM input'!K$168,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A824,0)-OFFSET('RFM input'!L$114,$A824,0)-OFFSET('RFM input'!L$168,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A824,0)-OFFSET('RFM input'!M$114,$A824,0)-OFFSET('RFM input'!M$168,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A824,0)-OFFSET('RFM input'!N$114,$A824,0)-OFFSET('RFM input'!N$168,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A824,0)-OFFSET('RFM input'!O$114,$A824,0)-OFFSET('RFM input'!O$168,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A824,0)-OFFSET('RFM input'!P$114,$A824,0)-OFFSET('RFM input'!P$168,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A824,0)-OFFSET('RFM input'!Q$114,$A824,0)-OFFSET('RFM input'!Q$168,$A824,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A824,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":35}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A824,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A824,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A824,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A824,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A824,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A824,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A824,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A824,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A824,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A824,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A824,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A824,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A824,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A824,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A824,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A824,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A824,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A824,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A824,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A824,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D852=\"n/a\",0,IF(AND(D826=0,C828=0),0,\nIF(AND(D826<>0,C828=0),(D826/D$10),\nIF(AND(D827<>0,C828<>0),(C828-(C828/C852))+(D826/D$10),\nIF(C852<1,0,(C828-(C828/C852)))))))","v":0},{"$f":"IF(E852=\"n/a\",0,IF(AND(E826=0,D828=0),0,\nIF(AND(E826<>0,D828=0),(E826/E$10),\nIF(AND(E827<>0,D828<>0),(D828-(D828/D852))+(E826/E$10),\nIF(D852<1,0,(D828-(D828/D852)))))))","v":0},{"$f":"IF(F852=\"n/a\",0,IF(AND(F826=0,E828=0),0,\nIF(AND(F826<>0,E828=0),(F826/F$10),\nIF(AND(F827<>0,E828<>0),(E828-(E828/E852))+(F826/F$10),\nIF(E852<1,0,(E828-(E828/E852)))))))","v":0},{"$f":"IF(G852=\"n/a\",0,IF(AND(G826=0,F828=0),0,\nIF(AND(G826<>0,F828=0),(G826/G$10),\nIF(AND(G827<>0,F828<>0),(F828-(F828/F852))+(G826/G$10),\nIF(F852<1,0,(F828-(F828/F852)))))))","v":0},{"$f":"IF(H852=\"n/a\",0,IF(AND(H826=0,G828=0),0,\nIF(AND(H826<>0,G828=0),(H826/H$10),\nIF(AND(H827<>0,G828<>0),(G828-(G828/G852))+(H826/H$10),\nIF(G852<1,0,(G828-(G828/G852)))))))","v":0},{"$f":"IF(I852=\"n/a\",0,IF(AND(I826=0,H828=0),0,\nIF(AND(I826<>0,H828=0),(I826/I$10),\nIF(AND(I827<>0,H828<>0),(H828-(H828/H852))+(I826/I$10),\nIF(H852<1,0,(H828-(H828/H852)))))))","v":0},{"$f":"IF(J852=\"n/a\",0,IF(AND(J826=0,I828=0),0,\nIF(AND(J826<>0,I828=0),(J826/J$10),\nIF(AND(J827<>0,I828<>0),(I828-(I828/I852))+(J826/J$10),\nIF(I852<1,0,(I828-(I828/I852)))))))","v":0},{"$f":"IF(K852=\"n/a\",0,IF(AND(K826=0,J828=0),0,\nIF(AND(K826<>0,J828=0),(K826/K$10),\nIF(AND(K827<>0,J828<>0),(J828-(J828/J852))+(K826/K$10),\nIF(J852<1,0,(J828-(J828/J852)))))))","v":0},{"$f":"IF(L852=\"n/a\",0,IF(AND(L826=0,K828=0),0,\nIF(AND(L826<>0,K828=0),(L826/L$10),\nIF(AND(L827<>0,K828<>0),(K828-(K828/K852))+(L826/L$10),\nIF(K852<1,0,(K828-(K828/K852)))))))","v":0},{"$f":"IF(M852=\"n/a\",0,IF(AND(M826=0,L828=0),0,\nIF(AND(M826<>0,L828=0),(M826/M$10),\nIF(AND(M827<>0,L828<>0),(L828-(L828/L852))+(M826/M$10),\nIF(L852<1,0,(L828-(L828/L852)))))))","v":0},{"$f":"IF(N852=\"n/a\",0,IF(AND(N826=0,M828=0),0,\nIF(AND(N826<>0,M828=0),(N826/N$10),\nIF(AND(N827<>0,M828<>0),(M828-(M828/M852))+(N826/N$10),\nIF(M852<1,0,(M828-(M828/M852)))))))","v":0},{"$f":"IF(O852=\"n/a\",0,IF(AND(O826=0,N828=0),0,\nIF(AND(O826<>0,N828=0),(O826/O$10),\nIF(AND(O827<>0,N828<>0),(N828-(N828/N852))+(O826/O$10),\nIF(N852<1,0,(N828-(N828/N852)))))))","v":0},{"$f":"IF(P852=\"n/a\",0,IF(AND(P826=0,O828=0),0,\nIF(AND(P826<>0,O828=0),(P826/P$10),\nIF(AND(P827<>0,O828<>0),(O828-(O828/O852))+(P826/P$10),\nIF(O852<1,0,(O828-(O828/O852)))))))","v":0},{"$f":"IF(Q852=\"n/a\",0,IF(AND(Q826=0,P828=0),0,\nIF(AND(Q826<>0,P828=0),(Q826/Q$10),\nIF(AND(Q827<>0,P828<>0),(P828-(P828/P852))+(Q826/Q$10),\nIF(P852<1,0,(P828-(P828/P852)))))))","v":0},{"$f":"IF(R852=\"n/a\",0,IF(AND(R826=0,Q828=0),0,\nIF(AND(R826<>0,Q828=0),(R826/R$10),\nIF(AND(R827<>0,Q828<>0),(Q828-(Q828/Q852))+(R826/R$10),\nIF(Q852<1,0,(Q828-(Q828/Q852)))))))","v":0},{"$f":"IF(S852=\"n/a\",0,IF(AND(S826=0,R828=0),0,\nIF(AND(S826<>0,R828=0),(S826/S$10),\nIF(AND(S827<>0,R828<>0),(R828-(R828/R852))+(S826/S$10),\nIF(R852<1,0,(R828-(R828/R852)))))))","v":0},{"$f":"IF(T852=\"n/a\",0,IF(AND(T826=0,S828=0),0,\nIF(AND(T826<>0,S828=0),(T826/T$10),\nIF(AND(T827<>0,S828<>0),(S828-(S828/S852))+(T826/T$10),\nIF(S852<1,0,(S828-(S828/S852)))))))","v":0},{"$f":"IF(U852=\"n/a\",0,IF(AND(U826=0,T828=0),0,\nIF(AND(U826<>0,T828=0),(U826/U$10),\nIF(AND(U827<>0,T828<>0),(T828-(T828/T852))+(U826/U$10),\nIF(T852<1,0,(T828-(T828/T852)))))))","v":0},{"$f":"IF(V852=\"n/a\",0,IF(AND(V826=0,U828=0),0,\nIF(AND(V826<>0,U828=0),(V826/V$10),\nIF(AND(V827<>0,U828<>0),(U828-(U828/U852))+(V826/V$10),\nIF(U852<1,0,(U828-(U828/U852)))))))","v":0},{"$f":"IF(W852=\"n/a\",0,IF(AND(W826=0,V828=0),0,\nIF(AND(W826<>0,V828=0),(W826/W$10),\nIF(AND(W827<>0,V828<>0),(V828-(V828/V852))+(W826/W$10),\nIF(V852<1,0,(V828-(V828/V852)))))))","v":0}]
[{"$f":"A828+1","v":0},"Depreciated starting RAB",{"$f":"C824/C$10","v":42.902123719544072},{"$f":"IF(C853=\"n/a\",C829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,C829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,C829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072},{"$f":"IF(D853=\"n/a\",D829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,D829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,D829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072},{"$f":"IF(E853=\"n/a\",E829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,E829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,E829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072},{"$f":"IF(F853=\"n/a\",F829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,F829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,F829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072},{"$f":"IF(G853=\"n/a\",G829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,G829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,G829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072},{"$f":"IF(H853=\"n/a\",H829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072},{"$f":"IF(I853=\"n/a\",I829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,I829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,I829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072},{"$f":"IF(J853=\"n/a\",J829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,J829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,J829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072},{"$f":"IF(K853=\"n/a\",K829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,K829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,K829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072},{"$f":"IF(L853=\"n/a\",L829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,L829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,L829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072},{"$f":"IF(M853=\"n/a\",M829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,M829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,M829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072},{"$f":"IF(N853=\"n/a\",N829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,N829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,N829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072},{"$f":"IF(O853=\"n/a\",O829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,O829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,O829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072},{"$f":"IF(P853=\"n/a\",P829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,P829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,P829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072},{"$f":"IF(Q853=\"n/a\",Q829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,Q829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,Q829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072},{"$f":"IF(R853=\"n/a\",R829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,R829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,R829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072},{"$f":"IF(S853=\"n/a\",S829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,S829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,S829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072},{"$f":"IF(T853=\"n/a\",T829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,T829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,T829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072},{"$f":"IF(U853=\"n/a\",U829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,U829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,U829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072},{"$f":"IF(V853=\"n/a\",V829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,V829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,V829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":42.902123719544072}]
[{"$f":"A829+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A830)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D830,-($A830+5),0)*((1+D$11)^0.5)/D$10)","v":3.5831248188366551},{"$f":"IF(D854=\"n/a\",D830,IFERROR(IF((OFFSET($C830,0,$A830))<0,\nMIN(0,D830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830)))),\nMAX(0,D830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830))))),0))","v":3.4807498240127508},3.3783748291888465,3.2759998343649421,3.1736248395410378,3.0712498447171335,2.9688748498932291,2.8664998550693248,2.7641248602454205,2.6617498654215161,2.5593748705976118,2.4569998757737075,2.3546248809498032,2.2522498861258988,2.1498748913019945,2.0474998964780902,1.9451249016541858,1.8427499068302815,1.7403749120063772,1.6379999171824728]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E831,-($A831+5),0)*((1+E$11)^0.5)/E$10)","v":3.6386074106633628},{"$f":"IF(E855=\"n/a\",E831,IFERROR(IF((OFFSET($C831,0,$A831))<0,\nMIN(0,E831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831)))),\nMAX(0,E831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831))))),0))","v":3.534647198930124},3.4306869871968853,3.3267267754636465,3.2227665637304077,3.1188063519971689,3.0148461402639302,2.9108859285306914,2.8069257167974526,2.7029655050642138,2.5990052933309751,2.4950450815977363,2.3910848698644975,2.2871246581312588,2.18316444639802,2.0792042346647812,1.9752440229315422,1.8712838111983032,1.7673235994650642]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F832,-($A832+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F856=\"n/a\",F832,IFERROR(IF((OFFSET($C832,0,$A832))<0,\nMIN(0,F832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832)))),\nMAX(0,F832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G833,-($A833+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G857=\"n/a\",G833,IFERROR(IF((OFFSET($C833,0,$A833))<0,\nMIN(0,G833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833)))),\nMAX(0,G833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H834,-($A834+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H858=\"n/a\",H834,IFERROR(IF((OFFSET($C834,0,$A834))<0,\nMIN(0,H834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834)))),\nMAX(0,H834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I835,-($A835+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I859=\"n/a\",I835,IFERROR(IF((OFFSET($C835,0,$A835))<0,\nMIN(0,I835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835)))),\nMAX(0,I835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J836,-($A836+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J860=\"n/a\",J836,IFERROR(IF((OFFSET($C836,0,$A836))<0,\nMIN(0,J836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836)))),\nMAX(0,J836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K837,-($A837+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K861=\"n/a\",K837,IFERROR(IF((OFFSET($C837,0,$A837))<0,\nMIN(0,K837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837)))),\nMAX(0,K837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L838,-($A838+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L862=\"n/a\",L838,IFERROR(IF((OFFSET($C838,0,$A838))<0,\nMIN(0,L838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838)))),\nMAX(0,L838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M839,-($A839+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M863=\"n/a\",M839,IFERROR(IF((OFFSET($C839,0,$A839))<0,\nMIN(0,M839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839)))),\nMAX(0,M839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N840,-($A840+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N864=\"n/a\",N840,IFERROR(IF((OFFSET($C840,0,$A840))<0,\nMIN(0,N840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840)))),\nMAX(0,N840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O841,-($A841+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O865=\"n/a\",O841,IFERROR(IF((OFFSET($C841,0,$A841))<0,\nMIN(0,O841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841)))),\nMAX(0,O841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P842,-($A842+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P866=\"n/a\",P842,IFERROR(IF((OFFSET($C842,0,$A842))<0,\nMIN(0,P842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842)))),\nMAX(0,P842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q843,-($A843+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q867=\"n/a\",Q843,IFERROR(IF((OFFSET($C843,0,$A843))<0,\nMIN(0,Q843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843)))),\nMAX(0,Q843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R844,-($A844+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R868=\"n/a\",R844,IFERROR(IF((OFFSET($C844,0,$A844))<0,\nMIN(0,R844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844)))),\nMAX(0,R844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S845,-($A845+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S869=\"n/a\",S845,IFERROR(IF((OFFSET($C845,0,$A845))<0,\nMIN(0,S845-(OFFSET($C845,0,$A845)/(OFFSET($C840,-$A844,$A845)))),\nMAX(0,S845-(OFFSET($C845,0,$A845)/(OFFSET($C840,-$A844,$A845))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T846,-($A846+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T870=\"n/a\",T846,IFERROR(IF((OFFSET($C846,0,$A846))<0,\nMIN(0,T846-(OFFSET($C846,0,$A846)/(OFFSET($C841,-$A845,$A846)))),\nMAX(0,T846-(OFFSET($C846,0,$A846)/(OFFSET($C841,-$A845,$A846))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U847,-($A847+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U871=\"n/a\",U847,IFERROR(IF((OFFSET($C847,0,$A847))<0,\nMIN(0,U847-(OFFSET($C847,0,$A847)/(OFFSET($C842,-$A846,$A847)))),\nMAX(0,U847-(OFFSET($C847,0,$A847)/(OFFSET($C842,-$A846,$A847))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V848,-($A848+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V872=\"n/a\",V848,IFERROR(IF((OFFSET($C848,0,$A848))<0,\nMIN(0,V848-(OFFSET($C848,0,$A848)/(OFFSET($C843,-$A847,$A848)))),\nMAX(0,V848-(OFFSET($C848,0,$A848)/(OFFSET($C843,-$A847,$A848))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A849)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W849,-($A849+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C852=\"n/a\",\"n/a\",IF(AND(C852<1,D826=0),0,\nIF(D826=0,C852-1,\nIF(C852<1,D827,\n(((C852-1)*(C828-(C828/(C852))))+((D826/D$10)*D827))/(D828)))))","v":0},0,0,0,0,{"$f":"IF(H852=\"n/a\",\"n/a\",IF(AND(H852<1,I826=0),0,\nIF(I826=0,H852-1,\nIF(H852<1,I827,\n(((H852-1)*(H828-(H828/(H852))))+((I826/I$10)*I827))/(I828)))))","v":0},{"$f":"IF(I852=\"n/a\",\"n/a\",IF(AND(I852<1,J826=0),0,\nIF(J826=0,I852-1,\nIF(I852<1,J827,\n(((I852-1)*(I828-(I828/(I852))))+((J826/J$10)*J827))/(J828)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C853,(-$A829-ROWS(C825:C852)),0)","v":"n/a"},{"$f":"IF(C853=\"n/a\",\"n/a\",MAX(0,C853-1))","v":"n/a"},{"$f":"IF(D853=\"n/a\",\"n/a\",MAX(0,D853-1))","v":"n/a"},{"$f":"IF(E853=\"n/a\",\"n/a\",MAX(0,E853-1))","v":"n/a"},{"$f":"IF(F853=\"n/a\",\"n/a\",MAX(0,F853-1))","v":"n/a"},{"$f":"IF(G853=\"n/a\",\"n/a\",MAX(0,G853-1))","v":"n/a"},{"$f":"IF(H853=\"n/a\",\"n/a\",MAX(0,H853-1))","v":"n/a"},{"$f":"IF(I853=\"n/a\",\"n/a\",MAX(0,I853-1))","v":"n/a"},{"$f":"IF(J853=\"n/a\",\"n/a\",MAX(0,J853-1))","v":"n/a"},{"$f":"IF(K853=\"n/a\",\"n/a\",MAX(0,K853-1))","v":"n/a"},{"$f":"IF(L853=\"n/a\",\"n/a\",MAX(0,L853-1))","v":"n/a"},{"$f":"IF(M853=\"n/a\",\"n/a\",MAX(0,M853-1))","v":"n/a"},{"$f":"IF(N853=\"n/a\",\"n/a\",MAX(0,N853-1))","v":"n/a"},{"$f":"IF(O853=\"n/a\",\"n/a\",MAX(0,O853-1))","v":"n/a"},{"$f":"IF(P853=\"n/a\",\"n/a\",MAX(0,P853-1))","v":"n/a"},{"$f":"IF(Q853=\"n/a\",\"n/a\",MAX(0,Q853-1))","v":"n/a"},{"$f":"IF(R853=\"n/a\",\"n/a\",MAX(0,R853-1))","v":"n/a"},{"$f":"IF(S853=\"n/a\",\"n/a\",MAX(0,S853-1))","v":"n/a"},{"$f":"IF(T853=\"n/a\",\"n/a\",MAX(0,T853-1))","v":"n/a"},{"$f":"IF(U853=\"n/a\",\"n/a\",MAX(0,U853-1))","v":"n/a"},{"$f":"IF(V853=\"n/a\",\"n/a\",MAX(0,V853-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A830)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D854,(-$A830-ROWS(D826:D853)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E855,(-$A831-ROWS(E827:E854)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F856,(-$A832-ROWS(F828:F855)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G857,(-$A833-ROWS(G829:G856)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H858,(-$A834-ROWS(H830:H857)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I859,(-$A835-ROWS(I831:I858)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J860,(-$A836-ROWS(J832:J859)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K861,(-$A837-ROWS(K833:K860)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L862,(-$A838-ROWS(L834:L861)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M863,(-$A839-ROWS(M835:M862)),0)","v":35},34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N864,(-$A840-ROWS(N836:N863)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O865,(-$A841-ROWS(O837:O864)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P866,(-$A842-ROWS(P838:P865)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q867,(-$A843-ROWS(Q839:Q866)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R868,(-$A844-ROWS(R840:R867)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S869,(-$A845-ROWS(S841:S868)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T870,(-$A846-ROWS(T842:T869)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U871,(-$A847-ROWS(U843:U870)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V872,(-$A848-ROWS(V844:V871)),0)","v":0},{"$f":"IF(V872=\"n/a\",\"n/a\",MAX(0,V872-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W873,(-$A849-ROWS(W845:W872)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C825<>\"n/a\",C825<>\"n/a\"),IF(SUM(C828:C850)=0,0,IF((SUMPRODUCT(C828:C850,C852:C874)/SUM(C828:C850))<0,1,(SUMPRODUCT(C828:C850,C852:C874)/SUM(C828:C850)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C825<>\"n/a\",D825<>\"n/a\"),IF(SUM(D828:D850)=0,0,IF((SUMPRODUCT(D828:D850,D852:D874)/SUM(D828:D850))<0,1,(SUMPRODUCT(D828:D850,D852:D874)/SUM(D828:D850)))),\"n/a\"))","v":2.6978315186534538},{"$f":"(IF(OR($C825<>\"n/a\",E825<>\"n/a\"),IF(SUM(E828:E850)=0,0,IF((SUMPRODUCT(E828:E850,E852:E874)/SUM(E828:E850))<0,1,(SUMPRODUCT(E828:E850,E852:E874)/SUM(E828:E850)))),\"n/a\"))","v":4.911824854096456},{"$f":"(IF(OR($C825<>\"n/a\",F825<>\"n/a\"),IF(SUM(F828:F850)=0,0,IF((SUMPRODUCT(F828:F850,F852:F874)/SUM(F828:F850))<0,1,(SUMPRODUCT(F828:F850,F852:F874)/SUM(F828:F850)))),\"n/a\"))","v":4.6504807052125132},{"$f":"(IF(OR($C825<>\"n/a\",G825<>\"n/a\"),IF(SUM(G828:G850)=0,0,IF((SUMPRODUCT(G828:G850,G852:G874)/SUM(G828:G850))<0,1,(SUMPRODUCT(G828:G850,G852:G874)/SUM(G828:G850)))),\"n/a\"))","v":4.3952810579181962},{"$f":"(IF(OR($C825<>\"n/a\",H825<>\"n/a\"),IF(SUM(H828:H850)=0,0,IF((SUMPRODUCT(H828:H850,H852:H874)/SUM(H828:H850))<0,1,(SUMPRODUCT(H828:H850,H852:H874)/SUM(H828:H850)))),\"n/a\"))","v":4.1463029018985056},{"$f":"(IF(OR($C825<>\"n/a\",I825<>\"n/a\"),IF(SUM(I828:I850)=0,0,IF((SUMPRODUCT(I828:I850,I852:I874)/SUM(I828:I850))<0,1,(SUMPRODUCT(I828:I850,I852:I874)/SUM(I828:I850)))),\"n/a\"))","v":3.9036245184586722},{"$f":"(IF(OR($C825<>\"n/a\",J825<>\"n/a\"),IF(SUM(J828:J850)=0,0,IF((SUMPRODUCT(J828:J850,J852:J874)/SUM(J828:J850))<0,1,(SUMPRODUCT(J828:J850,J852:J874)/SUM(J828:J850)))),\"n/a\"))","v":3.667325507724394},{"$f":"(IF(OR($C825<>\"n/a\",K825<>\"n/a\"),IF(SUM(K828:K850)=0,0,IF((SUMPRODUCT(K828:K850,K852:K874)/SUM(K828:K850))<0,1,(SUMPRODUCT(K828:K850,K852:K874)/SUM(K828:K850)))),\"n/a\"))","v":3.4374868165323318},{"$f":"(IF(OR($C825<>\"n/a\",L825<>\"n/a\"),IF(SUM(L828:L850)=0,0,IF((SUMPRODUCT(L828:L850,L852:L874)/SUM(L828:L850))<0,1,(SUMPRODUCT(L828:L850,L852:L874)/SUM(L828:L850)))),\"n/a\"))","v":3.2141907670314116},{"$f":"(IF(OR($C825<>\"n/a\",M825<>\"n/a\"),IF(SUM(M828:M850)=0,0,IF((SUMPRODUCT(M828:M850,M852:M874)/SUM(M828:M850))<0,1,(SUMPRODUCT(M828:M850,M852:M874)/SUM(M828:M850)))),\"n/a\"))","v":2.9975210860161638},{"$f":"(IF(OR($C825<>\"n/a\",N825<>\"n/a\"),IF(SUM(N828:N850)=0,0,IF((SUMPRODUCT(N828:N850,N852:N874)/SUM(N828:N850))<0,1,(SUMPRODUCT(N828:N850,N852:N874)/SUM(N828:N850)))),\"n/a\"))","v":2.7875629350140265},{"$f":"(IF(OR($C825<>\"n/a\",O825<>\"n/a\"),IF(SUM(O828:O850)=0,0,IF((SUMPRODUCT(O828:O850,O852:O874)/SUM(O828:O850))<0,1,(SUMPRODUCT(O828:O850,O852:O874)/SUM(O828:O850)))),\"n/a\"))","v":2.5844029411493477},{"$f":"(IF(OR($C825<>\"n/a\",P825<>\"n/a\"),IF(SUM(P828:P850)=0,0,IF((SUMPRODUCT(P828:P850,P852:P874)/SUM(P828:P850))<0,1,(SUMPRODUCT(P828:P850,P852:P874)/SUM(P828:P850)))),\"n/a\"))","v":2.3881292288075597},{"$f":"(IF(OR($C825<>\"n/a\",Q825<>\"n/a\"),IF(SUM(Q828:Q850)=0,0,IF((SUMPRODUCT(Q828:Q850,Q852:Q874)/SUM(Q828:Q850))<0,1,(SUMPRODUCT(Q828:Q850,Q852:Q874)/SUM(Q828:Q850)))),\"n/a\"))","v":2.1988314521238403},{"$f":"(IF(OR($C825<>\"n/a\",R825<>\"n/a\"),IF(SUM(R828:R850)=0,0,IF((SUMPRODUCT(R828:R850,R852:R874)/SUM(R828:R850))<0,1,(SUMPRODUCT(R828:R850,R852:R874)/SUM(R828:R850)))),\"n/a\"))","v":2.0166008283214216},{"$f":"(IF(OR($C825<>\"n/a\",S825<>\"n/a\"),IF(SUM(S828:S850)=0,0,IF((SUMPRODUCT(S828:S850,S852:S874)/SUM(S828:S850))<0,1,(SUMPRODUCT(S828:S850,S852:S874)/SUM(S828:S850)))),\"n/a\"))","v":1.8415301719255728},{"$f":"(IF(OR($C825<>\"n/a\",T825<>\"n/a\"),IF(SUM(T828:T850)=0,0,IF((SUMPRODUCT(T828:T850,T852:T874)/SUM(T828:T850))<0,1,(SUMPRODUCT(T828:T850,T852:T874)/SUM(T828:T850)))),\"n/a\"))","v":1.6737139298802148},{"$f":"(IF(OR($C825<>\"n/a\",U825<>\"n/a\"),IF(SUM(U828:U850)=0,0,IF((SUMPRODUCT(U828:U850,U852:U874)/SUM(U828:U850))<0,1,(SUMPRODUCT(U828:U850,U852:U874)/SUM(U828:U850)))),\"n/a\"))","v":1.5132482175950752},{"$f":"(IF(OR($C825<>\"n/a\",V825<>\"n/a\"),IF(SUM(V828:V850)=0,0,IF((SUMPRODUCT(V828:V850,V852:V874)/SUM(V828:V850))<0,1,(SUMPRODUCT(V828:V850,V852:V874)/SUM(V828:V850)))),\"n/a\"))","v":1.3602308559522713},{"$f":"(IF(OR($C825<>\"n/a\",W825<>\"n/a\"),IF(SUM(W828:W850)=0,0,IF((SUMPRODUCT(W828:W850,W852:W874)/SUM(W828:W850))<0,1,(SUMPRODUCT(W828:W850,W852:W874)/SUM(W828:W850)))),\"n/a\"))","v":1.214761409302249}]
[]
["Asset Class 17",{"$f":"VLOOKUP($A877,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Overhead Low Voltage Lines Underbuilt Rural"}]
[{"$f":"VALUE(REPLACE(A877,1,12,\"\"))","v":17},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A878,0)","v":43.864136582932019},{"$f":"OFFSET('RFM input'!H$60,$A878,0)-OFFSET('RFM input'!H$114,$A878,0)-OFFSET('RFM input'!H$168,$A878,0)","v":3.0516632124833474},{"$f":"OFFSET('RFM input'!I$60,$A878,0)-OFFSET('RFM input'!I$114,$A878,0)-OFFSET('RFM input'!I$168,$A878,0)","v":3.1224848028269019},{"$f":"OFFSET('RFM input'!J$60,$A878,0)-OFFSET('RFM input'!J$114,$A878,0)-OFFSET('RFM input'!J$168,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A878,0)-OFFSET('RFM input'!K$114,$A878,0)-OFFSET('RFM input'!K$168,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A878,0)-OFFSET('RFM input'!L$114,$A878,0)-OFFSET('RFM input'!L$168,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A878,0)-OFFSET('RFM input'!M$114,$A878,0)-OFFSET('RFM input'!M$168,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A878,0)-OFFSET('RFM input'!N$114,$A878,0)-OFFSET('RFM input'!N$168,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A878,0)-OFFSET('RFM input'!O$114,$A878,0)-OFFSET('RFM input'!O$168,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A878,0)-OFFSET('RFM input'!P$114,$A878,0)-OFFSET('RFM input'!P$168,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A878,0)-OFFSET('RFM input'!Q$114,$A878,0)-OFFSET('RFM input'!Q$168,$A878,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A878,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":35}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A878,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A878,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A878,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A878,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A878,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A878,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A878,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A878,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A878,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A878,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A878,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A878,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A878,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A878,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A878,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A878,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A878,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A878,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A878,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A878,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D906=\"n/a\",0,IF(AND(D880=0,C882=0),0,\nIF(AND(D880<>0,C882=0),(D880/D$10),\nIF(AND(D881<>0,C882<>0),(C882-(C882/C906))+(D880/D$10),\nIF(C906<1,0,(C882-(C882/C906)))))))","v":0},{"$f":"IF(E906=\"n/a\",0,IF(AND(E880=0,D882=0),0,\nIF(AND(E880<>0,D882=0),(E880/E$10),\nIF(AND(E881<>0,D882<>0),(D882-(D882/D906))+(E880/E$10),\nIF(D906<1,0,(D882-(D882/D906)))))))","v":0},{"$f":"IF(F906=\"n/a\",0,IF(AND(F880=0,E882=0),0,\nIF(AND(F880<>0,E882=0),(F880/F$10),\nIF(AND(F881<>0,E882<>0),(E882-(E882/E906))+(F880/F$10),\nIF(E906<1,0,(E882-(E882/E906)))))))","v":0},{"$f":"IF(G906=\"n/a\",0,IF(AND(G880=0,F882=0),0,\nIF(AND(G880<>0,F882=0),(G880/G$10),\nIF(AND(G881<>0,F882<>0),(F882-(F882/F906))+(G880/G$10),\nIF(F906<1,0,(F882-(F882/F906)))))))","v":0},{"$f":"IF(H906=\"n/a\",0,IF(AND(H880=0,G882=0),0,\nIF(AND(H880<>0,G882=0),(H880/H$10),\nIF(AND(H881<>0,G882<>0),(G882-(G882/G906))+(H880/H$10),\nIF(G906<1,0,(G882-(G882/G906)))))))","v":0},{"$f":"IF(I906=\"n/a\",0,IF(AND(I880=0,H882=0),0,\nIF(AND(I880<>0,H882=0),(I880/I$10),\nIF(AND(I881<>0,H882<>0),(H882-(H882/H906))+(I880/I$10),\nIF(H906<1,0,(H882-(H882/H906)))))))","v":0},{"$f":"IF(J906=\"n/a\",0,IF(AND(J880=0,I882=0),0,\nIF(AND(J880<>0,I882=0),(J880/J$10),\nIF(AND(J881<>0,I882<>0),(I882-(I882/I906))+(J880/J$10),\nIF(I906<1,0,(I882-(I882/I906)))))))","v":0},{"$f":"IF(K906=\"n/a\",0,IF(AND(K880=0,J882=0),0,\nIF(AND(K880<>0,J882=0),(K880/K$10),\nIF(AND(K881<>0,J882<>0),(J882-(J882/J906))+(K880/K$10),\nIF(J906<1,0,(J882-(J882/J906)))))))","v":0},{"$f":"IF(L906=\"n/a\",0,IF(AND(L880=0,K882=0),0,\nIF(AND(L880<>0,K882=0),(L880/L$10),\nIF(AND(L881<>0,K882<>0),(K882-(K882/K906))+(L880/L$10),\nIF(K906<1,0,(K882-(K882/K906)))))))","v":0},{"$f":"IF(M906=\"n/a\",0,IF(AND(M880=0,L882=0),0,\nIF(AND(M880<>0,L882=0),(M880/M$10),\nIF(AND(M881<>0,L882<>0),(L882-(L882/L906))+(M880/M$10),\nIF(L906<1,0,(L882-(L882/L906)))))))","v":0},{"$f":"IF(N906=\"n/a\",0,IF(AND(N880=0,M882=0),0,\nIF(AND(N880<>0,M882=0),(N880/N$10),\nIF(AND(N881<>0,M882<>0),(M882-(M882/M906))+(N880/N$10),\nIF(M906<1,0,(M882-(M882/M906)))))))","v":0},{"$f":"IF(O906=\"n/a\",0,IF(AND(O880=0,N882=0),0,\nIF(AND(O880<>0,N882=0),(O880/O$10),\nIF(AND(O881<>0,N882<>0),(N882-(N882/N906))+(O880/O$10),\nIF(N906<1,0,(N882-(N882/N906)))))))","v":0},{"$f":"IF(P906=\"n/a\",0,IF(AND(P880=0,O882=0),0,\nIF(AND(P880<>0,O882=0),(P880/P$10),\nIF(AND(P881<>0,O882<>0),(O882-(O882/O906))+(P880/P$10),\nIF(O906<1,0,(O882-(O882/O906)))))))","v":0},{"$f":"IF(Q906=\"n/a\",0,IF(AND(Q880=0,P882=0),0,\nIF(AND(Q880<>0,P882=0),(Q880/Q$10),\nIF(AND(Q881<>0,P882<>0),(P882-(P882/P906))+(Q880/Q$10),\nIF(P906<1,0,(P882-(P882/P906)))))))","v":0},{"$f":"IF(R906=\"n/a\",0,IF(AND(R880=0,Q882=0),0,\nIF(AND(R880<>0,Q882=0),(R880/R$10),\nIF(AND(R881<>0,Q882<>0),(Q882-(Q882/Q906))+(R880/R$10),\nIF(Q906<1,0,(Q882-(Q882/Q906)))))))","v":0},{"$f":"IF(S906=\"n/a\",0,IF(AND(S880=0,R882=0),0,\nIF(AND(S880<>0,R882=0),(S880/S$10),\nIF(AND(S881<>0,R882<>0),(R882-(R882/R906))+(S880/S$10),\nIF(R906<1,0,(R882-(R882/R906)))))))","v":0},{"$f":"IF(T906=\"n/a\",0,IF(AND(T880=0,S882=0),0,\nIF(AND(T880<>0,S882=0),(T880/T$10),\nIF(AND(T881<>0,S882<>0),(S882-(S882/S906))+(T880/T$10),\nIF(S906<1,0,(S882-(S882/S906)))))))","v":0},{"$f":"IF(U906=\"n/a\",0,IF(AND(U880=0,T882=0),0,\nIF(AND(U880<>0,T882=0),(U880/U$10),\nIF(AND(U881<>0,T882<>0),(T882-(T882/T906))+(U880/U$10),\nIF(T906<1,0,(T882-(T882/T906)))))))","v":0},{"$f":"IF(V906=\"n/a\",0,IF(AND(V880=0,U882=0),0,\nIF(AND(V880<>0,U882=0),(V880/V$10),\nIF(AND(V881<>0,U882<>0),(U882-(U882/U906))+(V880/V$10),\nIF(U906<1,0,(U882-(U882/U906)))))))","v":0},{"$f":"IF(W906=\"n/a\",0,IF(AND(W880=0,V882=0),0,\nIF(AND(W880<>0,V882=0),(W880/W$10),\nIF(AND(W881<>0,V882<>0),(V882-(V882/V906))+(W880/W$10),\nIF(V906<1,0,(V882-(V882/V906)))))))","v":0}]
[{"$f":"A882+1","v":0},"Depreciated starting RAB",{"$f":"C878/C$10","v":43.864136582932019},{"$f":"IF(C907=\"n/a\",C883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,C883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,C883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019},{"$f":"IF(D907=\"n/a\",D883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,D883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,D883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019},{"$f":"IF(E907=\"n/a\",E883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,E883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,E883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019},{"$f":"IF(F907=\"n/a\",F883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,F883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,F883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019},{"$f":"IF(G907=\"n/a\",G883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,G883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,G883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019},{"$f":"IF(H907=\"n/a\",H883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019},{"$f":"IF(I907=\"n/a\",I883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,I883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,I883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019},{"$f":"IF(J907=\"n/a\",J883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,J883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,J883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019},{"$f":"IF(K907=\"n/a\",K883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,K883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,K883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019},{"$f":"IF(L907=\"n/a\",L883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,L883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,L883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019},{"$f":"IF(M907=\"n/a\",M883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,M883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,M883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019},{"$f":"IF(N907=\"n/a\",N883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,N883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,N883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019},{"$f":"IF(O907=\"n/a\",O883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,O883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,O883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019},{"$f":"IF(P907=\"n/a\",P883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,P883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,P883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019},{"$f":"IF(Q907=\"n/a\",Q883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,Q883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,Q883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019},{"$f":"IF(R907=\"n/a\",R883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,R883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,R883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019},{"$f":"IF(S907=\"n/a\",S883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,S883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,S883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019},{"$f":"IF(T907=\"n/a\",T883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,T883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,T883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019},{"$f":"IF(U907=\"n/a\",U883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,U883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,U883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019},{"$f":"IF(V907=\"n/a\",V883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,V883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,V883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":43.864136582932019}]
[{"$f":"A883+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A884)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D884,-($A884+5),0)*((1+D$11)^0.5)/D$10)","v":3.0686087829898097},{"$f":"IF(D908=\"n/a\",D884,IFERROR(IF((OFFSET($C884,0,$A884))<0,\nMIN(0,D884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884)))),\nMAX(0,D884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884))))),0))","v":2.980934246332958},2.8932597096761064,2.8055851730192547,2.717910636362403,2.6302360997055514,2.5425615630486997,2.4548870263918481,2.3672124897349964,2.2795379530781448,2.1918634164212931,2.1041888797644415,2.0165143431075898,1.9288398064507382,1.8411652697938865,1.7534907331370349,1.6658161964801832,1.5781416598233315,1.4904671231664799,1.4027925865096282]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E885,-($A885+5),0)*((1+E$11)^0.5)/E$10)","v":3.0886936328664496},{"$f":"IF(E909=\"n/a\",E885,IFERROR(IF((OFFSET($C885,0,$A885))<0,\nMIN(0,E885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885)))),\nMAX(0,E885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885))))),0))","v":3.0004452433559798},2.9121968538455096,2.8239484643350394,2.7357000748245692,2.647451685314099,2.5592032958036288,2.4709549062931586,2.3827065167826884,2.2944581272722182,2.206209737761748,2.1179613482512778,2.0297129587408076,1.9414645692303376,1.8532161797198676,1.7649677902093976,1.6767194006989277,1.5884710111884577,1.5002226216779877]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F886,-($A886+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F910=\"n/a\",F886,IFERROR(IF((OFFSET($C886,0,$A886))<0,\nMIN(0,F886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886)))),\nMAX(0,F886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G887,-($A887+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G911=\"n/a\",G887,IFERROR(IF((OFFSET($C887,0,$A887))<0,\nMIN(0,G887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887)))),\nMAX(0,G887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H888,-($A888+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H912=\"n/a\",H888,IFERROR(IF((OFFSET($C888,0,$A888))<0,\nMIN(0,H888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888)))),\nMAX(0,H888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I889,-($A889+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I913=\"n/a\",I889,IFERROR(IF((OFFSET($C889,0,$A889))<0,\nMIN(0,I889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889)))),\nMAX(0,I889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J890,-($A890+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J914=\"n/a\",J890,IFERROR(IF((OFFSET($C890,0,$A890))<0,\nMIN(0,J890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890)))),\nMAX(0,J890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K891,-($A891+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K915=\"n/a\",K891,IFERROR(IF((OFFSET($C891,0,$A891))<0,\nMIN(0,K891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891)))),\nMAX(0,K891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L892,-($A892+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L916=\"n/a\",L892,IFERROR(IF((OFFSET($C892,0,$A892))<0,\nMIN(0,L892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892)))),\nMAX(0,L892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M893,-($A893+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M917=\"n/a\",M893,IFERROR(IF((OFFSET($C893,0,$A893))<0,\nMIN(0,M893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893)))),\nMAX(0,M893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N894,-($A894+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N918=\"n/a\",N894,IFERROR(IF((OFFSET($C894,0,$A894))<0,\nMIN(0,N894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894)))),\nMAX(0,N894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O895,-($A895+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O919=\"n/a\",O895,IFERROR(IF((OFFSET($C895,0,$A895))<0,\nMIN(0,O895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895)))),\nMAX(0,O895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P896,-($A896+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P920=\"n/a\",P896,IFERROR(IF((OFFSET($C896,0,$A896))<0,\nMIN(0,P896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896)))),\nMAX(0,P896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q897,-($A897+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q921=\"n/a\",Q897,IFERROR(IF((OFFSET($C897,0,$A897))<0,\nMIN(0,Q897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897)))),\nMAX(0,Q897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R898,-($A898+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R922=\"n/a\",R898,IFERROR(IF((OFFSET($C898,0,$A898))<0,\nMIN(0,R898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898)))),\nMAX(0,R898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S899,-($A899+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S923=\"n/a\",S899,IFERROR(IF((OFFSET($C899,0,$A899))<0,\nMIN(0,S899-(OFFSET($C899,0,$A899)/(OFFSET($C894,-$A898,$A899)))),\nMAX(0,S899-(OFFSET($C899,0,$A899)/(OFFSET($C894,-$A898,$A899))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T900,-($A900+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T924=\"n/a\",T900,IFERROR(IF((OFFSET($C900,0,$A900))<0,\nMIN(0,T900-(OFFSET($C900,0,$A900)/(OFFSET($C895,-$A899,$A900)))),\nMAX(0,T900-(OFFSET($C900,0,$A900)/(OFFSET($C895,-$A899,$A900))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U901,-($A901+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U925=\"n/a\",U901,IFERROR(IF((OFFSET($C901,0,$A901))<0,\nMIN(0,U901-(OFFSET($C901,0,$A901)/(OFFSET($C896,-$A900,$A901)))),\nMAX(0,U901-(OFFSET($C901,0,$A901)/(OFFSET($C896,-$A900,$A901))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V902,-($A902+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V926=\"n/a\",V902,IFERROR(IF((OFFSET($C902,0,$A902))<0,\nMIN(0,V902-(OFFSET($C902,0,$A902)/(OFFSET($C897,-$A901,$A902)))),\nMAX(0,V902-(OFFSET($C902,0,$A902)/(OFFSET($C897,-$A901,$A902))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A903)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W903,-($A903+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C906=\"n/a\",\"n/a\",IF(AND(C906<1,D880=0),0,\nIF(D880=0,C906-1,\nIF(C906<1,D881,\n(((C906-1)*(C882-(C882/(C906))))+((D880/D$10)*D881))/(D882)))))","v":0},0,0,0,0,{"$f":"IF(H906=\"n/a\",\"n/a\",IF(AND(H906<1,I880=0),0,\nIF(I880=0,H906-1,\nIF(H906<1,I881,\n(((H906-1)*(H882-(H882/(H906))))+((I880/I$10)*I881))/(I882)))))","v":0},{"$f":"IF(I906=\"n/a\",\"n/a\",IF(AND(I906<1,J880=0),0,\nIF(J880=0,I906-1,\nIF(I906<1,J881,\n(((I906-1)*(I882-(I882/(I906))))+((J880/J$10)*J881))/(J882)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C907,(-$A883-ROWS(C879:C906)),0)","v":"n/a"},{"$f":"IF(C907=\"n/a\",\"n/a\",MAX(0,C907-1))","v":"n/a"},{"$f":"IF(D907=\"n/a\",\"n/a\",MAX(0,D907-1))","v":"n/a"},{"$f":"IF(E907=\"n/a\",\"n/a\",MAX(0,E907-1))","v":"n/a"},{"$f":"IF(F907=\"n/a\",\"n/a\",MAX(0,F907-1))","v":"n/a"},{"$f":"IF(G907=\"n/a\",\"n/a\",MAX(0,G907-1))","v":"n/a"},{"$f":"IF(H907=\"n/a\",\"n/a\",MAX(0,H907-1))","v":"n/a"},{"$f":"IF(I907=\"n/a\",\"n/a\",MAX(0,I907-1))","v":"n/a"},{"$f":"IF(J907=\"n/a\",\"n/a\",MAX(0,J907-1))","v":"n/a"},{"$f":"IF(K907=\"n/a\",\"n/a\",MAX(0,K907-1))","v":"n/a"},{"$f":"IF(L907=\"n/a\",\"n/a\",MAX(0,L907-1))","v":"n/a"},{"$f":"IF(M907=\"n/a\",\"n/a\",MAX(0,M907-1))","v":"n/a"},{"$f":"IF(N907=\"n/a\",\"n/a\",MAX(0,N907-1))","v":"n/a"},{"$f":"IF(O907=\"n/a\",\"n/a\",MAX(0,O907-1))","v":"n/a"},{"$f":"IF(P907=\"n/a\",\"n/a\",MAX(0,P907-1))","v":"n/a"},{"$f":"IF(Q907=\"n/a\",\"n/a\",MAX(0,Q907-1))","v":"n/a"},{"$f":"IF(R907=\"n/a\",\"n/a\",MAX(0,R907-1))","v":"n/a"},{"$f":"IF(S907=\"n/a\",\"n/a\",MAX(0,S907-1))","v":"n/a"},{"$f":"IF(T907=\"n/a\",\"n/a\",MAX(0,T907-1))","v":"n/a"},{"$f":"IF(U907=\"n/a\",\"n/a\",MAX(0,U907-1))","v":"n/a"},{"$f":"IF(V907=\"n/a\",\"n/a\",MAX(0,V907-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A884)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D908,(-$A884-ROWS(D880:D907)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E909,(-$A885-ROWS(E881:E908)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F910,(-$A886-ROWS(F882:F909)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G911,(-$A887-ROWS(G883:G910)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H912,(-$A888-ROWS(H884:H911)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I913,(-$A889-ROWS(I885:I912)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J914,(-$A890-ROWS(J886:J913)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K915,(-$A891-ROWS(K887:K914)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L916,(-$A892-ROWS(L888:L915)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M917,(-$A893-ROWS(M889:M916)),0)","v":35},34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N918,(-$A894-ROWS(N890:N917)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O919,(-$A895-ROWS(O891:O918)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P920,(-$A896-ROWS(P892:P919)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q921,(-$A897-ROWS(Q893:Q920)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R922,(-$A898-ROWS(R894:R921)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S923,(-$A899-ROWS(S895:S922)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T924,(-$A900-ROWS(T896:T923)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U925,(-$A901-ROWS(U897:U924)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V926,(-$A902-ROWS(V898:V925)),0)","v":0},{"$f":"IF(V926=\"n/a\",\"n/a\",MAX(0,V926-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W927,(-$A903-ROWS(W899:W926)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C879<>\"n/a\",C879<>\"n/a\"),IF(SUM(C882:C904)=0,0,IF((SUMPRODUCT(C882:C904,C906:C928)/SUM(C882:C904))<0,1,(SUMPRODUCT(C882:C904,C906:C928)/SUM(C882:C904)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C879<>\"n/a\",D879<>\"n/a\"),IF(SUM(D882:D904)=0,0,IF((SUMPRODUCT(D882:D904,D906:D928)/SUM(D882:D904))<0,1,(SUMPRODUCT(D882:D904,D906:D928)/SUM(D882:D904)))),\"n/a\"))","v":2.2884087978929122},{"$f":"(IF(OR($C879<>\"n/a\",E879<>\"n/a\"),IF(SUM(E882:E904)=0,0,IF((SUMPRODUCT(E882:E904,E906:E928)/SUM(E882:E904))<0,1,(SUMPRODUCT(E882:E904,E906:E928)/SUM(E882:E904)))),\"n/a\"))","v":4.1946775650069954},{"$f":"(IF(OR($C879<>\"n/a\",F879<>\"n/a\"),IF(SUM(F882:F904)=0,0,IF((SUMPRODUCT(F882:F904,F906:F928)/SUM(F882:F904))<0,1,(SUMPRODUCT(F882:F904,F906:F928)/SUM(F882:F904)))),\"n/a\"))","v":3.9690770860844222},{"$f":"(IF(OR($C879<>\"n/a\",G879<>\"n/a\"),IF(SUM(G882:G904)=0,0,IF((SUMPRODUCT(G882:G904,G906:G928)/SUM(G882:G904))<0,1,(SUMPRODUCT(G882:G904,G906:G928)/SUM(G882:G904)))),\"n/a\"))","v":3.7489719422997503},{"$f":"(IF(OR($C879<>\"n/a\",H879<>\"n/a\"),IF(SUM(H882:H904)=0,0,IF((SUMPRODUCT(H882:H904,H906:H928)/SUM(H882:H904))<0,1,(SUMPRODUCT(H882:H904,H906:H928)/SUM(H882:H904)))),\"n/a\"))","v":3.5344208363726213},{"$f":"(IF(OR($C879<>\"n/a\",I879<>\"n/a\"),IF(SUM(I882:I904)=0,0,IF((SUMPRODUCT(I882:I904,I906:I928)/SUM(I882:I904))<0,1,(SUMPRODUCT(I882:I904,I906:I928)/SUM(I882:I904)))),\"n/a\"))","v":3.3254833101158274},{"$f":"(IF(OR($C879<>\"n/a\",J879<>\"n/a\"),IF(SUM(J882:J904)=0,0,IF((SUMPRODUCT(J882:J904,J906:J928)/SUM(J882:J904))<0,1,(SUMPRODUCT(J882:J904,J906:J928)/SUM(J882:J904)))),\"n/a\"))","v":3.1222197594815104},{"$f":"(IF(OR($C879<>\"n/a\",K879<>\"n/a\"),IF(SUM(K882:K904)=0,0,IF((SUMPRODUCT(K882:K904,K906:K928)/SUM(K882:K904))<0,1,(SUMPRODUCT(K882:K904,K906:K928)/SUM(K882:K904)))),\"n/a\"))","v":2.9246914499322942},{"$f":"(IF(OR($C879<>\"n/a\",L879<>\"n/a\"),IF(SUM(L882:L904)=0,0,IF((SUMPRODUCT(L882:L904,L906:L928)/SUM(L882:L904))<0,1,(SUMPRODUCT(L882:L904,L906:L928)/SUM(L882:L904)))),\"n/a\"))","v":2.7329605321455501},{"$f":"(IF(OR($C879<>\"n/a\",M879<>\"n/a\"),IF(SUM(M882:M904)=0,0,IF((SUMPRODUCT(M882:M904,M906:M928)/SUM(M882:M904))<0,1,(SUMPRODUCT(M882:M904,M906:M928)/SUM(M882:M904)))),\"n/a\"))","v":2.5470900580592688},{"$f":"(IF(OR($C879<>\"n/a\",N879<>\"n/a\"),IF(SUM(N882:N904)=0,0,IF((SUMPRODUCT(N882:N904,N906:N928)/SUM(N882:N904))<0,1,(SUMPRODUCT(N882:N904,N906:N928)/SUM(N882:N904)))),\"n/a\"))","v":2.3671439972682191},{"$f":"(IF(OR($C879<>\"n/a\",O879<>\"n/a\"),IF(SUM(O882:O904)=0,0,IF((SUMPRODUCT(O882:O904,O906:O928)/SUM(O882:O904))<0,1,(SUMPRODUCT(O882:O904,O906:O928)/SUM(O882:O904)))),\"n/a\"))","v":2.1931872537793651},{"$f":"(IF(OR($C879<>\"n/a\",P879<>\"n/a\"),IF(SUM(P882:P904)=0,0,IF((SUMPRODUCT(P882:P904,P906:P928)/SUM(P882:P904))<0,1,(SUMPRODUCT(P882:P904,P906:P928)/SUM(P882:P904)))),\"n/a\"))","v":2.0252856831357504},{"$f":"(IF(OR($C879<>\"n/a\",Q879<>\"n/a\"),IF(SUM(Q882:Q904)=0,0,IF((SUMPRODUCT(Q882:Q904,Q906:Q928)/SUM(Q882:Q904))<0,1,(SUMPRODUCT(Q882:Q904,Q906:Q928)/SUM(Q882:Q904)))),\"n/a\"))","v":1.8635061099183363},{"$f":"(IF(OR($C879<>\"n/a\",R879<>\"n/a\"),IF(SUM(R882:R904)=0,0,IF((SUMPRODUCT(R882:R904,R906:R928)/SUM(R882:R904))<0,1,(SUMPRODUCT(R882:R904,R906:R928)/SUM(R882:R904)))),\"n/a\"))","v":1.707916345635569},{"$f":"(IF(OR($C879<>\"n/a\",S879<>\"n/a\"),IF(SUM(S882:S904)=0,0,IF((SUMPRODUCT(S882:S904,S906:S928)/SUM(S882:S904))<0,1,(SUMPRODUCT(S882:S904,S906:S928)/SUM(S882:S904)))),\"n/a\"))","v":1.5585852070107253},{"$f":"(IF(OR($C879<>\"n/a\",T879<>\"n/a\"),IF(SUM(T882:T904)=0,0,IF((SUMPRODUCT(T882:T904,T906:T928)/SUM(T882:T904))<0,1,(SUMPRODUCT(T882:T904,T906:T928)/SUM(T882:T904)))),\"n/a\"))","v":1.4155825346774038},{"$f":"(IF(OR($C879<>\"n/a\",U879<>\"n/a\"),IF(SUM(U882:U904)=0,0,IF((SUMPRODUCT(U882:U904,U906:U928)/SUM(U882:U904))<0,1,(SUMPRODUCT(U882:U904,U906:U928)/SUM(U882:U904)))),\"n/a\"))","v":1.2789792122938217},{"$f":"(IF(OR($C879<>\"n/a\",V879<>\"n/a\"),IF(SUM(V882:V904)=0,0,IF((SUMPRODUCT(V882:V904,V906:V928)/SUM(V882:V904))<0,1,(SUMPRODUCT(V882:V904,V906:V928)/SUM(V882:V904)))),\"n/a\"))","v":1.1488471860869036},{"$f":"(IF(OR($C879<>\"n/a\",W879<>\"n/a\"),IF(SUM(W882:W904)=0,0,IF((SUMPRODUCT(W882:W904,W906:W928)/SUM(W882:W904))<0,1,(SUMPRODUCT(W882:W904,W906:W928)/SUM(W882:W904)))),\"n/a\"))","v":1.0252594848374863}]
[]
["Asset Class 18",{"$f":"VLOOKUP($A931,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Overhead Low Voltage Lines Urban"}]
[{"$f":"VALUE(REPLACE(A931,1,12,\"\"))","v":18},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A932,0)","v":66.00073452188677},{"$f":"OFFSET('RFM input'!H$60,$A932,0)-OFFSET('RFM input'!H$114,$A932,0)-OFFSET('RFM input'!H$168,$A932,0)","v":4.0129939048799512},{"$f":"OFFSET('RFM input'!I$60,$A932,0)-OFFSET('RFM input'!I$114,$A932,0)-OFFSET('RFM input'!I$168,$A932,0)","v":4.1491605388259387},{"$f":"OFFSET('RFM input'!J$60,$A932,0)-OFFSET('RFM input'!J$114,$A932,0)-OFFSET('RFM input'!J$168,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A932,0)-OFFSET('RFM input'!K$114,$A932,0)-OFFSET('RFM input'!K$168,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A932,0)-OFFSET('RFM input'!L$114,$A932,0)-OFFSET('RFM input'!L$168,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A932,0)-OFFSET('RFM input'!M$114,$A932,0)-OFFSET('RFM input'!M$168,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A932,0)-OFFSET('RFM input'!N$114,$A932,0)-OFFSET('RFM input'!N$168,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A932,0)-OFFSET('RFM input'!O$114,$A932,0)-OFFSET('RFM input'!O$168,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A932,0)-OFFSET('RFM input'!P$114,$A932,0)-OFFSET('RFM input'!P$168,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A932,0)-OFFSET('RFM input'!Q$114,$A932,0)-OFFSET('RFM input'!Q$168,$A932,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A932,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":35}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A932,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A932,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A932,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A932,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A932,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A932,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A932,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A932,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A932,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A932,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A932,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A932,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A932,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A932,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A932,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A932,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A932,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A932,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A932,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A932,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D960=\"n/a\",0,IF(AND(D934=0,C936=0),0,\nIF(AND(D934<>0,C936=0),(D934/D$10),\nIF(AND(D935<>0,C936<>0),(C936-(C936/C960))+(D934/D$10),\nIF(C960<1,0,(C936-(C936/C960)))))))","v":0},{"$f":"IF(E960=\"n/a\",0,IF(AND(E934=0,D936=0),0,\nIF(AND(E934<>0,D936=0),(E934/E$10),\nIF(AND(E935<>0,D936<>0),(D936-(D936/D960))+(E934/E$10),\nIF(D960<1,0,(D936-(D936/D960)))))))","v":0},{"$f":"IF(F960=\"n/a\",0,IF(AND(F934=0,E936=0),0,\nIF(AND(F934<>0,E936=0),(F934/F$10),\nIF(AND(F935<>0,E936<>0),(E936-(E936/E960))+(F934/F$10),\nIF(E960<1,0,(E936-(E936/E960)))))))","v":0},{"$f":"IF(G960=\"n/a\",0,IF(AND(G934=0,F936=0),0,\nIF(AND(G934<>0,F936=0),(G934/G$10),\nIF(AND(G935<>0,F936<>0),(F936-(F936/F960))+(G934/G$10),\nIF(F960<1,0,(F936-(F936/F960)))))))","v":0},{"$f":"IF(H960=\"n/a\",0,IF(AND(H934=0,G936=0),0,\nIF(AND(H934<>0,G936=0),(H934/H$10),\nIF(AND(H935<>0,G936<>0),(G936-(G936/G960))+(H934/H$10),\nIF(G960<1,0,(G936-(G936/G960)))))))","v":0},{"$f":"IF(I960=\"n/a\",0,IF(AND(I934=0,H936=0),0,\nIF(AND(I934<>0,H936=0),(I934/I$10),\nIF(AND(I935<>0,H936<>0),(H936-(H936/H960))+(I934/I$10),\nIF(H960<1,0,(H936-(H936/H960)))))))","v":0},{"$f":"IF(J960=\"n/a\",0,IF(AND(J934=0,I936=0),0,\nIF(AND(J934<>0,I936=0),(J934/J$10),\nIF(AND(J935<>0,I936<>0),(I936-(I936/I960))+(J934/J$10),\nIF(I960<1,0,(I936-(I936/I960)))))))","v":0},{"$f":"IF(K960=\"n/a\",0,IF(AND(K934=0,J936=0),0,\nIF(AND(K934<>0,J936=0),(K934/K$10),\nIF(AND(K935<>0,J936<>0),(J936-(J936/J960))+(K934/K$10),\nIF(J960<1,0,(J936-(J936/J960)))))))","v":0},{"$f":"IF(L960=\"n/a\",0,IF(AND(L934=0,K936=0),0,\nIF(AND(L934<>0,K936=0),(L934/L$10),\nIF(AND(L935<>0,K936<>0),(K936-(K936/K960))+(L934/L$10),\nIF(K960<1,0,(K936-(K936/K960)))))))","v":0},{"$f":"IF(M960=\"n/a\",0,IF(AND(M934=0,L936=0),0,\nIF(AND(M934<>0,L936=0),(M934/M$10),\nIF(AND(M935<>0,L936<>0),(L936-(L936/L960))+(M934/M$10),\nIF(L960<1,0,(L936-(L936/L960)))))))","v":0},{"$f":"IF(N960=\"n/a\",0,IF(AND(N934=0,M936=0),0,\nIF(AND(N934<>0,M936=0),(N934/N$10),\nIF(AND(N935<>0,M936<>0),(M936-(M936/M960))+(N934/N$10),\nIF(M960<1,0,(M936-(M936/M960)))))))","v":0},{"$f":"IF(O960=\"n/a\",0,IF(AND(O934=0,N936=0),0,\nIF(AND(O934<>0,N936=0),(O934/O$10),\nIF(AND(O935<>0,N936<>0),(N936-(N936/N960))+(O934/O$10),\nIF(N960<1,0,(N936-(N936/N960)))))))","v":0},{"$f":"IF(P960=\"n/a\",0,IF(AND(P934=0,O936=0),0,\nIF(AND(P934<>0,O936=0),(P934/P$10),\nIF(AND(P935<>0,O936<>0),(O936-(O936/O960))+(P934/P$10),\nIF(O960<1,0,(O936-(O936/O960)))))))","v":0},{"$f":"IF(Q960=\"n/a\",0,IF(AND(Q934=0,P936=0),0,\nIF(AND(Q934<>0,P936=0),(Q934/Q$10),\nIF(AND(Q935<>0,P936<>0),(P936-(P936/P960))+(Q934/Q$10),\nIF(P960<1,0,(P936-(P936/P960)))))))","v":0},{"$f":"IF(R960=\"n/a\",0,IF(AND(R934=0,Q936=0),0,\nIF(AND(R934<>0,Q936=0),(R934/R$10),\nIF(AND(R935<>0,Q936<>0),(Q936-(Q936/Q960))+(R934/R$10),\nIF(Q960<1,0,(Q936-(Q936/Q960)))))))","v":0},{"$f":"IF(S960=\"n/a\",0,IF(AND(S934=0,R936=0),0,\nIF(AND(S934<>0,R936=0),(S934/S$10),\nIF(AND(S935<>0,R936<>0),(R936-(R936/R960))+(S934/S$10),\nIF(R960<1,0,(R936-(R936/R960)))))))","v":0},{"$f":"IF(T960=\"n/a\",0,IF(AND(T934=0,S936=0),0,\nIF(AND(T934<>0,S936=0),(T934/T$10),\nIF(AND(T935<>0,S936<>0),(S936-(S936/S960))+(T934/T$10),\nIF(S960<1,0,(S936-(S936/S960)))))))","v":0},{"$f":"IF(U960=\"n/a\",0,IF(AND(U934=0,T936=0),0,\nIF(AND(U934<>0,T936=0),(U934/U$10),\nIF(AND(U935<>0,T936<>0),(T936-(T936/T960))+(U934/U$10),\nIF(T960<1,0,(T936-(T936/T960)))))))","v":0},{"$f":"IF(V960=\"n/a\",0,IF(AND(V934=0,U936=0),0,\nIF(AND(V934<>0,U936=0),(V934/V$10),\nIF(AND(V935<>0,U936<>0),(U936-(U936/U960))+(V934/V$10),\nIF(U960<1,0,(U936-(U936/U960)))))))","v":0},{"$f":"IF(W960=\"n/a\",0,IF(AND(W934=0,V936=0),0,\nIF(AND(W934<>0,V936=0),(W934/W$10),\nIF(AND(W935<>0,V936<>0),(V936-(V936/V960))+(W934/W$10),\nIF(V960<1,0,(V936-(V936/V960)))))))","v":0}]
[{"$f":"A936+1","v":0},"Depreciated starting RAB",{"$f":"C932/C$10","v":66.00073452188677},{"$f":"IF(C961=\"n/a\",C937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,C937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,C937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677},{"$f":"IF(D961=\"n/a\",D937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,D937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,D937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677},{"$f":"IF(E961=\"n/a\",E937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,E937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,E937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677},{"$f":"IF(F961=\"n/a\",F937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,F937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,F937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677},{"$f":"IF(G961=\"n/a\",G937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,G937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,G937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677},{"$f":"IF(H961=\"n/a\",H937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677},{"$f":"IF(I961=\"n/a\",I937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,I937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,I937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677},{"$f":"IF(J961=\"n/a\",J937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,J937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,J937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677},{"$f":"IF(K961=\"n/a\",K937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,K937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,K937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677},{"$f":"IF(L961=\"n/a\",L937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,L937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,L937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677},{"$f":"IF(M961=\"n/a\",M937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,M937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,M937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677},{"$f":"IF(N961=\"n/a\",N937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,N937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,N937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677},{"$f":"IF(O961=\"n/a\",O937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,O937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,O937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677},{"$f":"IF(P961=\"n/a\",P937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,P937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,P937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677},{"$f":"IF(Q961=\"n/a\",Q937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,Q937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,Q937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677},{"$f":"IF(R961=\"n/a\",R937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,R937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,R937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677},{"$f":"IF(S961=\"n/a\",S937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,S937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,S937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677},{"$f":"IF(T961=\"n/a\",T937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,T937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,T937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677},{"$f":"IF(U961=\"n/a\",U937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,U937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,U937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677},{"$f":"IF(V961=\"n/a\",V937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,V937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,V937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":66.00073452188677}]
[{"$f":"A937+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A938)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D938,-($A938+5),0)*((1+D$11)^0.5)/D$10)","v":4.035277645392001},{"$f":"IF(D962=\"n/a\",D938,IFERROR(IF((OFFSET($C938,0,$A938))<0,\nMIN(0,D938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938)))),\nMAX(0,D938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938))))),0))","v":3.9199839983808009},3.8046903513696009,3.6893967043584008,3.5741030573472008,3.4588094103360008,3.3435157633248007,3.2282221163136007,3.1129284693024006,2.9976348222912006,2.8823411752800006,2.7670475282688005,2.6517538812576005,2.5364602342464004,2.4211665872352004,2.3058729402240004,2.1905792932128003,2.0752856462016003,1.9599919991904002,1.8446983521792002]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E939,-($A939+5),0)*((1+E$11)^0.5)/E$10)","v":4.1042588026081237},{"$f":"IF(E963=\"n/a\",E939,IFERROR(IF((OFFSET($C939,0,$A939))<0,\nMIN(0,E939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939)))),\nMAX(0,E939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939))))),0))","v":3.9869942653907486},3.8697297281733736,3.7524651909559985,3.6352006537386234,3.5179361165212484,3.4006715793038733,3.2834070420864983,3.1661425048691232,3.0488779676517481,2.9316134304343731,2.814348893216998,2.6970843559996229,2.5798198187822479,2.4625552815648728,2.3452907443474977,2.2280262071301227,2.1107616699127476,1.9934971326953725]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F940,-($A940+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F964=\"n/a\",F940,IFERROR(IF((OFFSET($C940,0,$A940))<0,\nMIN(0,F940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940)))),\nMAX(0,F940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G941,-($A941+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G965=\"n/a\",G941,IFERROR(IF((OFFSET($C941,0,$A941))<0,\nMIN(0,G941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941)))),\nMAX(0,G941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H942,-($A942+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H966=\"n/a\",H942,IFERROR(IF((OFFSET($C942,0,$A942))<0,\nMIN(0,H942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942)))),\nMAX(0,H942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I943,-($A943+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I967=\"n/a\",I943,IFERROR(IF((OFFSET($C943,0,$A943))<0,\nMIN(0,I943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943)))),\nMAX(0,I943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J944,-($A944+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J968=\"n/a\",J944,IFERROR(IF((OFFSET($C944,0,$A944))<0,\nMIN(0,J944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944)))),\nMAX(0,J944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K945,-($A945+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K969=\"n/a\",K945,IFERROR(IF((OFFSET($C945,0,$A945))<0,\nMIN(0,K945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945)))),\nMAX(0,K945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L946,-($A946+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L970=\"n/a\",L946,IFERROR(IF((OFFSET($C946,0,$A946))<0,\nMIN(0,L946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946)))),\nMAX(0,L946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M947,-($A947+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M971=\"n/a\",M947,IFERROR(IF((OFFSET($C947,0,$A947))<0,\nMIN(0,M947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947)))),\nMAX(0,M947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N948,-($A948+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N972=\"n/a\",N948,IFERROR(IF((OFFSET($C948,0,$A948))<0,\nMIN(0,N948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948)))),\nMAX(0,N948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O949,-($A949+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O973=\"n/a\",O949,IFERROR(IF((OFFSET($C949,0,$A949))<0,\nMIN(0,O949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949)))),\nMAX(0,O949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P950,-($A950+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P974=\"n/a\",P950,IFERROR(IF((OFFSET($C950,0,$A950))<0,\nMIN(0,P950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950)))),\nMAX(0,P950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q951,-($A951+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q975=\"n/a\",Q951,IFERROR(IF((OFFSET($C951,0,$A951))<0,\nMIN(0,Q951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951)))),\nMAX(0,Q951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R952,-($A952+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R976=\"n/a\",R952,IFERROR(IF((OFFSET($C952,0,$A952))<0,\nMIN(0,R952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952)))),\nMAX(0,R952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S953,-($A953+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S977=\"n/a\",S953,IFERROR(IF((OFFSET($C953,0,$A953))<0,\nMIN(0,S953-(OFFSET($C953,0,$A953)/(OFFSET($C948,-$A952,$A953)))),\nMAX(0,S953-(OFFSET($C953,0,$A953)/(OFFSET($C948,-$A952,$A953))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T954,-($A954+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T978=\"n/a\",T954,IFERROR(IF((OFFSET($C954,0,$A954))<0,\nMIN(0,T954-(OFFSET($C954,0,$A954)/(OFFSET($C949,-$A953,$A954)))),\nMAX(0,T954-(OFFSET($C954,0,$A954)/(OFFSET($C949,-$A953,$A954))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U955,-($A955+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U979=\"n/a\",U955,IFERROR(IF((OFFSET($C955,0,$A955))<0,\nMIN(0,U955-(OFFSET($C955,0,$A955)/(OFFSET($C950,-$A954,$A955)))),\nMAX(0,U955-(OFFSET($C955,0,$A955)/(OFFSET($C950,-$A954,$A955))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V956,-($A956+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V980=\"n/a\",V956,IFERROR(IF((OFFSET($C956,0,$A956))<0,\nMIN(0,V956-(OFFSET($C956,0,$A956)/(OFFSET($C951,-$A955,$A956)))),\nMAX(0,V956-(OFFSET($C956,0,$A956)/(OFFSET($C951,-$A955,$A956))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A957)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W957,-($A957+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C960=\"n/a\",\"n/a\",IF(AND(C960<1,D934=0),0,\nIF(D934=0,C960-1,\nIF(C960<1,D935,\n(((C960-1)*(C936-(C936/(C960))))+((D934/D$10)*D935))/(D936)))))","v":0},0,0,0,0,{"$f":"IF(H960=\"n/a\",\"n/a\",IF(AND(H960<1,I934=0),0,\nIF(I934=0,H960-1,\nIF(H960<1,I935,\n(((H960-1)*(H936-(H936/(H960))))+((I934/I$10)*I935))/(I936)))))","v":0},{"$f":"IF(I960=\"n/a\",\"n/a\",IF(AND(I960<1,J934=0),0,\nIF(J934=0,I960-1,\nIF(I960<1,J935,\n(((I960-1)*(I936-(I936/(I960))))+((J934/J$10)*J935))/(J936)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C961,(-$A937-ROWS(C933:C960)),0)","v":"n/a"},{"$f":"IF(C961=\"n/a\",\"n/a\",MAX(0,C961-1))","v":"n/a"},{"$f":"IF(D961=\"n/a\",\"n/a\",MAX(0,D961-1))","v":"n/a"},{"$f":"IF(E961=\"n/a\",\"n/a\",MAX(0,E961-1))","v":"n/a"},{"$f":"IF(F961=\"n/a\",\"n/a\",MAX(0,F961-1))","v":"n/a"},{"$f":"IF(G961=\"n/a\",\"n/a\",MAX(0,G961-1))","v":"n/a"},{"$f":"IF(H961=\"n/a\",\"n/a\",MAX(0,H961-1))","v":"n/a"},{"$f":"IF(I961=\"n/a\",\"n/a\",MAX(0,I961-1))","v":"n/a"},{"$f":"IF(J961=\"n/a\",\"n/a\",MAX(0,J961-1))","v":"n/a"},{"$f":"IF(K961=\"n/a\",\"n/a\",MAX(0,K961-1))","v":"n/a"},{"$f":"IF(L961=\"n/a\",\"n/a\",MAX(0,L961-1))","v":"n/a"},{"$f":"IF(M961=\"n/a\",\"n/a\",MAX(0,M961-1))","v":"n/a"},{"$f":"IF(N961=\"n/a\",\"n/a\",MAX(0,N961-1))","v":"n/a"},{"$f":"IF(O961=\"n/a\",\"n/a\",MAX(0,O961-1))","v":"n/a"},{"$f":"IF(P961=\"n/a\",\"n/a\",MAX(0,P961-1))","v":"n/a"},{"$f":"IF(Q961=\"n/a\",\"n/a\",MAX(0,Q961-1))","v":"n/a"},{"$f":"IF(R961=\"n/a\",\"n/a\",MAX(0,R961-1))","v":"n/a"},{"$f":"IF(S961=\"n/a\",\"n/a\",MAX(0,S961-1))","v":"n/a"},{"$f":"IF(T961=\"n/a\",\"n/a\",MAX(0,T961-1))","v":"n/a"},{"$f":"IF(U961=\"n/a\",\"n/a\",MAX(0,U961-1))","v":"n/a"},{"$f":"IF(V961=\"n/a\",\"n/a\",MAX(0,V961-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A938)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D962,(-$A938-ROWS(D934:D961)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E963,(-$A939-ROWS(E935:E962)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F964,(-$A940-ROWS(F936:F963)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G965,(-$A941-ROWS(G937:G964)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H966,(-$A942-ROWS(H938:H965)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I967,(-$A943-ROWS(I939:I966)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J968,(-$A944-ROWS(J940:J967)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K969,(-$A945-ROWS(K941:K968)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L970,(-$A946-ROWS(L942:L969)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M971,(-$A947-ROWS(M943:M970)),0)","v":35},34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N972,(-$A948-ROWS(N944:N971)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O973,(-$A949-ROWS(O945:O972)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P974,(-$A950-ROWS(P946:P973)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q975,(-$A951-ROWS(Q947:Q974)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R976,(-$A952-ROWS(R948:R975)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S977,(-$A953-ROWS(S949:S976)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T978,(-$A954-ROWS(T950:T977)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U979,(-$A955-ROWS(U951:U978)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V980,(-$A956-ROWS(V952:V979)),0)","v":0},{"$f":"IF(V980=\"n/a\",\"n/a\",MAX(0,V980-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W981,(-$A957-ROWS(W953:W980)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C933<>\"n/a\",C933<>\"n/a\"),IF(SUM(C936:C958)=0,0,IF((SUMPRODUCT(C936:C958,C960:C982)/SUM(C936:C958))<0,1,(SUMPRODUCT(C936:C958,C960:C982)/SUM(C936:C958)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C933<>\"n/a\",D933<>\"n/a\"),IF(SUM(D936:D958)=0,0,IF((SUMPRODUCT(D936:D958,D960:D982)/SUM(D936:D958))<0,1,(SUMPRODUCT(D936:D958,D960:D982)/SUM(D936:D958)))),\"n/a\"))","v":2.0166013629014947},{"$f":"(IF(OR($C933<>\"n/a\",E933<>\"n/a\"),IF(SUM(E936:E958)=0,0,IF((SUMPRODUCT(E936:E958,E960:E982)/SUM(E936:E958))<0,1,(SUMPRODUCT(E936:E958,E960:E982)/SUM(E936:E958)))),\"n/a\"))","v":3.7410145068785221},{"$f":"(IF(OR($C933<>\"n/a\",F933<>\"n/a\"),IF(SUM(F936:F958)=0,0,IF((SUMPRODUCT(F936:F958,F960:F982)/SUM(F936:F958))<0,1,(SUMPRODUCT(F936:F958,F960:F982)/SUM(F936:F958)))),\"n/a\"))","v":3.5384744078911821},{"$f":"(IF(OR($C933<>\"n/a\",G933<>\"n/a\"),IF(SUM(G936:G958)=0,0,IF((SUMPRODUCT(G936:G958,G960:G982)/SUM(G936:G958))<0,1,(SUMPRODUCT(G936:G958,G960:G982)/SUM(G936:G958)))),\"n/a\"))","v":3.3409766193206476},{"$f":"(IF(OR($C933<>\"n/a\",H933<>\"n/a\"),IF(SUM(H936:H958)=0,0,IF((SUMPRODUCT(H936:H958,H960:H982)/SUM(H936:H958))<0,1,(SUMPRODUCT(H936:H958,H960:H982)/SUM(H936:H958)))),\"n/a\"))","v":3.1485691163621268},{"$f":"(IF(OR($C933<>\"n/a\",I933<>\"n/a\"),IF(SUM(I936:I958)=0,0,IF((SUMPRODUCT(I936:I958,I960:I982)/SUM(I936:I958))<0,1,(SUMPRODUCT(I936:I958,I960:I982)/SUM(I936:I958)))),\"n/a\"))","v":2.9613004847622091},{"$f":"(IF(OR($C933<>\"n/a\",J933<>\"n/a\"),IF(SUM(J936:J958)=0,0,IF((SUMPRODUCT(J936:J958,J960:J982)/SUM(J936:J958))<0,1,(SUMPRODUCT(J936:J958,J960:J982)/SUM(J936:J958)))),\"n/a\"))","v":2.7792199305625109},{"$f":"(IF(OR($C933<>\"n/a\",K933<>\"n/a\"),IF(SUM(K936:K958)=0,0,IF((SUMPRODUCT(K936:K958,K960:K982)/SUM(K936:K958))<0,1,(SUMPRODUCT(K936:K958,K960:K982)/SUM(K936:K958)))),\"n/a\"))","v":2.6023772900305238},{"$f":"(IF(OR($C933<>\"n/a\",L933<>\"n/a\"),IF(SUM(L936:L958)=0,0,IF((SUMPRODUCT(L936:L958,L960:L982)/SUM(L936:L958))<0,1,(SUMPRODUCT(L936:L958,L960:L982)/SUM(L936:L958)))),\"n/a\"))","v":2.4308230397818518},{"$f":"(IF(OR($C933<>\"n/a\",M933<>\"n/a\"),IF(SUM(M936:M958)=0,0,IF((SUMPRODUCT(M936:M958,M960:M982)/SUM(M936:M958))<0,1,(SUMPRODUCT(M936:M958,M960:M982)/SUM(M936:M958)))),\"n/a\"))","v":2.2646083070981859},{"$f":"(IF(OR($C933<>\"n/a\",N933<>\"n/a\"),IF(SUM(N936:N958)=0,0,IF((SUMPRODUCT(N936:N958,N960:N982)/SUM(N936:N958))<0,1,(SUMPRODUCT(N936:N958,N960:N982)/SUM(N936:N958)))),\"n/a\"))","v":2.1037848804454162},{"$f":"(IF(OR($C933<>\"n/a\",O933<>\"n/a\"),IF(SUM(O936:O958)=0,0,IF((SUMPRODUCT(O936:O958,O960:O982)/SUM(O936:O958))<0,1,(SUMPRODUCT(O936:O958,O960:O982)/SUM(O936:O958)))),\"n/a\"))","v":1.9484052201964406},{"$f":"(IF(OR($C933<>\"n/a\",P933<>\"n/a\"),IF(SUM(P936:P958)=0,0,IF((SUMPRODUCT(P936:P958,P960:P982)/SUM(P936:P958))<0,1,(SUMPRODUCT(P936:P958,P960:P982)/SUM(P936:P958)))),\"n/a\"))","v":1.7985224695633331},{"$f":"(IF(OR($C933<>\"n/a\",Q933<>\"n/a\"),IF(SUM(Q936:Q958)=0,0,IF((SUMPRODUCT(Q936:Q958,Q960:Q982)/SUM(Q936:Q958))<0,1,(SUMPRODUCT(Q936:Q958,Q960:Q982)/SUM(Q936:Q958)))),\"n/a\"))","v":1.6541904657436504},{"$f":"(IF(OR($C933<>\"n/a\",R933<>\"n/a\"),IF(SUM(R936:R958)=0,0,IF((SUMPRODUCT(R936:R958,R960:R982)/SUM(R936:R958))<0,1,(SUMPRODUCT(R936:R958,R960:R982)/SUM(R936:R958)))),\"n/a\"))","v":1.5154637512857922},{"$f":"(IF(OR($C933<>\"n/a\",S933<>\"n/a\"),IF(SUM(S936:S958)=0,0,IF((SUMPRODUCT(S936:S958,S960:S982)/SUM(S936:S958))<0,1,(SUMPRODUCT(S936:S958,S960:S982)/SUM(S936:S958)))),\"n/a\"))","v":1.3823975856784474},{"$f":"(IF(OR($C933<>\"n/a\",T933<>\"n/a\"),IF(SUM(T936:T958)=0,0,IF((SUMPRODUCT(T936:T958,T960:T982)/SUM(T936:T958))<0,1,(SUMPRODUCT(T936:T958,T960:T982)/SUM(T936:T958)))),\"n/a\"))","v":1.2550479571693054},{"$f":"(IF(OR($C933<>\"n/a\",U933<>\"n/a\"),IF(SUM(U936:U958)=0,0,IF((SUMPRODUCT(U936:U958,U960:U982)/SUM(U936:U958))<0,1,(SUMPRODUCT(U936:U958,U960:U982)/SUM(U936:U958)))),\"n/a\"))","v":1.1334715948183356},{"$f":"(IF(OR($C933<>\"n/a\",V933<>\"n/a\"),IF(SUM(V936:V958)=0,0,IF((SUMPRODUCT(V936:V958,V960:V982)/SUM(V936:V958))<0,1,(SUMPRODUCT(V936:V958,V960:V982)/SUM(V936:V958)))),\"n/a\"))","v":1.0177259807910868},{"$f":"(IF(OR($C933<>\"n/a\",W933<>\"n/a\"),IF(SUM(W936:W958)=0,0,IF((SUMPRODUCT(W936:W958,W960:W982)/SUM(W936:W958))<0,1,(SUMPRODUCT(W936:W958,W960:W982)/SUM(W936:W958)))),\"n/a\"))","v":0.90786936289760067}]
[]
["Asset Class 19",{"$f":"VLOOKUP($A985,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Overhead Low Voltage Lines Rural"}]
[{"$f":"VALUE(REPLACE(A985,1,12,\"\"))","v":19},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A986,0)","v":81.983415167066923},{"$f":"OFFSET('RFM input'!H$60,$A986,0)-OFFSET('RFM input'!H$114,$A986,0)-OFFSET('RFM input'!H$168,$A986,0)","v":6.3177020015756469},{"$f":"OFFSET('RFM input'!I$60,$A986,0)-OFFSET('RFM input'!I$114,$A986,0)-OFFSET('RFM input'!I$168,$A986,0)","v":6.4941990681530104},{"$f":"OFFSET('RFM input'!J$60,$A986,0)-OFFSET('RFM input'!J$114,$A986,0)-OFFSET('RFM input'!J$168,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A986,0)-OFFSET('RFM input'!K$114,$A986,0)-OFFSET('RFM input'!K$168,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A986,0)-OFFSET('RFM input'!L$114,$A986,0)-OFFSET('RFM input'!L$168,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A986,0)-OFFSET('RFM input'!M$114,$A986,0)-OFFSET('RFM input'!M$168,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A986,0)-OFFSET('RFM input'!N$114,$A986,0)-OFFSET('RFM input'!N$168,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A986,0)-OFFSET('RFM input'!O$114,$A986,0)-OFFSET('RFM input'!O$168,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A986,0)-OFFSET('RFM input'!P$114,$A986,0)-OFFSET('RFM input'!P$168,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A986,0)-OFFSET('RFM input'!Q$114,$A986,0)-OFFSET('RFM input'!Q$168,$A986,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A986,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":35}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A986,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A986,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A986,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A986,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A986,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A986,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A986,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A986,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A986,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A986,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A986,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A986,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A986,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A986,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A986,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A986,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A986,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A986,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A986,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A986,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D1014=\"n/a\",0,IF(AND(D988=0,C990=0),0,\nIF(AND(D988<>0,C990=0),(D988/D$10),\nIF(AND(D989<>0,C990<>0),(C990-(C990/C1014))+(D988/D$10),\nIF(C1014<1,0,(C990-(C990/C1014)))))))","v":0},{"$f":"IF(E1014=\"n/a\",0,IF(AND(E988=0,D990=0),0,\nIF(AND(E988<>0,D990=0),(E988/E$10),\nIF(AND(E989<>0,D990<>0),(D990-(D990/D1014))+(E988/E$10),\nIF(D1014<1,0,(D990-(D990/D1014)))))))","v":0},{"$f":"IF(F1014=\"n/a\",0,IF(AND(F988=0,E990=0),0,\nIF(AND(F988<>0,E990=0),(F988/F$10),\nIF(AND(F989<>0,E990<>0),(E990-(E990/E1014))+(F988/F$10),\nIF(E1014<1,0,(E990-(E990/E1014)))))))","v":0},{"$f":"IF(G1014=\"n/a\",0,IF(AND(G988=0,F990=0),0,\nIF(AND(G988<>0,F990=0),(G988/G$10),\nIF(AND(G989<>0,F990<>0),(F990-(F990/F1014))+(G988/G$10),\nIF(F1014<1,0,(F990-(F990/F1014)))))))","v":0},{"$f":"IF(H1014=\"n/a\",0,IF(AND(H988=0,G990=0),0,\nIF(AND(H988<>0,G990=0),(H988/H$10),\nIF(AND(H989<>0,G990<>0),(G990-(G990/G1014))+(H988/H$10),\nIF(G1014<1,0,(G990-(G990/G1014)))))))","v":0},{"$f":"IF(I1014=\"n/a\",0,IF(AND(I988=0,H990=0),0,\nIF(AND(I988<>0,H990=0),(I988/I$10),\nIF(AND(I989<>0,H990<>0),(H990-(H990/H1014))+(I988/I$10),\nIF(H1014<1,0,(H990-(H990/H1014)))))))","v":0},{"$f":"IF(J1014=\"n/a\",0,IF(AND(J988=0,I990=0),0,\nIF(AND(J988<>0,I990=0),(J988/J$10),\nIF(AND(J989<>0,I990<>0),(I990-(I990/I1014))+(J988/J$10),\nIF(I1014<1,0,(I990-(I990/I1014)))))))","v":0},{"$f":"IF(K1014=\"n/a\",0,IF(AND(K988=0,J990=0),0,\nIF(AND(K988<>0,J990=0),(K988/K$10),\nIF(AND(K989<>0,J990<>0),(J990-(J990/J1014))+(K988/K$10),\nIF(J1014<1,0,(J990-(J990/J1014)))))))","v":0},{"$f":"IF(L1014=\"n/a\",0,IF(AND(L988=0,K990=0),0,\nIF(AND(L988<>0,K990=0),(L988/L$10),\nIF(AND(L989<>0,K990<>0),(K990-(K990/K1014))+(L988/L$10),\nIF(K1014<1,0,(K990-(K990/K1014)))))))","v":0},{"$f":"IF(M1014=\"n/a\",0,IF(AND(M988=0,L990=0),0,\nIF(AND(M988<>0,L990=0),(M988/M$10),\nIF(AND(M989<>0,L990<>0),(L990-(L990/L1014))+(M988/M$10),\nIF(L1014<1,0,(L990-(L990/L1014)))))))","v":0},{"$f":"IF(N1014=\"n/a\",0,IF(AND(N988=0,M990=0),0,\nIF(AND(N988<>0,M990=0),(N988/N$10),\nIF(AND(N989<>0,M990<>0),(M990-(M990/M1014))+(N988/N$10),\nIF(M1014<1,0,(M990-(M990/M1014)))))))","v":0},{"$f":"IF(O1014=\"n/a\",0,IF(AND(O988=0,N990=0),0,\nIF(AND(O988<>0,N990=0),(O988/O$10),\nIF(AND(O989<>0,N990<>0),(N990-(N990/N1014))+(O988/O$10),\nIF(N1014<1,0,(N990-(N990/N1014)))))))","v":0},{"$f":"IF(P1014=\"n/a\",0,IF(AND(P988=0,O990=0),0,\nIF(AND(P988<>0,O990=0),(P988/P$10),\nIF(AND(P989<>0,O990<>0),(O990-(O990/O1014))+(P988/P$10),\nIF(O1014<1,0,(O990-(O990/O1014)))))))","v":0},{"$f":"IF(Q1014=\"n/a\",0,IF(AND(Q988=0,P990=0),0,\nIF(AND(Q988<>0,P990=0),(Q988/Q$10),\nIF(AND(Q989<>0,P990<>0),(P990-(P990/P1014))+(Q988/Q$10),\nIF(P1014<1,0,(P990-(P990/P1014)))))))","v":0},{"$f":"IF(R1014=\"n/a\",0,IF(AND(R988=0,Q990=0),0,\nIF(AND(R988<>0,Q990=0),(R988/R$10),\nIF(AND(R989<>0,Q990<>0),(Q990-(Q990/Q1014))+(R988/R$10),\nIF(Q1014<1,0,(Q990-(Q990/Q1014)))))))","v":0},{"$f":"IF(S1014=\"n/a\",0,IF(AND(S988=0,R990=0),0,\nIF(AND(S988<>0,R990=0),(S988/S$10),\nIF(AND(S989<>0,R990<>0),(R990-(R990/R1014))+(S988/S$10),\nIF(R1014<1,0,(R990-(R990/R1014)))))))","v":0},{"$f":"IF(T1014=\"n/a\",0,IF(AND(T988=0,S990=0),0,\nIF(AND(T988<>0,S990=0),(T988/T$10),\nIF(AND(T989<>0,S990<>0),(S990-(S990/S1014))+(T988/T$10),\nIF(S1014<1,0,(S990-(S990/S1014)))))))","v":0},{"$f":"IF(U1014=\"n/a\",0,IF(AND(U988=0,T990=0),0,\nIF(AND(U988<>0,T990=0),(U988/U$10),\nIF(AND(U989<>0,T990<>0),(T990-(T990/T1014))+(U988/U$10),\nIF(T1014<1,0,(T990-(T990/T1014)))))))","v":0},{"$f":"IF(V1014=\"n/a\",0,IF(AND(V988=0,U990=0),0,\nIF(AND(V988<>0,U990=0),(V988/V$10),\nIF(AND(V989<>0,U990<>0),(U990-(U990/U1014))+(V988/V$10),\nIF(U1014<1,0,(U990-(U990/U1014)))))))","v":0},{"$f":"IF(W1014=\"n/a\",0,IF(AND(W988=0,V990=0),0,\nIF(AND(W988<>0,V990=0),(W988/W$10),\nIF(AND(W989<>0,V990<>0),(V990-(V990/V1014))+(W988/W$10),\nIF(V1014<1,0,(V990-(V990/V1014)))))))","v":0}]
[{"$f":"A990+1","v":0},"Depreciated starting RAB",{"$f":"C986/C$10","v":81.983415167066923},{"$f":"IF(C1015=\"n/a\",C991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,C991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,C991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923},{"$f":"IF(D1015=\"n/a\",D991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,D991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,D991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923},{"$f":"IF(E1015=\"n/a\",E991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,E991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,E991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923},{"$f":"IF(F1015=\"n/a\",F991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,F991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,F991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923},{"$f":"IF(G1015=\"n/a\",G991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,G991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,G991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923},{"$f":"IF(H1015=\"n/a\",H991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923},{"$f":"IF(I1015=\"n/a\",I991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,I991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,I991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923},{"$f":"IF(J1015=\"n/a\",J991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,J991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,J991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923},{"$f":"IF(K1015=\"n/a\",K991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,K991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,K991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923},{"$f":"IF(L1015=\"n/a\",L991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,L991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,L991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923},{"$f":"IF(M1015=\"n/a\",M991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,M991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,M991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923},{"$f":"IF(N1015=\"n/a\",N991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,N991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,N991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923},{"$f":"IF(O1015=\"n/a\",O991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,O991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,O991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923},{"$f":"IF(P1015=\"n/a\",P991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,P991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,P991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923},{"$f":"IF(Q1015=\"n/a\",Q991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,Q991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,Q991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923},{"$f":"IF(R1015=\"n/a\",R991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,R991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,R991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923},{"$f":"IF(S1015=\"n/a\",S991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,S991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,S991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923},{"$f":"IF(T1015=\"n/a\",T991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,T991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,T991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923},{"$f":"IF(U1015=\"n/a\",U991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,U991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,U991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923},{"$f":"IF(V1015=\"n/a\",V991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,V991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,V991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":81.983415167066923}]
[{"$f":"A991+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A992)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D992,-($A992+5),0)*((1+D$11)^0.5)/D$10)","v":6.3527835480151698},{"$f":"IF(D1016=\"n/a\",D992,IFERROR(IF((OFFSET($C992,0,$A992))<0,\nMIN(0,D992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992)))),\nMAX(0,D992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992))))),0))","v":6.1712754466433077},5.9897673452714457,5.8082592438995837,5.6267511425277217,5.4452430411558597,5.2637349397839976,5.0822268384121356,4.9007187370402736,4.7192106356684116,4.5377025342965496,4.3561944329246876,4.1746863315528255,3.9931782301809635,3.8116701288091015,3.6301620274372395,3.4486539260653775,3.2671458246935154,3.0856377233216534,2.9041296219497914]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E993,-($A993+5),0)*((1+E$11)^0.5)/E$10)","v":6.423919595769255},{"$f":"IF(E1017=\"n/a\",E993,IFERROR(IF((OFFSET($C993,0,$A993))<0,\nMIN(0,E993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993)))),\nMAX(0,E993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993))))),0))","v":6.2403790358901334},6.0568384760110119,5.8732979161318903,5.6897573562527688,5.5062167963736472,5.3226762364945257,5.1391356766154042,4.9555951167362826,4.7720545568571611,4.5885139969780395,4.404973437098918,4.2214328772197964,4.0378923173406749,3.8543517574615533,3.6708111975824318,3.4872706377033102,3.3037300778241887,3.1201895179450672]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F994,-($A994+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1018=\"n/a\",F994,IFERROR(IF((OFFSET($C994,0,$A994))<0,\nMIN(0,F994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994)))),\nMAX(0,F994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G995,-($A995+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1019=\"n/a\",G995,IFERROR(IF((OFFSET($C995,0,$A995))<0,\nMIN(0,G995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995)))),\nMAX(0,G995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H996,-($A996+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1020=\"n/a\",H996,IFERROR(IF((OFFSET($C996,0,$A996))<0,\nMIN(0,H996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996)))),\nMAX(0,H996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I997,-($A997+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1021=\"n/a\",I997,IFERROR(IF((OFFSET($C997,0,$A997))<0,\nMIN(0,I997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997)))),\nMAX(0,I997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J998,-($A998+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1022=\"n/a\",J998,IFERROR(IF((OFFSET($C998,0,$A998))<0,\nMIN(0,J998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998)))),\nMAX(0,J998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K999,-($A999+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1023=\"n/a\",K999,IFERROR(IF((OFFSET($C999,0,$A999))<0,\nMIN(0,K999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999)))),\nMAX(0,K999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1000,-($A1000+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1024=\"n/a\",L1000,IFERROR(IF((OFFSET($C1000,0,$A1000))<0,\nMIN(0,L1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000)))),\nMAX(0,L1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1001,-($A1001+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1025=\"n/a\",M1001,IFERROR(IF((OFFSET($C1001,0,$A1001))<0,\nMIN(0,M1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001)))),\nMAX(0,M1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1002,-($A1002+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1026=\"n/a\",N1002,IFERROR(IF((OFFSET($C1002,0,$A1002))<0,\nMIN(0,N1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002)))),\nMAX(0,N1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1003,-($A1003+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1027=\"n/a\",O1003,IFERROR(IF((OFFSET($C1003,0,$A1003))<0,\nMIN(0,O1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003)))),\nMAX(0,O1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1004,-($A1004+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1028=\"n/a\",P1004,IFERROR(IF((OFFSET($C1004,0,$A1004))<0,\nMIN(0,P1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004)))),\nMAX(0,P1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1005,-($A1005+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1029=\"n/a\",Q1005,IFERROR(IF((OFFSET($C1005,0,$A1005))<0,\nMIN(0,Q1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005)))),\nMAX(0,Q1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1006,-($A1006+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1030=\"n/a\",R1006,IFERROR(IF((OFFSET($C1006,0,$A1006))<0,\nMIN(0,R1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006)))),\nMAX(0,R1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1007,-($A1007+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1031=\"n/a\",S1007,IFERROR(IF((OFFSET($C1007,0,$A1007))<0,\nMIN(0,S1007-(OFFSET($C1007,0,$A1007)/(OFFSET($C1002,-$A1006,$A1007)))),\nMAX(0,S1007-(OFFSET($C1007,0,$A1007)/(OFFSET($C1002,-$A1006,$A1007))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1008,-($A1008+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1032=\"n/a\",T1008,IFERROR(IF((OFFSET($C1008,0,$A1008))<0,\nMIN(0,T1008-(OFFSET($C1008,0,$A1008)/(OFFSET($C1003,-$A1007,$A1008)))),\nMAX(0,T1008-(OFFSET($C1008,0,$A1008)/(OFFSET($C1003,-$A1007,$A1008))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1009,-($A1009+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1033=\"n/a\",U1009,IFERROR(IF((OFFSET($C1009,0,$A1009))<0,\nMIN(0,U1009-(OFFSET($C1009,0,$A1009)/(OFFSET($C1004,-$A1008,$A1009)))),\nMAX(0,U1009-(OFFSET($C1009,0,$A1009)/(OFFSET($C1004,-$A1008,$A1009))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1010,-($A1010+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1034=\"n/a\",V1010,IFERROR(IF((OFFSET($C1010,0,$A1010))<0,\nMIN(0,V1010-(OFFSET($C1010,0,$A1010)/(OFFSET($C1005,-$A1009,$A1010)))),\nMAX(0,V1010-(OFFSET($C1010,0,$A1010)/(OFFSET($C1005,-$A1009,$A1010))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1011)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1011,-($A1011+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1014=\"n/a\",\"n/a\",IF(AND(C1014<1,D988=0),0,\nIF(D988=0,C1014-1,\nIF(C1014<1,D989,\n(((C1014-1)*(C990-(C990/(C1014))))+((D988/D$10)*D989))/(D990)))))","v":0},0,0,0,0,{"$f":"IF(H1014=\"n/a\",\"n/a\",IF(AND(H1014<1,I988=0),0,\nIF(I988=0,H1014-1,\nIF(H1014<1,I989,\n(((H1014-1)*(H990-(H990/(H1014))))+((I988/I$10)*I989))/(I990)))))","v":0},{"$f":"IF(I1014=\"n/a\",\"n/a\",IF(AND(I1014<1,J988=0),0,\nIF(J988=0,I1014-1,\nIF(I1014<1,J989,\n(((I1014-1)*(I990-(I990/(I1014))))+((J988/J$10)*J989))/(J990)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1015,(-$A991-ROWS(C987:C1014)),0)","v":"n/a"},{"$f":"IF(C1015=\"n/a\",\"n/a\",MAX(0,C1015-1))","v":"n/a"},{"$f":"IF(D1015=\"n/a\",\"n/a\",MAX(0,D1015-1))","v":"n/a"},{"$f":"IF(E1015=\"n/a\",\"n/a\",MAX(0,E1015-1))","v":"n/a"},{"$f":"IF(F1015=\"n/a\",\"n/a\",MAX(0,F1015-1))","v":"n/a"},{"$f":"IF(G1015=\"n/a\",\"n/a\",MAX(0,G1015-1))","v":"n/a"},{"$f":"IF(H1015=\"n/a\",\"n/a\",MAX(0,H1015-1))","v":"n/a"},{"$f":"IF(I1015=\"n/a\",\"n/a\",MAX(0,I1015-1))","v":"n/a"},{"$f":"IF(J1015=\"n/a\",\"n/a\",MAX(0,J1015-1))","v":"n/a"},{"$f":"IF(K1015=\"n/a\",\"n/a\",MAX(0,K1015-1))","v":"n/a"},{"$f":"IF(L1015=\"n/a\",\"n/a\",MAX(0,L1015-1))","v":"n/a"},{"$f":"IF(M1015=\"n/a\",\"n/a\",MAX(0,M1015-1))","v":"n/a"},{"$f":"IF(N1015=\"n/a\",\"n/a\",MAX(0,N1015-1))","v":"n/a"},{"$f":"IF(O1015=\"n/a\",\"n/a\",MAX(0,O1015-1))","v":"n/a"},{"$f":"IF(P1015=\"n/a\",\"n/a\",MAX(0,P1015-1))","v":"n/a"},{"$f":"IF(Q1015=\"n/a\",\"n/a\",MAX(0,Q1015-1))","v":"n/a"},{"$f":"IF(R1015=\"n/a\",\"n/a\",MAX(0,R1015-1))","v":"n/a"},{"$f":"IF(S1015=\"n/a\",\"n/a\",MAX(0,S1015-1))","v":"n/a"},{"$f":"IF(T1015=\"n/a\",\"n/a\",MAX(0,T1015-1))","v":"n/a"},{"$f":"IF(U1015=\"n/a\",\"n/a\",MAX(0,U1015-1))","v":"n/a"},{"$f":"IF(V1015=\"n/a\",\"n/a\",MAX(0,V1015-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A992)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1016,(-$A992-ROWS(D988:D1015)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1017,(-$A993-ROWS(E989:E1016)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1018,(-$A994-ROWS(F990:F1017)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1019,(-$A995-ROWS(G991:G1018)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1020,(-$A996-ROWS(H992:H1019)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1021,(-$A997-ROWS(I993:I1020)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1022,(-$A998-ROWS(J994:J1021)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1023,(-$A999-ROWS(K995:K1022)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1024,(-$A1000-ROWS(L996:L1023)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1025,(-$A1001-ROWS(M997:M1024)),0)","v":35},34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1026,(-$A1002-ROWS(N998:N1025)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1027,(-$A1003-ROWS(O999:O1026)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1028,(-$A1004-ROWS(P1000:P1027)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1029,(-$A1005-ROWS(Q1001:Q1028)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1030,(-$A1006-ROWS(R1002:R1029)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1031,(-$A1007-ROWS(S1003:S1030)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1032,(-$A1008-ROWS(T1004:T1031)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1033,(-$A1009-ROWS(U1005:U1032)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1034,(-$A1010-ROWS(V1006:V1033)),0)","v":0},{"$f":"IF(V1034=\"n/a\",\"n/a\",MAX(0,V1034-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1035,(-$A1011-ROWS(W1007:W1034)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C987<>\"n/a\",C987<>\"n/a\"),IF(SUM(C990:C1012)=0,0,IF((SUMPRODUCT(C990:C1012,C1014:C1036)/SUM(C990:C1012))<0,1,(SUMPRODUCT(C990:C1012,C1014:C1036)/SUM(C990:C1012)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C987<>\"n/a\",D987<>\"n/a\"),IF(SUM(D990:D1012)=0,0,IF((SUMPRODUCT(D990:D1012,D1014:D1036)/SUM(D990:D1012))<0,1,(SUMPRODUCT(D990:D1012,D1014:D1036)/SUM(D990:D1012)))),\"n/a\"))","v":2.5170590020257282},{"$f":"(IF(OR($C987<>\"n/a\",E987<>\"n/a\"),IF(SUM(E990:E1012)=0,0,IF((SUMPRODUCT(E990:E1012,E1014:E1036)/SUM(E990:E1012))<0,1,(SUMPRODUCT(E990:E1012,E1014:E1036)/SUM(E990:E1012)))),\"n/a\"))","v":4.595759549385205},{"$f":"(IF(OR($C987<>\"n/a\",F987<>\"n/a\"),IF(SUM(F990:F1012)=0,0,IF((SUMPRODUCT(F990:F1012,F1014:F1036)/SUM(F990:F1012))<0,1,(SUMPRODUCT(F990:F1012,F1014:F1036)/SUM(F990:F1012)))),\"n/a\"))","v":4.3500659870970386},{"$f":"(IF(OR($C987<>\"n/a\",G987<>\"n/a\"),IF(SUM(G990:G1012)=0,0,IF((SUMPRODUCT(G990:G1012,G1014:G1036)/SUM(G990:G1012))<0,1,(SUMPRODUCT(G990:G1012,G1014:G1036)/SUM(G990:G1012)))),\"n/a\"))","v":4.110240574378623},{"$f":"(IF(OR($C987<>\"n/a\",H987<>\"n/a\"),IF(SUM(H990:H1012)=0,0,IF((SUMPRODUCT(H990:H1012,H1014:H1036)/SUM(H990:H1012))<0,1,(SUMPRODUCT(H990:H1012,H1014:H1036)/SUM(H990:H1012)))),\"n/a\"))","v":3.8763520557987063},{"$f":"(IF(OR($C987<>\"n/a\",I987<>\"n/a\"),IF(SUM(I990:I1012)=0,0,IF((SUMPRODUCT(I990:I1012,I1014:I1036)/SUM(I990:I1012))<0,1,(SUMPRODUCT(I990:I1012,I1014:I1036)/SUM(I990:I1012)))),\"n/a\"))","v":3.6484702539131422},{"$f":"(IF(OR($C987<>\"n/a\",J987<>\"n/a\"),IF(SUM(J990:J1012)=0,0,IF((SUMPRODUCT(J990:J1012,J1014:J1036)/SUM(J990:J1012))<0,1,(SUMPRODUCT(J990:J1012,J1014:J1036)/SUM(J990:J1012)))),\"n/a\"))","v":3.4266660904780135},{"$f":"(IF(OR($C987<>\"n/a\",K987<>\"n/a\"),IF(SUM(K990:K1012)=0,0,IF((SUMPRODUCT(K990:K1012,K1014:K1036)/SUM(K990:K1012))<0,1,(SUMPRODUCT(K990:K1012,K1014:K1036)/SUM(K990:K1012)))),\"n/a\"))","v":3.2110116081656668},{"$f":"(IF(OR($C987<>\"n/a\",L987<>\"n/a\"),IF(SUM(L990:L1012)=0,0,IF((SUMPRODUCT(L990:L1012,L1014:L1036)/SUM(L990:L1012))<0,1,(SUMPRODUCT(L990:L1012,L1014:L1036)/SUM(L990:L1012)))),\"n/a\"))","v":3.0015799927976183},{"$f":"(IF(OR($C987<>\"n/a\",M987<>\"n/a\"),IF(SUM(M990:M1012)=0,0,IF((SUMPRODUCT(M990:M1012,M1014:M1036)/SUM(M990:M1012))<0,1,(SUMPRODUCT(M990:M1012,M1014:M1036)/SUM(M990:M1012)))),\"n/a\"))","v":2.7984455961087509},{"$f":"(IF(OR($C987<>\"n/a\",N987<>\"n/a\"),IF(SUM(N990:N1012)=0,0,IF((SUMPRODUCT(N990:N1012,N1014:N1036)/SUM(N990:N1012))<0,1,(SUMPRODUCT(N990:N1012,N1014:N1036)/SUM(N990:N1012)))),\"n/a\"))","v":2.6016839590576555},{"$f":"(IF(OR($C987<>\"n/a\",O987<>\"n/a\"),IF(SUM(O990:O1012)=0,0,IF((SUMPRODUCT(O990:O1012,O1014:O1036)/SUM(O990:O1012))<0,1,(SUMPRODUCT(O990:O1012,O1014:O1036)/SUM(O990:O1012)))),\"n/a\"))","v":2.4113718356984855},{"$f":"(IF(OR($C987<>\"n/a\",P987<>\"n/a\"),IF(SUM(P990:P1012)=0,0,IF((SUMPRODUCT(P990:P1012,P1014:P1036)/SUM(P990:P1012))<0,1,(SUMPRODUCT(P990:P1012,P1014:P1036)/SUM(P990:P1012)))),\"n/a\"))","v":2.2275872176301581},{"$f":"(IF(OR($C987<>\"n/a\",Q987<>\"n/a\"),IF(SUM(Q990:Q1012)=0,0,IF((SUMPRODUCT(Q990:Q1012,Q1014:Q1036)/SUM(Q990:Q1012))<0,1,(SUMPRODUCT(Q990:Q1012,Q1014:Q1036)/SUM(Q990:Q1012)))),\"n/a\"))","v":2.0504093590392478},{"$f":"(IF(OR($C987<>\"n/a\",R987<>\"n/a\"),IF(SUM(R990:R1012)=0,0,IF((SUMPRODUCT(R990:R1012,R1014:R1036)/SUM(R990:R1012))<0,1,(SUMPRODUCT(R990:R1012,R1014:R1036)/SUM(R990:R1012)))),\"n/a\"))","v":1.8799188023534874},{"$f":"(IF(OR($C987<>\"n/a\",S987<>\"n/a\"),IF(SUM(S990:S1012)=0,0,IF((SUMPRODUCT(S990:S1012,S1014:S1036)/SUM(S990:S1012))<0,1,(SUMPRODUCT(S990:S1012,S1014:S1036)/SUM(S990:S1012)))),\"n/a\"))","v":1.7161974045232871},{"$f":"(IF(OR($C987<>\"n/a\",T987<>\"n/a\"),IF(SUM(T990:T1012)=0,0,IF((SUMPRODUCT(T990:T1012,T1014:T1036)/SUM(T990:T1012))<0,1,(SUMPRODUCT(T990:T1012,T1014:T1036)/SUM(T990:T1012)))),\"n/a\"))","v":1.559328363949303},{"$f":"(IF(OR($C987<>\"n/a\",U987<>\"n/a\"),IF(SUM(U990:U1012)=0,0,IF((SUMPRODUCT(U990:U1012,U1014:U1036)/SUM(U990:U1012))<0,1,(SUMPRODUCT(U990:U1012,U1014:U1036)/SUM(U990:U1012)))),\"n/a\"))","v":1.4093962480746496},{"$f":"(IF(OR($C987<>\"n/a\",V987<>\"n/a\"),IF(SUM(V990:V1012)=0,0,IF((SUMPRODUCT(V990:V1012,V1014:V1036)/SUM(V990:V1012))<0,1,(SUMPRODUCT(V990:V1012,V1014:V1036)/SUM(V990:V1012)))),\"n/a\"))","v":1.2664870216609747},{"$f":"(IF(OR($C987<>\"n/a\",W987<>\"n/a\"),IF(SUM(W990:W1012)=0,0,IF((SUMPRODUCT(W990:W1012,W1014:W1036)/SUM(W990:W1012))<0,1,(SUMPRODUCT(W990:W1012,W1014:W1036)/SUM(W990:W1012)))),\"n/a\"))","v":1.1306880757682589}]
[]
["Asset Class 20",{"$f":"VLOOKUP($A1039,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Underground Low Voltage Lines"}]
[{"$f":"VALUE(REPLACE(A1039,1,12,\"\"))","v":20},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1040,0)","v":104.31450343011325},{"$f":"OFFSET('RFM input'!H$60,$A1040,0)-OFFSET('RFM input'!H$114,$A1040,0)-OFFSET('RFM input'!H$168,$A1040,0)","v":4.4960827171622864},{"$f":"OFFSET('RFM input'!I$60,$A1040,0)-OFFSET('RFM input'!I$114,$A1040,0)-OFFSET('RFM input'!I$168,$A1040,0)","v":4.5966307808745128},{"$f":"OFFSET('RFM input'!J$60,$A1040,0)-OFFSET('RFM input'!J$114,$A1040,0)-OFFSET('RFM input'!J$168,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1040,0)-OFFSET('RFM input'!K$114,$A1040,0)-OFFSET('RFM input'!K$168,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1040,0)-OFFSET('RFM input'!L$114,$A1040,0)-OFFSET('RFM input'!L$168,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1040,0)-OFFSET('RFM input'!M$114,$A1040,0)-OFFSET('RFM input'!M$168,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1040,0)-OFFSET('RFM input'!N$114,$A1040,0)-OFFSET('RFM input'!N$168,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1040,0)-OFFSET('RFM input'!O$114,$A1040,0)-OFFSET('RFM input'!O$168,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1040,0)-OFFSET('RFM input'!P$114,$A1040,0)-OFFSET('RFM input'!P$168,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1040,0)-OFFSET('RFM input'!Q$114,$A1040,0)-OFFSET('RFM input'!Q$168,$A1040,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1040,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":60}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1040,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1040,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1040,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1040,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1040,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1040,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1040,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1040,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1040,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1040,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1040,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1040,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1040,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1040,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1040,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1040,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1040,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1040,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1040,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1040,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D1068=\"n/a\",0,IF(AND(D1042=0,C1044=0),0,\nIF(AND(D1042<>0,C1044=0),(D1042/D$10),\nIF(AND(D1043<>0,C1044<>0),(C1044-(C1044/C1068))+(D1042/D$10),\nIF(C1068<1,0,(C1044-(C1044/C1068)))))))","v":0},{"$f":"IF(E1068=\"n/a\",0,IF(AND(E1042=0,D1044=0),0,\nIF(AND(E1042<>0,D1044=0),(E1042/E$10),\nIF(AND(E1043<>0,D1044<>0),(D1044-(D1044/D1068))+(E1042/E$10),\nIF(D1068<1,0,(D1044-(D1044/D1068)))))))","v":0},{"$f":"IF(F1068=\"n/a\",0,IF(AND(F1042=0,E1044=0),0,\nIF(AND(F1042<>0,E1044=0),(F1042/F$10),\nIF(AND(F1043<>0,E1044<>0),(E1044-(E1044/E1068))+(F1042/F$10),\nIF(E1068<1,0,(E1044-(E1044/E1068)))))))","v":0},{"$f":"IF(G1068=\"n/a\",0,IF(AND(G1042=0,F1044=0),0,\nIF(AND(G1042<>0,F1044=0),(G1042/G$10),\nIF(AND(G1043<>0,F1044<>0),(F1044-(F1044/F1068))+(G1042/G$10),\nIF(F1068<1,0,(F1044-(F1044/F1068)))))))","v":0},{"$f":"IF(H1068=\"n/a\",0,IF(AND(H1042=0,G1044=0),0,\nIF(AND(H1042<>0,G1044=0),(H1042/H$10),\nIF(AND(H1043<>0,G1044<>0),(G1044-(G1044/G1068))+(H1042/H$10),\nIF(G1068<1,0,(G1044-(G1044/G1068)))))))","v":0},{"$f":"IF(I1068=\"n/a\",0,IF(AND(I1042=0,H1044=0),0,\nIF(AND(I1042<>0,H1044=0),(I1042/I$10),\nIF(AND(I1043<>0,H1044<>0),(H1044-(H1044/H1068))+(I1042/I$10),\nIF(H1068<1,0,(H1044-(H1044/H1068)))))))","v":0},{"$f":"IF(J1068=\"n/a\",0,IF(AND(J1042=0,I1044=0),0,\nIF(AND(J1042<>0,I1044=0),(J1042/J$10),\nIF(AND(J1043<>0,I1044<>0),(I1044-(I1044/I1068))+(J1042/J$10),\nIF(I1068<1,0,(I1044-(I1044/I1068)))))))","v":0},{"$f":"IF(K1068=\"n/a\",0,IF(AND(K1042=0,J1044=0),0,\nIF(AND(K1042<>0,J1044=0),(K1042/K$10),\nIF(AND(K1043<>0,J1044<>0),(J1044-(J1044/J1068))+(K1042/K$10),\nIF(J1068<1,0,(J1044-(J1044/J1068)))))))","v":0},{"$f":"IF(L1068=\"n/a\",0,IF(AND(L1042=0,K1044=0),0,\nIF(AND(L1042<>0,K1044=0),(L1042/L$10),\nIF(AND(L1043<>0,K1044<>0),(K1044-(K1044/K1068))+(L1042/L$10),\nIF(K1068<1,0,(K1044-(K1044/K1068)))))))","v":0},{"$f":"IF(M1068=\"n/a\",0,IF(AND(M1042=0,L1044=0),0,\nIF(AND(M1042<>0,L1044=0),(M1042/M$10),\nIF(AND(M1043<>0,L1044<>0),(L1044-(L1044/L1068))+(M1042/M$10),\nIF(L1068<1,0,(L1044-(L1044/L1068)))))))","v":0},{"$f":"IF(N1068=\"n/a\",0,IF(AND(N1042=0,M1044=0),0,\nIF(AND(N1042<>0,M1044=0),(N1042/N$10),\nIF(AND(N1043<>0,M1044<>0),(M1044-(M1044/M1068))+(N1042/N$10),\nIF(M1068<1,0,(M1044-(M1044/M1068)))))))","v":0},{"$f":"IF(O1068=\"n/a\",0,IF(AND(O1042=0,N1044=0),0,\nIF(AND(O1042<>0,N1044=0),(O1042/O$10),\nIF(AND(O1043<>0,N1044<>0),(N1044-(N1044/N1068))+(O1042/O$10),\nIF(N1068<1,0,(N1044-(N1044/N1068)))))))","v":0},{"$f":"IF(P1068=\"n/a\",0,IF(AND(P1042=0,O1044=0),0,\nIF(AND(P1042<>0,O1044=0),(P1042/P$10),\nIF(AND(P1043<>0,O1044<>0),(O1044-(O1044/O1068))+(P1042/P$10),\nIF(O1068<1,0,(O1044-(O1044/O1068)))))))","v":0},{"$f":"IF(Q1068=\"n/a\",0,IF(AND(Q1042=0,P1044=0),0,\nIF(AND(Q1042<>0,P1044=0),(Q1042/Q$10),\nIF(AND(Q1043<>0,P1044<>0),(P1044-(P1044/P1068))+(Q1042/Q$10),\nIF(P1068<1,0,(P1044-(P1044/P1068)))))))","v":0},{"$f":"IF(R1068=\"n/a\",0,IF(AND(R1042=0,Q1044=0),0,\nIF(AND(R1042<>0,Q1044=0),(R1042/R$10),\nIF(AND(R1043<>0,Q1044<>0),(Q1044-(Q1044/Q1068))+(R1042/R$10),\nIF(Q1068<1,0,(Q1044-(Q1044/Q1068)))))))","v":0},{"$f":"IF(S1068=\"n/a\",0,IF(AND(S1042=0,R1044=0),0,\nIF(AND(S1042<>0,R1044=0),(S1042/S$10),\nIF(AND(S1043<>0,R1044<>0),(R1044-(R1044/R1068))+(S1042/S$10),\nIF(R1068<1,0,(R1044-(R1044/R1068)))))))","v":0},{"$f":"IF(T1068=\"n/a\",0,IF(AND(T1042=0,S1044=0),0,\nIF(AND(T1042<>0,S1044=0),(T1042/T$10),\nIF(AND(T1043<>0,S1044<>0),(S1044-(S1044/S1068))+(T1042/T$10),\nIF(S1068<1,0,(S1044-(S1044/S1068)))))))","v":0},{"$f":"IF(U1068=\"n/a\",0,IF(AND(U1042=0,T1044=0),0,\nIF(AND(U1042<>0,T1044=0),(U1042/U$10),\nIF(AND(U1043<>0,T1044<>0),(T1044-(T1044/T1068))+(U1042/U$10),\nIF(T1068<1,0,(T1044-(T1044/T1068)))))))","v":0},{"$f":"IF(V1068=\"n/a\",0,IF(AND(V1042=0,U1044=0),0,\nIF(AND(V1042<>0,U1044=0),(V1042/V$10),\nIF(AND(V1043<>0,U1044<>0),(U1044-(U1044/U1068))+(V1042/V$10),\nIF(U1068<1,0,(U1044-(U1044/U1068)))))))","v":0},{"$f":"IF(W1068=\"n/a\",0,IF(AND(W1042=0,V1044=0),0,\nIF(AND(W1042<>0,V1044=0),(W1042/W$10),\nIF(AND(W1043<>0,V1044<>0),(V1044-(V1044/V1068))+(W1042/W$10),\nIF(V1068<1,0,(V1044-(V1044/V1068)))))))","v":0}]
[{"$f":"A1044+1","v":0},"Depreciated starting RAB",{"$f":"C1040/C$10","v":104.31450343011325},{"$f":"IF(C1069=\"n/a\",C1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,C1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,C1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325},{"$f":"IF(D1069=\"n/a\",D1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,D1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,D1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325},{"$f":"IF(E1069=\"n/a\",E1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,E1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,E1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325},{"$f":"IF(F1069=\"n/a\",F1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,F1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,F1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325},{"$f":"IF(G1069=\"n/a\",G1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,G1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,G1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325},{"$f":"IF(H1069=\"n/a\",H1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325},{"$f":"IF(I1069=\"n/a\",I1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,I1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,I1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325},{"$f":"IF(J1069=\"n/a\",J1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,J1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,J1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325},{"$f":"IF(K1069=\"n/a\",K1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,K1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,K1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325},{"$f":"IF(L1069=\"n/a\",L1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,L1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,L1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325},{"$f":"IF(M1069=\"n/a\",M1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,M1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,M1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325},{"$f":"IF(N1069=\"n/a\",N1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,N1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,N1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325},{"$f":"IF(O1069=\"n/a\",O1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,O1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,O1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325},{"$f":"IF(P1069=\"n/a\",P1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,P1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,P1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325},{"$f":"IF(Q1069=\"n/a\",Q1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,Q1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,Q1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325},{"$f":"IF(R1069=\"n/a\",R1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,R1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,R1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325},{"$f":"IF(S1069=\"n/a\",S1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,S1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,S1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325},{"$f":"IF(T1069=\"n/a\",T1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,T1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,T1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325},{"$f":"IF(U1069=\"n/a\",U1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,U1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,U1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325},{"$f":"IF(V1069=\"n/a\",V1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,V1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,V1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":104.31450343011325}]
[{"$f":"A1045+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1046)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D1046,-($A1046+5),0)*((1+D$11)^0.5)/D$10)","v":4.5210489999338908},{"$f":"IF(D1070=\"n/a\",D1046,IFERROR(IF((OFFSET($C1046,0,$A1046))<0,\nMIN(0,D1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046)))),\nMAX(0,D1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046))))),0))","v":4.445698183268326},4.3703473666027612,4.2949965499371965,4.2196457332716317,4.144294916606067,4.0689440999405022,3.9935932832749375,3.9182424666093727,3.8428916499438079,3.7675408332782432,3.6921900166126784,3.6168391999471137,3.5414883832815489,3.4661375666159842,3.3907867499504194,3.3154359332848546,3.2400851166192899,3.1647342999537251,3.0893834832881604]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E1047,-($A1047+5),0)*((1+E$11)^0.5)/E$10)","v":4.54688657336985},{"$f":"IF(E1071=\"n/a\",E1047,IFERROR(IF((OFFSET($C1047,0,$A1047))<0,\nMIN(0,E1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047)))),\nMAX(0,E1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047))))),0))","v":4.4711051304803524},4.3953236875908548,4.3195422447013572,4.2437608018118596,4.1679793589223619,4.0921979160328643,4.0164164731433667,3.9406350302538691,3.8648535873643715,3.7890721444748738,3.7132907015853762,3.6375092586958786,3.561727815806381,3.4859463729168834,3.4101649300273857,3.3343834871378881,3.2586020442483905,3.1828206013588929]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F1048,-($A1048+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1072=\"n/a\",F1048,IFERROR(IF((OFFSET($C1048,0,$A1048))<0,\nMIN(0,F1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048)))),\nMAX(0,F1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G1049,-($A1049+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1073=\"n/a\",G1049,IFERROR(IF((OFFSET($C1049,0,$A1049))<0,\nMIN(0,G1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049)))),\nMAX(0,G1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H1050,-($A1050+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1074=\"n/a\",H1050,IFERROR(IF((OFFSET($C1050,0,$A1050))<0,\nMIN(0,H1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050)))),\nMAX(0,H1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I1051,-($A1051+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1075=\"n/a\",I1051,IFERROR(IF((OFFSET($C1051,0,$A1051))<0,\nMIN(0,I1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051)))),\nMAX(0,I1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1052,-($A1052+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1076=\"n/a\",J1052,IFERROR(IF((OFFSET($C1052,0,$A1052))<0,\nMIN(0,J1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052)))),\nMAX(0,J1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1053,-($A1053+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1077=\"n/a\",K1053,IFERROR(IF((OFFSET($C1053,0,$A1053))<0,\nMIN(0,K1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053)))),\nMAX(0,K1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1054,-($A1054+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1078=\"n/a\",L1054,IFERROR(IF((OFFSET($C1054,0,$A1054))<0,\nMIN(0,L1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054)))),\nMAX(0,L1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1055,-($A1055+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1079=\"n/a\",M1055,IFERROR(IF((OFFSET($C1055,0,$A1055))<0,\nMIN(0,M1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055)))),\nMAX(0,M1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1056,-($A1056+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1080=\"n/a\",N1056,IFERROR(IF((OFFSET($C1056,0,$A1056))<0,\nMIN(0,N1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056)))),\nMAX(0,N1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1057,-($A1057+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1081=\"n/a\",O1057,IFERROR(IF((OFFSET($C1057,0,$A1057))<0,\nMIN(0,O1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057)))),\nMAX(0,O1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1058,-($A1058+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1082=\"n/a\",P1058,IFERROR(IF((OFFSET($C1058,0,$A1058))<0,\nMIN(0,P1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058)))),\nMAX(0,P1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1059,-($A1059+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1083=\"n/a\",Q1059,IFERROR(IF((OFFSET($C1059,0,$A1059))<0,\nMIN(0,Q1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059)))),\nMAX(0,Q1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1060,-($A1060+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1084=\"n/a\",R1060,IFERROR(IF((OFFSET($C1060,0,$A1060))<0,\nMIN(0,R1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060)))),\nMAX(0,R1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1061,-($A1061+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1085=\"n/a\",S1061,IFERROR(IF((OFFSET($C1061,0,$A1061))<0,\nMIN(0,S1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1056,-$A1060,$A1061)))),\nMAX(0,S1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1056,-$A1060,$A1061))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1062,-($A1062+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1086=\"n/a\",T1062,IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,T1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1057,-$A1061,$A1062)))),\nMAX(0,T1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1057,-$A1061,$A1062))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1063,-($A1063+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1087=\"n/a\",U1063,IFERROR(IF((OFFSET($C1063,0,$A1063))<0,\nMIN(0,U1063-(OFFSET($C1063,0,$A1063)/(OFFSET($C1058,-$A1062,$A1063)))),\nMAX(0,U1063-(OFFSET($C1063,0,$A1063)/(OFFSET($C1058,-$A1062,$A1063))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1064,-($A1064+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1088=\"n/a\",V1064,IFERROR(IF((OFFSET($C1064,0,$A1064))<0,\nMIN(0,V1064-(OFFSET($C1064,0,$A1064)/(OFFSET($C1059,-$A1063,$A1064)))),\nMAX(0,V1064-(OFFSET($C1064,0,$A1064)/(OFFSET($C1059,-$A1063,$A1064))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1065)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1065,-($A1065+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1068=\"n/a\",\"n/a\",IF(AND(C1068<1,D1042=0),0,\nIF(D1042=0,C1068-1,\nIF(C1068<1,D1043,\n(((C1068-1)*(C1044-(C1044/(C1068))))+((D1042/D$10)*D1043))/(D1044)))))","v":0},0,0,0,0,{"$f":"IF(H1068=\"n/a\",\"n/a\",IF(AND(H1068<1,I1042=0),0,\nIF(I1042=0,H1068-1,\nIF(H1068<1,I1043,\n(((H1068-1)*(H1044-(H1044/(H1068))))+((I1042/I$10)*I1043))/(I1044)))))","v":0},{"$f":"IF(I1068=\"n/a\",\"n/a\",IF(AND(I1068<1,J1042=0),0,\nIF(J1042=0,I1068-1,\nIF(I1068<1,J1043,\n(((I1068-1)*(I1044-(I1044/(I1068))))+((J1042/J$10)*J1043))/(J1044)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1069,(-$A1045-ROWS(C1041:C1068)),0)","v":"n/a"},{"$f":"IF(C1069=\"n/a\",\"n/a\",MAX(0,C1069-1))","v":"n/a"},{"$f":"IF(D1069=\"n/a\",\"n/a\",MAX(0,D1069-1))","v":"n/a"},{"$f":"IF(E1069=\"n/a\",\"n/a\",MAX(0,E1069-1))","v":"n/a"},{"$f":"IF(F1069=\"n/a\",\"n/a\",MAX(0,F1069-1))","v":"n/a"},{"$f":"IF(G1069=\"n/a\",\"n/a\",MAX(0,G1069-1))","v":"n/a"},{"$f":"IF(H1069=\"n/a\",\"n/a\",MAX(0,H1069-1))","v":"n/a"},{"$f":"IF(I1069=\"n/a\",\"n/a\",MAX(0,I1069-1))","v":"n/a"},{"$f":"IF(J1069=\"n/a\",\"n/a\",MAX(0,J1069-1))","v":"n/a"},{"$f":"IF(K1069=\"n/a\",\"n/a\",MAX(0,K1069-1))","v":"n/a"},{"$f":"IF(L1069=\"n/a\",\"n/a\",MAX(0,L1069-1))","v":"n/a"},{"$f":"IF(M1069=\"n/a\",\"n/a\",MAX(0,M1069-1))","v":"n/a"},{"$f":"IF(N1069=\"n/a\",\"n/a\",MAX(0,N1069-1))","v":"n/a"},{"$f":"IF(O1069=\"n/a\",\"n/a\",MAX(0,O1069-1))","v":"n/a"},{"$f":"IF(P1069=\"n/a\",\"n/a\",MAX(0,P1069-1))","v":"n/a"},{"$f":"IF(Q1069=\"n/a\",\"n/a\",MAX(0,Q1069-1))","v":"n/a"},{"$f":"IF(R1069=\"n/a\",\"n/a\",MAX(0,R1069-1))","v":"n/a"},{"$f":"IF(S1069=\"n/a\",\"n/a\",MAX(0,S1069-1))","v":"n/a"},{"$f":"IF(T1069=\"n/a\",\"n/a\",MAX(0,T1069-1))","v":"n/a"},{"$f":"IF(U1069=\"n/a\",\"n/a\",MAX(0,U1069-1))","v":"n/a"},{"$f":"IF(V1069=\"n/a\",\"n/a\",MAX(0,V1069-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1046)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1070,(-$A1046-ROWS(D1042:D1069)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1071,(-$A1047-ROWS(E1043:E1070)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1072,(-$A1048-ROWS(F1044:F1071)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1073,(-$A1049-ROWS(G1045:G1072)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1074,(-$A1050-ROWS(H1046:H1073)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1075,(-$A1051-ROWS(I1047:I1074)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1076,(-$A1052-ROWS(J1048:J1075)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1077,(-$A1053-ROWS(K1049:K1076)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1078,(-$A1054-ROWS(L1050:L1077)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1079,(-$A1055-ROWS(M1051:M1078)),0)","v":60},59,58,57,56,55,54,53,52,51,50]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1080,(-$A1056-ROWS(N1052:N1079)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1081,(-$A1057-ROWS(O1053:O1080)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1082,(-$A1058-ROWS(P1054:P1081)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1083,(-$A1059-ROWS(Q1055:Q1082)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1084,(-$A1060-ROWS(R1056:R1083)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1085,(-$A1061-ROWS(S1057:S1084)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1086,(-$A1062-ROWS(T1058:T1085)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1087,(-$A1063-ROWS(U1059:U1086)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1088,(-$A1064-ROWS(V1060:V1087)),0)","v":0},{"$f":"IF(V1088=\"n/a\",\"n/a\",MAX(0,V1088-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1089,(-$A1065-ROWS(W1061:W1088)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1041<>\"n/a\",C1041<>\"n/a\"),IF(SUM(C1044:C1066)=0,0,IF((SUMPRODUCT(C1044:C1066,C1068:C1090)/SUM(C1044:C1066))<0,1,(SUMPRODUCT(C1044:C1066,C1068:C1090)/SUM(C1044:C1066)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1041<>\"n/a\",D1041<>\"n/a\"),IF(SUM(D1044:D1066)=0,0,IF((SUMPRODUCT(D1044:D1066,D1068:D1090)/SUM(D1044:D1066))<0,1,(SUMPRODUCT(D1044:D1066,D1068:D1090)/SUM(D1044:D1066)))),\"n/a\"))","v":2.4924111095993626},{"$f":"(IF(OR($C1041<>\"n/a\",E1041<>\"n/a\"),IF(SUM(E1044:E1066)=0,0,IF((SUMPRODUCT(E1044:E1066,E1068:E1090)/SUM(E1044:E1066))<0,1,(SUMPRODUCT(E1044:E1066,E1068:E1090)/SUM(E1044:E1066)))),\"n/a\"))","v":4.7226470627597568},{"$f":"(IF(OR($C1041<>\"n/a\",F1041<>\"n/a\"),IF(SUM(F1044:F1066)=0,0,IF((SUMPRODUCT(F1044:F1066,F1068:F1090)/SUM(F1044:F1066))<0,1,(SUMPRODUCT(F1044:F1066,F1068:F1090)/SUM(F1044:F1066)))),\"n/a\"))","v":4.5713488585091513},{"$f":"(IF(OR($C1041<>\"n/a\",G1041<>\"n/a\"),IF(SUM(G1044:G1066)=0,0,IF((SUMPRODUCT(G1044:G1066,G1068:G1090)/SUM(G1044:G1066))<0,1,(SUMPRODUCT(G1044:G1066,G1068:G1090)/SUM(G1044:G1066)))),\"n/a\"))","v":4.4223207559394684},{"$f":"(IF(OR($C1041<>\"n/a\",H1041<>\"n/a\"),IF(SUM(H1044:H1066)=0,0,IF((SUMPRODUCT(H1044:H1066,H1068:H1090)/SUM(H1044:H1066))<0,1,(SUMPRODUCT(H1044:H1066,H1068:H1090)/SUM(H1044:H1066)))),\"n/a\"))","v":4.2755718753264942},{"$f":"(IF(OR($C1041<>\"n/a\",I1041<>\"n/a\"),IF(SUM(I1044:I1066)=0,0,IF((SUMPRODUCT(I1044:I1066,I1068:I1090)/SUM(I1044:I1066))<0,1,(SUMPRODUCT(I1044:I1066,I1068:I1090)/SUM(I1044:I1066)))),\"n/a\"))","v":4.1311113858665705},{"$f":"(IF(OR($C1041<>\"n/a\",J1041<>\"n/a\"),IF(SUM(J1044:J1066)=0,0,IF((SUMPRODUCT(J1044:J1066,J1068:J1090)/SUM(J1044:J1066))<0,1,(SUMPRODUCT(J1044:J1066,J1068:J1090)/SUM(J1044:J1066)))),\"n/a\"))","v":3.9889485060050416},{"$f":"(IF(OR($C1041<>\"n/a\",K1041<>\"n/a\"),IF(SUM(K1044:K1066)=0,0,IF((SUMPRODUCT(K1044:K1066,K1068:K1090)/SUM(K1044:K1066))<0,1,(SUMPRODUCT(K1044:K1066,K1068:K1090)/SUM(K1044:K1066)))),\"n/a\"))","v":3.8490925037673529},{"$f":"(IF(OR($C1041<>\"n/a\",L1041<>\"n/a\"),IF(SUM(L1044:L1066)=0,0,IF((SUMPRODUCT(L1044:L1066,L1068:L1090)/SUM(L1044:L1066))<0,1,(SUMPRODUCT(L1044:L1066,L1068:L1090)/SUM(L1044:L1066)))),\"n/a\"))","v":3.7115526970928183},{"$f":"(IF(OR($C1041<>\"n/a\",M1041<>\"n/a\"),IF(SUM(M1044:M1066)=0,0,IF((SUMPRODUCT(M1044:M1066,M1068:M1090)/SUM(M1044:M1066))<0,1,(SUMPRODUCT(M1044:M1066,M1068:M1090)/SUM(M1044:M1066)))),\"n/a\"))","v":3.5763384541711054},{"$f":"(IF(OR($C1041<>\"n/a\",N1041<>\"n/a\"),IF(SUM(N1044:N1066)=0,0,IF((SUMPRODUCT(N1044:N1066,N1068:N1090)/SUM(N1044:N1066))<0,1,(SUMPRODUCT(N1044:N1066,N1068:N1090)/SUM(N1044:N1066)))),\"n/a\"))","v":3.4434591937814232},{"$f":"(IF(OR($C1041<>\"n/a\",O1041<>\"n/a\"),IF(SUM(O1044:O1066)=0,0,IF((SUMPRODUCT(O1044:O1066,O1068:O1090)/SUM(O1044:O1066))<0,1,(SUMPRODUCT(O1044:O1066,O1068:O1090)/SUM(O1044:O1066)))),\"n/a\"))","v":3.312924385634477},{"$f":"(IF(OR($C1041<>\"n/a\",P1041<>\"n/a\"),IF(SUM(P1044:P1066)=0,0,IF((SUMPRODUCT(P1044:P1066,P1068:P1090)/SUM(P1044:P1066))<0,1,(SUMPRODUCT(P1044:P1066,P1068:P1090)/SUM(P1044:P1066)))),\"n/a\"))","v":3.1847435507171964},{"$f":"(IF(OR($C1041<>\"n/a\",Q1041<>\"n/a\"),IF(SUM(Q1044:Q1066)=0,0,IF((SUMPRODUCT(Q1044:Q1066,Q1068:Q1090)/SUM(Q1044:Q1066))<0,1,(SUMPRODUCT(Q1044:Q1066,Q1068:Q1090)/SUM(Q1044:Q1066)))),\"n/a\"))","v":3.0589262616402628},{"$f":"(IF(OR($C1041<>\"n/a\",R1041<>\"n/a\"),IF(SUM(R1044:R1066)=0,0,IF((SUMPRODUCT(R1044:R1066,R1068:R1090)/SUM(R1044:R1066))<0,1,(SUMPRODUCT(R1044:R1066,R1068:R1090)/SUM(R1044:R1066)))),\"n/a\"))","v":2.9354821429884752},{"$f":"(IF(OR($C1041<>\"n/a\",S1041<>\"n/a\"),IF(SUM(S1044:S1066)=0,0,IF((SUMPRODUCT(S1044:S1066,S1068:S1090)/SUM(S1044:S1066))<0,1,(SUMPRODUCT(S1044:S1066,S1068:S1090)/SUM(S1044:S1066)))),\"n/a\"))","v":2.8144208716739643},{"$f":"(IF(OR($C1041<>\"n/a\",T1041<>\"n/a\"),IF(SUM(T1044:T1066)=0,0,IF((SUMPRODUCT(T1044:T1066,T1068:T1090)/SUM(T1044:T1066))<0,1,(SUMPRODUCT(T1044:T1066,T1068:T1090)/SUM(T1044:T1066)))),\"n/a\"))","v":2.695752177292301},{"$f":"(IF(OR($C1041<>\"n/a\",U1041<>\"n/a\"),IF(SUM(U1044:U1066)=0,0,IF((SUMPRODUCT(U1044:U1066,U1068:U1090)/SUM(U1044:U1066))<0,1,(SUMPRODUCT(U1044:U1066,U1068:U1090)/SUM(U1044:U1066)))),\"n/a\"))","v":2.5794858424815077},{"$f":"(IF(OR($C1041<>\"n/a\",V1041<>\"n/a\"),IF(SUM(V1044:V1066)=0,0,IF((SUMPRODUCT(V1044:V1066,V1068:V1090)/SUM(V1044:V1066))<0,1,(SUMPRODUCT(V1044:V1066,V1068:V1090)/SUM(V1044:V1066)))),\"n/a\"))","v":2.4656317032840125},{"$f":"(IF(OR($C1041<>\"n/a\",W1041<>\"n/a\"),IF(SUM(W1044:W1066)=0,0,IF((SUMPRODUCT(W1044:W1066,W1068:W1090)/SUM(W1044:W1066))<0,1,(SUMPRODUCT(W1044:W1066,W1068:W1090)/SUM(W1044:W1066)))),\"n/a\"))","v":2.3541996495115782}]
[]
["Asset Class 21",{"$f":"VLOOKUP($A1093,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Underground Low Voltage Common Trench"}]
[{"$f":"VALUE(REPLACE(A1093,1,12,\"\"))","v":21},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1094,0)","v":44.325384748275312},{"$f":"OFFSET('RFM input'!H$60,$A1094,0)-OFFSET('RFM input'!H$114,$A1094,0)-OFFSET('RFM input'!H$168,$A1094,0)","v":0.8988863645265841},{"$f":"OFFSET('RFM input'!I$60,$A1094,0)-OFFSET('RFM input'!I$114,$A1094,0)-OFFSET('RFM input'!I$168,$A1094,0)","v":0.92445225098229122},{"$f":"OFFSET('RFM input'!J$60,$A1094,0)-OFFSET('RFM input'!J$114,$A1094,0)-OFFSET('RFM input'!J$168,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1094,0)-OFFSET('RFM input'!K$114,$A1094,0)-OFFSET('RFM input'!K$168,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1094,0)-OFFSET('RFM input'!L$114,$A1094,0)-OFFSET('RFM input'!L$168,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1094,0)-OFFSET('RFM input'!M$114,$A1094,0)-OFFSET('RFM input'!M$168,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1094,0)-OFFSET('RFM input'!N$114,$A1094,0)-OFFSET('RFM input'!N$168,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1094,0)-OFFSET('RFM input'!O$114,$A1094,0)-OFFSET('RFM input'!O$168,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1094,0)-OFFSET('RFM input'!P$114,$A1094,0)-OFFSET('RFM input'!P$168,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1094,0)-OFFSET('RFM input'!Q$114,$A1094,0)-OFFSET('RFM input'!Q$168,$A1094,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1094,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":60}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1094,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1094,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1094,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1094,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1094,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1094,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1094,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1094,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1094,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1094,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1094,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1094,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1094,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1094,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1094,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1094,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1094,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1094,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1094,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1094,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D1122=\"n/a\",0,IF(AND(D1096=0,C1098=0),0,\nIF(AND(D1096<>0,C1098=0),(D1096/D$10),\nIF(AND(D1097<>0,C1098<>0),(C1098-(C1098/C1122))+(D1096/D$10),\nIF(C1122<1,0,(C1098-(C1098/C1122)))))))","v":0},{"$f":"IF(E1122=\"n/a\",0,IF(AND(E1096=0,D1098=0),0,\nIF(AND(E1096<>0,D1098=0),(E1096/E$10),\nIF(AND(E1097<>0,D1098<>0),(D1098-(D1098/D1122))+(E1096/E$10),\nIF(D1122<1,0,(D1098-(D1098/D1122)))))))","v":0},{"$f":"IF(F1122=\"n/a\",0,IF(AND(F1096=0,E1098=0),0,\nIF(AND(F1096<>0,E1098=0),(F1096/F$10),\nIF(AND(F1097<>0,E1098<>0),(E1098-(E1098/E1122))+(F1096/F$10),\nIF(E1122<1,0,(E1098-(E1098/E1122)))))))","v":0},{"$f":"IF(G1122=\"n/a\",0,IF(AND(G1096=0,F1098=0),0,\nIF(AND(G1096<>0,F1098=0),(G1096/G$10),\nIF(AND(G1097<>0,F1098<>0),(F1098-(F1098/F1122))+(G1096/G$10),\nIF(F1122<1,0,(F1098-(F1098/F1122)))))))","v":0},{"$f":"IF(H1122=\"n/a\",0,IF(AND(H1096=0,G1098=0),0,\nIF(AND(H1096<>0,G1098=0),(H1096/H$10),\nIF(AND(H1097<>0,G1098<>0),(G1098-(G1098/G1122))+(H1096/H$10),\nIF(G1122<1,0,(G1098-(G1098/G1122)))))))","v":0},{"$f":"IF(I1122=\"n/a\",0,IF(AND(I1096=0,H1098=0),0,\nIF(AND(I1096<>0,H1098=0),(I1096/I$10),\nIF(AND(I1097<>0,H1098<>0),(H1098-(H1098/H1122))+(I1096/I$10),\nIF(H1122<1,0,(H1098-(H1098/H1122)))))))","v":0},{"$f":"IF(J1122=\"n/a\",0,IF(AND(J1096=0,I1098=0),0,\nIF(AND(J1096<>0,I1098=0),(J1096/J$10),\nIF(AND(J1097<>0,I1098<>0),(I1098-(I1098/I1122))+(J1096/J$10),\nIF(I1122<1,0,(I1098-(I1098/I1122)))))))","v":0},{"$f":"IF(K1122=\"n/a\",0,IF(AND(K1096=0,J1098=0),0,\nIF(AND(K1096<>0,J1098=0),(K1096/K$10),\nIF(AND(K1097<>0,J1098<>0),(J1098-(J1098/J1122))+(K1096/K$10),\nIF(J1122<1,0,(J1098-(J1098/J1122)))))))","v":0},{"$f":"IF(L1122=\"n/a\",0,IF(AND(L1096=0,K1098=0),0,\nIF(AND(L1096<>0,K1098=0),(L1096/L$10),\nIF(AND(L1097<>0,K1098<>0),(K1098-(K1098/K1122))+(L1096/L$10),\nIF(K1122<1,0,(K1098-(K1098/K1122)))))))","v":0},{"$f":"IF(M1122=\"n/a\",0,IF(AND(M1096=0,L1098=0),0,\nIF(AND(M1096<>0,L1098=0),(M1096/M$10),\nIF(AND(M1097<>0,L1098<>0),(L1098-(L1098/L1122))+(M1096/M$10),\nIF(L1122<1,0,(L1098-(L1098/L1122)))))))","v":0},{"$f":"IF(N1122=\"n/a\",0,IF(AND(N1096=0,M1098=0),0,\nIF(AND(N1096<>0,M1098=0),(N1096/N$10),\nIF(AND(N1097<>0,M1098<>0),(M1098-(M1098/M1122))+(N1096/N$10),\nIF(M1122<1,0,(M1098-(M1098/M1122)))))))","v":0},{"$f":"IF(O1122=\"n/a\",0,IF(AND(O1096=0,N1098=0),0,\nIF(AND(O1096<>0,N1098=0),(O1096/O$10),\nIF(AND(O1097<>0,N1098<>0),(N1098-(N1098/N1122))+(O1096/O$10),\nIF(N1122<1,0,(N1098-(N1098/N1122)))))))","v":0},{"$f":"IF(P1122=\"n/a\",0,IF(AND(P1096=0,O1098=0),0,\nIF(AND(P1096<>0,O1098=0),(P1096/P$10),\nIF(AND(P1097<>0,O1098<>0),(O1098-(O1098/O1122))+(P1096/P$10),\nIF(O1122<1,0,(O1098-(O1098/O1122)))))))","v":0},{"$f":"IF(Q1122=\"n/a\",0,IF(AND(Q1096=0,P1098=0),0,\nIF(AND(Q1096<>0,P1098=0),(Q1096/Q$10),\nIF(AND(Q1097<>0,P1098<>0),(P1098-(P1098/P1122))+(Q1096/Q$10),\nIF(P1122<1,0,(P1098-(P1098/P1122)))))))","v":0},{"$f":"IF(R1122=\"n/a\",0,IF(AND(R1096=0,Q1098=0),0,\nIF(AND(R1096<>0,Q1098=0),(R1096/R$10),\nIF(AND(R1097<>0,Q1098<>0),(Q1098-(Q1098/Q1122))+(R1096/R$10),\nIF(Q1122<1,0,(Q1098-(Q1098/Q1122)))))))","v":0},{"$f":"IF(S1122=\"n/a\",0,IF(AND(S1096=0,R1098=0),0,\nIF(AND(S1096<>0,R1098=0),(S1096/S$10),\nIF(AND(S1097<>0,R1098<>0),(R1098-(R1098/R1122))+(S1096/S$10),\nIF(R1122<1,0,(R1098-(R1098/R1122)))))))","v":0},{"$f":"IF(T1122=\"n/a\",0,IF(AND(T1096=0,S1098=0),0,\nIF(AND(T1096<>0,S1098=0),(T1096/T$10),\nIF(AND(T1097<>0,S1098<>0),(S1098-(S1098/S1122))+(T1096/T$10),\nIF(S1122<1,0,(S1098-(S1098/S1122)))))))","v":0},{"$f":"IF(U1122=\"n/a\",0,IF(AND(U1096=0,T1098=0),0,\nIF(AND(U1096<>0,T1098=0),(U1096/U$10),\nIF(AND(U1097<>0,T1098<>0),(T1098-(T1098/T1122))+(U1096/U$10),\nIF(T1122<1,0,(T1098-(T1098/T1122)))))))","v":0},{"$f":"IF(V1122=\"n/a\",0,IF(AND(V1096=0,U1098=0),0,\nIF(AND(V1096<>0,U1098=0),(V1096/V$10),\nIF(AND(V1097<>0,U1098<>0),(U1098-(U1098/U1122))+(V1096/V$10),\nIF(U1122<1,0,(U1098-(U1098/U1122)))))))","v":0},{"$f":"IF(W1122=\"n/a\",0,IF(AND(W1096=0,V1098=0),0,\nIF(AND(W1096<>0,V1098=0),(W1096/W$10),\nIF(AND(W1097<>0,V1098<>0),(V1098-(V1098/V1122))+(W1096/W$10),\nIF(V1122<1,0,(V1098-(V1098/V1122)))))))","v":0}]
[{"$f":"A1098+1","v":0},"Depreciated starting RAB",{"$f":"C1094/C$10","v":44.325384748275312},{"$f":"IF(C1123=\"n/a\",C1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,C1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,C1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312},{"$f":"IF(D1123=\"n/a\",D1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,D1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,D1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312},{"$f":"IF(E1123=\"n/a\",E1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,E1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,E1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312},{"$f":"IF(F1123=\"n/a\",F1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,F1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,F1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312},{"$f":"IF(G1123=\"n/a\",G1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,G1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,G1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312},{"$f":"IF(H1123=\"n/a\",H1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312},{"$f":"IF(I1123=\"n/a\",I1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,I1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,I1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312},{"$f":"IF(J1123=\"n/a\",J1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,J1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,J1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312},{"$f":"IF(K1123=\"n/a\",K1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,K1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,K1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312},{"$f":"IF(L1123=\"n/a\",L1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,L1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,L1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312},{"$f":"IF(M1123=\"n/a\",M1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,M1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,M1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312},{"$f":"IF(N1123=\"n/a\",N1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,N1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,N1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312},{"$f":"IF(O1123=\"n/a\",O1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,O1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,O1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312},{"$f":"IF(P1123=\"n/a\",P1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,P1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,P1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312},{"$f":"IF(Q1123=\"n/a\",Q1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,Q1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,Q1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312},{"$f":"IF(R1123=\"n/a\",R1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,R1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,R1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312},{"$f":"IF(S1123=\"n/a\",S1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,S1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,S1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312},{"$f":"IF(T1123=\"n/a\",T1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,T1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,T1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312},{"$f":"IF(U1123=\"n/a\",U1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,U1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,U1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312},{"$f":"IF(V1123=\"n/a\",V1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,V1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,V1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":44.325384748275312}]
[{"$f":"A1099+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1100)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D1100,-($A1100+5),0)*((1+D$11)^0.5)/D$10)","v":0.90387778763155624},{"$f":"IF(D1124=\"n/a\",D1100,IFERROR(IF((OFFSET($C1100,0,$A1100))<0,\nMIN(0,D1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100)))),\nMAX(0,D1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100))))),0))","v":0.88881315783769699},0.87374852804383774,0.85868389824997848,0.84361926845611923,0.82855463866225998,0.81349000886840073,0.79842537907454147,0.78336074928068222,0.76829611948682297,0.75323148969296372,0.73816685989910447,0.72310223010524521,0.70803760031138596,0.69297297051752671,0.67790834072366746,0.66284371092980821,0.64777908113594895,0.6327144513420897,0.61764982154823045]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E1101,-($A1101+5),0)*((1+E$11)^0.5)/E$10)","v":0.91444793547530012},{"$f":"IF(E1125=\"n/a\",E1101,IFERROR(IF((OFFSET($C1101,0,$A1101))<0,\nMIN(0,E1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101)))),\nMAX(0,E1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101))))),0))","v":0.89920713655071183},0.88396633762612353,0.86872553870153524,0.85348473977694694,0.83824394085235865,0.82300314192777035,0.80776234300318206,0.79252154407859376,0.77728074515400547,0.76203994622941718,0.74679914730482888,0.73155834838024059,0.71631754945565229,0.701076750531064,0.6858359516064757,0.67059515268188741,0.65535435375729911,0.64011355483271082]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F1102,-($A1102+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1126=\"n/a\",F1102,IFERROR(IF((OFFSET($C1102,0,$A1102))<0,\nMIN(0,F1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102)))),\nMAX(0,F1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G1103,-($A1103+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1127=\"n/a\",G1103,IFERROR(IF((OFFSET($C1103,0,$A1103))<0,\nMIN(0,G1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103)))),\nMAX(0,G1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H1104,-($A1104+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1128=\"n/a\",H1104,IFERROR(IF((OFFSET($C1104,0,$A1104))<0,\nMIN(0,H1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104)))),\nMAX(0,H1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I1105,-($A1105+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1129=\"n/a\",I1105,IFERROR(IF((OFFSET($C1105,0,$A1105))<0,\nMIN(0,I1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105)))),\nMAX(0,I1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1106,-($A1106+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1130=\"n/a\",J1106,IFERROR(IF((OFFSET($C1106,0,$A1106))<0,\nMIN(0,J1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106)))),\nMAX(0,J1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1107,-($A1107+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1131=\"n/a\",K1107,IFERROR(IF((OFFSET($C1107,0,$A1107))<0,\nMIN(0,K1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107)))),\nMAX(0,K1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1108,-($A1108+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1132=\"n/a\",L1108,IFERROR(IF((OFFSET($C1108,0,$A1108))<0,\nMIN(0,L1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108)))),\nMAX(0,L1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1109,-($A1109+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1133=\"n/a\",M1109,IFERROR(IF((OFFSET($C1109,0,$A1109))<0,\nMIN(0,M1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109)))),\nMAX(0,M1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1110,-($A1110+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1134=\"n/a\",N1110,IFERROR(IF((OFFSET($C1110,0,$A1110))<0,\nMIN(0,N1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110)))),\nMAX(0,N1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1111,-($A1111+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1135=\"n/a\",O1111,IFERROR(IF((OFFSET($C1111,0,$A1111))<0,\nMIN(0,O1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111)))),\nMAX(0,O1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1112,-($A1112+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1136=\"n/a\",P1112,IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,P1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112)))),\nMAX(0,P1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1113,-($A1113+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1137=\"n/a\",Q1113,IFERROR(IF((OFFSET($C1113,0,$A1113))<0,\nMIN(0,Q1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113)))),\nMAX(0,Q1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1114,-($A1114+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1138=\"n/a\",R1114,IFERROR(IF((OFFSET($C1114,0,$A1114))<0,\nMIN(0,R1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114)))),\nMAX(0,R1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1115,-($A1115+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1139=\"n/a\",S1115,IFERROR(IF((OFFSET($C1115,0,$A1115))<0,\nMIN(0,S1115-(OFFSET($C1115,0,$A1115)/(OFFSET($C1110,-$A1114,$A1115)))),\nMAX(0,S1115-(OFFSET($C1115,0,$A1115)/(OFFSET($C1110,-$A1114,$A1115))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1116,-($A1116+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1140=\"n/a\",T1116,IFERROR(IF((OFFSET($C1116,0,$A1116))<0,\nMIN(0,T1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1111,-$A1115,$A1116)))),\nMAX(0,T1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1111,-$A1115,$A1116))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1117,-($A1117+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1141=\"n/a\",U1117,IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,U1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1112,-$A1116,$A1117)))),\nMAX(0,U1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1112,-$A1116,$A1117))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1118,-($A1118+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1142=\"n/a\",V1118,IFERROR(IF((OFFSET($C1118,0,$A1118))<0,\nMIN(0,V1118-(OFFSET($C1118,0,$A1118)/(OFFSET($C1113,-$A1117,$A1118)))),\nMAX(0,V1118-(OFFSET($C1118,0,$A1118)/(OFFSET($C1113,-$A1117,$A1118))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1119)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1119,-($A1119+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1122=\"n/a\",\"n/a\",IF(AND(C1122<1,D1096=0),0,\nIF(D1096=0,C1122-1,\nIF(C1122<1,D1097,\n(((C1122-1)*(C1098-(C1098/(C1122))))+((D1096/D$10)*D1097))/(D1098)))))","v":0},0,0,0,0,{"$f":"IF(H1122=\"n/a\",\"n/a\",IF(AND(H1122<1,I1096=0),0,\nIF(I1096=0,H1122-1,\nIF(H1122<1,I1097,\n(((H1122-1)*(H1098-(H1098/(H1122))))+((I1096/I$10)*I1097))/(I1098)))))","v":0},{"$f":"IF(I1122=\"n/a\",\"n/a\",IF(AND(I1122<1,J1096=0),0,\nIF(J1096=0,I1122-1,\nIF(I1122<1,J1097,\n(((I1122-1)*(I1098-(I1098/(I1122))))+((J1096/J$10)*J1097))/(J1098)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1123,(-$A1099-ROWS(C1095:C1122)),0)","v":"n/a"},{"$f":"IF(C1123=\"n/a\",\"n/a\",MAX(0,C1123-1))","v":"n/a"},{"$f":"IF(D1123=\"n/a\",\"n/a\",MAX(0,D1123-1))","v":"n/a"},{"$f":"IF(E1123=\"n/a\",\"n/a\",MAX(0,E1123-1))","v":"n/a"},{"$f":"IF(F1123=\"n/a\",\"n/a\",MAX(0,F1123-1))","v":"n/a"},{"$f":"IF(G1123=\"n/a\",\"n/a\",MAX(0,G1123-1))","v":"n/a"},{"$f":"IF(H1123=\"n/a\",\"n/a\",MAX(0,H1123-1))","v":"n/a"},{"$f":"IF(I1123=\"n/a\",\"n/a\",MAX(0,I1123-1))","v":"n/a"},{"$f":"IF(J1123=\"n/a\",\"n/a\",MAX(0,J1123-1))","v":"n/a"},{"$f":"IF(K1123=\"n/a\",\"n/a\",MAX(0,K1123-1))","v":"n/a"},{"$f":"IF(L1123=\"n/a\",\"n/a\",MAX(0,L1123-1))","v":"n/a"},{"$f":"IF(M1123=\"n/a\",\"n/a\",MAX(0,M1123-1))","v":"n/a"},{"$f":"IF(N1123=\"n/a\",\"n/a\",MAX(0,N1123-1))","v":"n/a"},{"$f":"IF(O1123=\"n/a\",\"n/a\",MAX(0,O1123-1))","v":"n/a"},{"$f":"IF(P1123=\"n/a\",\"n/a\",MAX(0,P1123-1))","v":"n/a"},{"$f":"IF(Q1123=\"n/a\",\"n/a\",MAX(0,Q1123-1))","v":"n/a"},{"$f":"IF(R1123=\"n/a\",\"n/a\",MAX(0,R1123-1))","v":"n/a"},{"$f":"IF(S1123=\"n/a\",\"n/a\",MAX(0,S1123-1))","v":"n/a"},{"$f":"IF(T1123=\"n/a\",\"n/a\",MAX(0,T1123-1))","v":"n/a"},{"$f":"IF(U1123=\"n/a\",\"n/a\",MAX(0,U1123-1))","v":"n/a"},{"$f":"IF(V1123=\"n/a\",\"n/a\",MAX(0,V1123-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1100)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1124,(-$A1100-ROWS(D1096:D1123)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1125,(-$A1101-ROWS(E1097:E1124)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1126,(-$A1102-ROWS(F1098:F1125)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1127,(-$A1103-ROWS(G1099:G1126)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1128,(-$A1104-ROWS(H1100:H1127)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1129,(-$A1105-ROWS(I1101:I1128)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1130,(-$A1106-ROWS(J1102:J1129)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1131,(-$A1107-ROWS(K1103:K1130)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1132,(-$A1108-ROWS(L1104:L1131)),0)","v":60},59,58,57,56,55,54,53,52,51,50,49]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1133,(-$A1109-ROWS(M1105:M1132)),0)","v":60},59,58,57,56,55,54,53,52,51,50]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1134,(-$A1110-ROWS(N1106:N1133)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1135,(-$A1111-ROWS(O1107:O1134)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1136,(-$A1112-ROWS(P1108:P1135)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1137,(-$A1113-ROWS(Q1109:Q1136)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1138,(-$A1114-ROWS(R1110:R1137)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1139,(-$A1115-ROWS(S1111:S1138)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1140,(-$A1116-ROWS(T1112:T1139)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1141,(-$A1117-ROWS(U1113:U1140)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1142,(-$A1118-ROWS(V1114:V1141)),0)","v":0},{"$f":"IF(V1142=\"n/a\",\"n/a\",MAX(0,V1142-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1143,(-$A1119-ROWS(W1115:W1142)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1095<>\"n/a\",C1095<>\"n/a\"),IF(SUM(C1098:C1120)=0,0,IF((SUMPRODUCT(C1098:C1120,C1122:C1144)/SUM(C1098:C1120))<0,1,(SUMPRODUCT(C1098:C1120,C1122:C1144)/SUM(C1098:C1120)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1095<>\"n/a\",D1095<>\"n/a\"),IF(SUM(D1098:D1120)=0,0,IF((SUMPRODUCT(D1098:D1120,D1122:D1144)/SUM(D1098:D1120))<0,1,(SUMPRODUCT(D1098:D1120,D1122:D1144)/SUM(D1098:D1120)))),\"n/a\"))","v":1.1990614972958895},{"$f":"(IF(OR($C1095<>\"n/a\",E1095<>\"n/a\"),IF(SUM(E1098:E1120)=0,0,IF((SUMPRODUCT(E1098:E1120,E1122:E1144)/SUM(E1098:E1120))<0,1,(SUMPRODUCT(E1098:E1120,E1122:E1144)/SUM(E1098:E1120)))),\"n/a\"))","v":2.3262519521914351},{"$f":"(IF(OR($C1095<>\"n/a\",F1095<>\"n/a\"),IF(SUM(F1098:F1120)=0,0,IF((SUMPRODUCT(F1098:F1120,F1122:F1144)/SUM(F1098:F1120))<0,1,(SUMPRODUCT(F1098:F1120,F1122:F1144)/SUM(F1098:F1120)))),\"n/a\"))","v":2.2502032557787},{"$f":"(IF(OR($C1095<>\"n/a\",G1095<>\"n/a\"),IF(SUM(G1098:G1120)=0,0,IF((SUMPRODUCT(G1098:G1120,G1122:G1144)/SUM(G1098:G1120))<0,1,(SUMPRODUCT(G1098:G1120,G1122:G1144)/SUM(G1098:G1120)))),\"n/a\"))","v":2.1753701849241125},{"$f":"(IF(OR($C1095<>\"n/a\",H1095<>\"n/a\"),IF(SUM(H1098:H1120)=0,0,IF((SUMPRODUCT(H1098:H1120,H1122:H1144)/SUM(H1098:H1120))<0,1,(SUMPRODUCT(H1098:H1120,H1122:H1144)/SUM(H1098:H1120)))),\"n/a\"))","v":2.1017551402708441},{"$f":"(IF(OR($C1095<>\"n/a\",I1095<>\"n/a\"),IF(SUM(I1098:I1120)=0,0,IF((SUMPRODUCT(I1098:I1120,I1122:I1144)/SUM(I1098:I1120))<0,1,(SUMPRODUCT(I1098:I1120,I1122:I1144)/SUM(I1098:I1120)))),\"n/a\"))","v":2.0293605287873517},{"$f":"(IF(OR($C1095<>\"n/a\",J1095<>\"n/a\"),IF(SUM(J1098:J1120)=0,0,IF((SUMPRODUCT(J1098:J1120,J1122:J1144)/SUM(J1098:J1120))<0,1,(SUMPRODUCT(J1098:J1120,J1122:J1144)/SUM(J1098:J1120)))),\"n/a\"))","v":1.9581887637882243},{"$f":"(IF(OR($C1095<>\"n/a\",K1095<>\"n/a\"),IF(SUM(K1098:K1120)=0,0,IF((SUMPRODUCT(K1098:K1120,K1122:K1144)/SUM(K1098:K1120))<0,1,(SUMPRODUCT(K1098:K1120,K1122:K1144)/SUM(K1098:K1120)))),\"n/a\"))","v":1.8882422649551105},{"$f":"(IF(OR($C1095<>\"n/a\",L1095<>\"n/a\"),IF(SUM(L1098:L1120)=0,0,IF((SUMPRODUCT(L1098:L1120,L1122:L1144)/SUM(L1098:L1120))<0,1,(SUMPRODUCT(L1098:L1120,L1122:L1144)/SUM(L1098:L1120)))),\"n/a\"))","v":1.8195234583577315},{"$f":"(IF(OR($C1095<>\"n/a\",M1095<>\"n/a\"),IF(SUM(M1098:M1120)=0,0,IF((SUMPRODUCT(M1098:M1120,M1122:M1144)/SUM(M1098:M1120))<0,1,(SUMPRODUCT(M1098:M1120,M1122:M1144)/SUM(M1098:M1120)))),\"n/a\"))","v":1.7520347764749753},{"$f":"(IF(OR($C1095<>\"n/a\",N1095<>\"n/a\"),IF(SUM(N1098:N1120)=0,0,IF((SUMPRODUCT(N1098:N1120,N1122:N1144)/SUM(N1098:N1120))<0,1,(SUMPRODUCT(N1098:N1120,N1122:N1144)/SUM(N1098:N1120)))),\"n/a\"))","v":1.6857786582160752},{"$f":"(IF(OR($C1095<>\"n/a\",O1095<>\"n/a\"),IF(SUM(O1098:O1120)=0,0,IF((SUMPRODUCT(O1098:O1120,O1122:O1144)/SUM(O1098:O1120))<0,1,(SUMPRODUCT(O1098:O1120,O1122:O1144)/SUM(O1098:O1120)))),\"n/a\"))","v":1.6207575489418737},{"$f":"(IF(OR($C1095<>\"n/a\",P1095<>\"n/a\"),IF(SUM(P1098:P1120)=0,0,IF((SUMPRODUCT(P1098:P1120,P1122:P1144)/SUM(P1098:P1120))<0,1,(SUMPRODUCT(P1098:P1120,P1122:P1144)/SUM(P1098:P1120)))),\"n/a\"))","v":1.556973900486166},{"$f":"(IF(OR($C1095<>\"n/a\",Q1095<>\"n/a\"),IF(SUM(Q1098:Q1120)=0,0,IF((SUMPRODUCT(Q1098:Q1120,Q1122:Q1144)/SUM(Q1098:Q1120))<0,1,(SUMPRODUCT(Q1098:Q1120,Q1122:Q1144)/SUM(Q1098:Q1120)))),\"n/a\"))","v":1.4944301711771373},{"$f":"(IF(OR($C1095<>\"n/a\",R1095<>\"n/a\"),IF(SUM(R1098:R1120)=0,0,IF((SUMPRODUCT(R1098:R1120,R1122:R1144)/SUM(R1098:R1120))<0,1,(SUMPRODUCT(R1098:R1120,R1122:R1144)/SUM(R1098:R1120)))),\"n/a\"))","v":1.4331288258588752},{"$f":"(IF(OR($C1095<>\"n/a\",S1095<>\"n/a\"),IF(SUM(S1098:S1120)=0,0,IF((SUMPRODUCT(S1098:S1120,S1122:S1144)/SUM(S1098:S1120))<0,1,(SUMPRODUCT(S1098:S1120,S1122:S1144)/SUM(S1098:S1120)))),\"n/a\"))","v":1.3730723359129735},{"$f":"(IF(OR($C1095<>\"n/a\",T1095<>\"n/a\"),IF(SUM(T1098:T1120)=0,0,IF((SUMPRODUCT(T1098:T1120,T1122:T1144)/SUM(T1098:T1120))<0,1,(SUMPRODUCT(T1098:T1120,T1122:T1144)/SUM(T1098:T1120)))),\"n/a\"))","v":1.3142631792802237},{"$f":"(IF(OR($C1095<>\"n/a\",U1095<>\"n/a\"),IF(SUM(U1098:U1120)=0,0,IF((SUMPRODUCT(U1098:U1120,U1122:U1144)/SUM(U1098:U1120))<0,1,(SUMPRODUCT(U1098:U1120,U1122:U1144)/SUM(U1098:U1120)))),\"n/a\"))","v":1.2567038404823856},{"$f":"(IF(OR($C1095<>\"n/a\",V1095<>\"n/a\"),IF(SUM(V1098:V1120)=0,0,IF((SUMPRODUCT(V1098:V1120,V1122:V1144)/SUM(V1098:V1120))<0,1,(SUMPRODUCT(V1098:V1120,V1122:V1144)/SUM(V1098:V1120)))),\"n/a\"))","v":1.200396810644053},{"$f":"(IF(OR($C1095<>\"n/a\",W1095<>\"n/a\"),IF(SUM(W1098:W1120)=0,0,IF((SUMPRODUCT(W1098:W1120,W1122:W1144)/SUM(W1098:W1120))<0,1,(SUMPRODUCT(W1098:W1120,W1122:W1144)/SUM(W1098:W1120)))),\"n/a\"))","v":1.1453445875145996}]
[]
["Asset Class 22",{"$f":"VLOOKUP($A1147,'RFM input'!$F$7:$G$56,2,FALSE)","v":"HVST Service Connections"}]
[{"$f":"VALUE(REPLACE(A1147,1,12,\"\"))","v":22},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1148,0)","v":-1.3059858996590282E-5},{"$f":"OFFSET('RFM input'!H$60,$A1148,0)-OFFSET('RFM input'!H$114,$A1148,0)-OFFSET('RFM input'!H$168,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A1148,0)-OFFSET('RFM input'!I$114,$A1148,0)-OFFSET('RFM input'!I$168,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A1148,0)-OFFSET('RFM input'!J$114,$A1148,0)-OFFSET('RFM input'!J$168,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1148,0)-OFFSET('RFM input'!K$114,$A1148,0)-OFFSET('RFM input'!K$168,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1148,0)-OFFSET('RFM input'!L$114,$A1148,0)-OFFSET('RFM input'!L$168,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1148,0)-OFFSET('RFM input'!M$114,$A1148,0)-OFFSET('RFM input'!M$168,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1148,0)-OFFSET('RFM input'!N$114,$A1148,0)-OFFSET('RFM input'!N$168,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1148,0)-OFFSET('RFM input'!O$114,$A1148,0)-OFFSET('RFM input'!O$168,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1148,0)-OFFSET('RFM input'!P$114,$A1148,0)-OFFSET('RFM input'!P$168,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1148,0)-OFFSET('RFM input'!Q$114,$A1148,0)-OFFSET('RFM input'!Q$168,$A1148,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1148,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":40}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1148,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1148,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1148,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1148,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1148,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1148,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1148,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1148,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1148,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1148,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1148,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1148,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1148,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1148,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1148,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1148,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1148,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1148,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1148,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1148,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D1176=\"n/a\",0,IF(AND(D1150=0,C1152=0),0,\nIF(AND(D1150<>0,C1152=0),(D1150/D$10),\nIF(AND(D1151<>0,C1152<>0),(C1152-(C1152/C1176))+(D1150/D$10),\nIF(C1176<1,0,(C1152-(C1152/C1176)))))))","v":0},{"$f":"IF(E1176=\"n/a\",0,IF(AND(E1150=0,D1152=0),0,\nIF(AND(E1150<>0,D1152=0),(E1150/E$10),\nIF(AND(E1151<>0,D1152<>0),(D1152-(D1152/D1176))+(E1150/E$10),\nIF(D1176<1,0,(D1152-(D1152/D1176)))))))","v":0},{"$f":"IF(F1176=\"n/a\",0,IF(AND(F1150=0,E1152=0),0,\nIF(AND(F1150<>0,E1152=0),(F1150/F$10),\nIF(AND(F1151<>0,E1152<>0),(E1152-(E1152/E1176))+(F1150/F$10),\nIF(E1176<1,0,(E1152-(E1152/E1176)))))))","v":0},{"$f":"IF(G1176=\"n/a\",0,IF(AND(G1150=0,F1152=0),0,\nIF(AND(G1150<>0,F1152=0),(G1150/G$10),\nIF(AND(G1151<>0,F1152<>0),(F1152-(F1152/F1176))+(G1150/G$10),\nIF(F1176<1,0,(F1152-(F1152/F1176)))))))","v":0},{"$f":"IF(H1176=\"n/a\",0,IF(AND(H1150=0,G1152=0),0,\nIF(AND(H1150<>0,G1152=0),(H1150/H$10),\nIF(AND(H1151<>0,G1152<>0),(G1152-(G1152/G1176))+(H1150/H$10),\nIF(G1176<1,0,(G1152-(G1152/G1176)))))))","v":0},{"$f":"IF(I1176=\"n/a\",0,IF(AND(I1150=0,H1152=0),0,\nIF(AND(I1150<>0,H1152=0),(I1150/I$10),\nIF(AND(I1151<>0,H1152<>0),(H1152-(H1152/H1176))+(I1150/I$10),\nIF(H1176<1,0,(H1152-(H1152/H1176)))))))","v":0},{"$f":"IF(J1176=\"n/a\",0,IF(AND(J1150=0,I1152=0),0,\nIF(AND(J1150<>0,I1152=0),(J1150/J$10),\nIF(AND(J1151<>0,I1152<>0),(I1152-(I1152/I1176))+(J1150/J$10),\nIF(I1176<1,0,(I1152-(I1152/I1176)))))))","v":0},{"$f":"IF(K1176=\"n/a\",0,IF(AND(K1150=0,J1152=0),0,\nIF(AND(K1150<>0,J1152=0),(K1150/K$10),\nIF(AND(K1151<>0,J1152<>0),(J1152-(J1152/J1176))+(K1150/K$10),\nIF(J1176<1,0,(J1152-(J1152/J1176)))))))","v":0},{"$f":"IF(L1176=\"n/a\",0,IF(AND(L1150=0,K1152=0),0,\nIF(AND(L1150<>0,K1152=0),(L1150/L$10),\nIF(AND(L1151<>0,K1152<>0),(K1152-(K1152/K1176))+(L1150/L$10),\nIF(K1176<1,0,(K1152-(K1152/K1176)))))))","v":0},{"$f":"IF(M1176=\"n/a\",0,IF(AND(M1150=0,L1152=0),0,\nIF(AND(M1150<>0,L1152=0),(M1150/M$10),\nIF(AND(M1151<>0,L1152<>0),(L1152-(L1152/L1176))+(M1150/M$10),\nIF(L1176<1,0,(L1152-(L1152/L1176)))))))","v":0},{"$f":"IF(N1176=\"n/a\",0,IF(AND(N1150=0,M1152=0),0,\nIF(AND(N1150<>0,M1152=0),(N1150/N$10),\nIF(AND(N1151<>0,M1152<>0),(M1152-(M1152/M1176))+(N1150/N$10),\nIF(M1176<1,0,(M1152-(M1152/M1176)))))))","v":0},{"$f":"IF(O1176=\"n/a\",0,IF(AND(O1150=0,N1152=0),0,\nIF(AND(O1150<>0,N1152=0),(O1150/O$10),\nIF(AND(O1151<>0,N1152<>0),(N1152-(N1152/N1176))+(O1150/O$10),\nIF(N1176<1,0,(N1152-(N1152/N1176)))))))","v":0},{"$f":"IF(P1176=\"n/a\",0,IF(AND(P1150=0,O1152=0),0,\nIF(AND(P1150<>0,O1152=0),(P1150/P$10),\nIF(AND(P1151<>0,O1152<>0),(O1152-(O1152/O1176))+(P1150/P$10),\nIF(O1176<1,0,(O1152-(O1152/O1176)))))))","v":0},{"$f":"IF(Q1176=\"n/a\",0,IF(AND(Q1150=0,P1152=0),0,\nIF(AND(Q1150<>0,P1152=0),(Q1150/Q$10),\nIF(AND(Q1151<>0,P1152<>0),(P1152-(P1152/P1176))+(Q1150/Q$10),\nIF(P1176<1,0,(P1152-(P1152/P1176)))))))","v":0},{"$f":"IF(R1176=\"n/a\",0,IF(AND(R1150=0,Q1152=0),0,\nIF(AND(R1150<>0,Q1152=0),(R1150/R$10),\nIF(AND(R1151<>0,Q1152<>0),(Q1152-(Q1152/Q1176))+(R1150/R$10),\nIF(Q1176<1,0,(Q1152-(Q1152/Q1176)))))))","v":0},{"$f":"IF(S1176=\"n/a\",0,IF(AND(S1150=0,R1152=0),0,\nIF(AND(S1150<>0,R1152=0),(S1150/S$10),\nIF(AND(S1151<>0,R1152<>0),(R1152-(R1152/R1176))+(S1150/S$10),\nIF(R1176<1,0,(R1152-(R1152/R1176)))))))","v":0},{"$f":"IF(T1176=\"n/a\",0,IF(AND(T1150=0,S1152=0),0,\nIF(AND(T1150<>0,S1152=0),(T1150/T$10),\nIF(AND(T1151<>0,S1152<>0),(S1152-(S1152/S1176))+(T1150/T$10),\nIF(S1176<1,0,(S1152-(S1152/S1176)))))))","v":0},{"$f":"IF(U1176=\"n/a\",0,IF(AND(U1150=0,T1152=0),0,\nIF(AND(U1150<>0,T1152=0),(U1150/U$10),\nIF(AND(U1151<>0,T1152<>0),(T1152-(T1152/T1176))+(U1150/U$10),\nIF(T1176<1,0,(T1152-(T1152/T1176)))))))","v":0},{"$f":"IF(V1176=\"n/a\",0,IF(AND(V1150=0,U1152=0),0,\nIF(AND(V1150<>0,U1152=0),(V1150/V$10),\nIF(AND(V1151<>0,U1152<>0),(U1152-(U1152/U1176))+(V1150/V$10),\nIF(U1176<1,0,(U1152-(U1152/U1176)))))))","v":0},{"$f":"IF(W1176=\"n/a\",0,IF(AND(W1150=0,V1152=0),0,\nIF(AND(W1150<>0,V1152=0),(W1150/W$10),\nIF(AND(W1151<>0,V1152<>0),(V1152-(V1152/V1176))+(W1150/W$10),\nIF(V1176<1,0,(V1152-(V1152/V1176)))))))","v":0}]
[{"$f":"A1152+1","v":0},"Depreciated starting RAB",{"$f":"C1148/C$10","v":-1.3059858996590282E-5},{"$f":"IF(C1177=\"n/a\",C1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,C1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,C1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5},{"$f":"IF(D1177=\"n/a\",D1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,D1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,D1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5},{"$f":"IF(E1177=\"n/a\",E1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,E1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,E1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5},{"$f":"IF(F1177=\"n/a\",F1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,F1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,F1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5},{"$f":"IF(G1177=\"n/a\",G1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,G1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,G1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5},{"$f":"IF(H1177=\"n/a\",H1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5},{"$f":"IF(I1177=\"n/a\",I1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,I1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,I1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5},{"$f":"IF(J1177=\"n/a\",J1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,J1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,J1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5},{"$f":"IF(K1177=\"n/a\",K1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,K1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,K1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5},{"$f":"IF(L1177=\"n/a\",L1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,L1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,L1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5},{"$f":"IF(M1177=\"n/a\",M1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,M1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,M1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5},{"$f":"IF(N1177=\"n/a\",N1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,N1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,N1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5},{"$f":"IF(O1177=\"n/a\",O1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,O1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,O1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5},{"$f":"IF(P1177=\"n/a\",P1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,P1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,P1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5},{"$f":"IF(Q1177=\"n/a\",Q1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,Q1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,Q1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5},{"$f":"IF(R1177=\"n/a\",R1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,R1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,R1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5},{"$f":"IF(S1177=\"n/a\",S1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,S1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,S1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5},{"$f":"IF(T1177=\"n/a\",T1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,T1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,T1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5},{"$f":"IF(U1177=\"n/a\",U1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,U1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,U1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5},{"$f":"IF(V1177=\"n/a\",V1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,V1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,V1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":-1.3059858996590282E-5}]
[{"$f":"A1153+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1154)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D1154,-($A1154+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1178=\"n/a\",D1154,IFERROR(IF((OFFSET($C1154,0,$A1154))<0,\nMIN(0,D1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154)))),\nMAX(0,D1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E1155,-($A1155+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1179=\"n/a\",E1155,IFERROR(IF((OFFSET($C1155,0,$A1155))<0,\nMIN(0,E1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155)))),\nMAX(0,E1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F1156,-($A1156+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1180=\"n/a\",F1156,IFERROR(IF((OFFSET($C1156,0,$A1156))<0,\nMIN(0,F1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156)))),\nMAX(0,F1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G1157,-($A1157+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1181=\"n/a\",G1157,IFERROR(IF((OFFSET($C1157,0,$A1157))<0,\nMIN(0,G1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157)))),\nMAX(0,G1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H1158,-($A1158+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1182=\"n/a\",H1158,IFERROR(IF((OFFSET($C1158,0,$A1158))<0,\nMIN(0,H1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158)))),\nMAX(0,H1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I1159,-($A1159+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1183=\"n/a\",I1159,IFERROR(IF((OFFSET($C1159,0,$A1159))<0,\nMIN(0,I1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159)))),\nMAX(0,I1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1160,-($A1160+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1184=\"n/a\",J1160,IFERROR(IF((OFFSET($C1160,0,$A1160))<0,\nMIN(0,J1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160)))),\nMAX(0,J1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1161,-($A1161+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1185=\"n/a\",K1161,IFERROR(IF((OFFSET($C1161,0,$A1161))<0,\nMIN(0,K1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161)))),\nMAX(0,K1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1162,-($A1162+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1186=\"n/a\",L1162,IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,L1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162)))),\nMAX(0,L1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1163,-($A1163+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1187=\"n/a\",M1163,IFERROR(IF((OFFSET($C1163,0,$A1163))<0,\nMIN(0,M1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163)))),\nMAX(0,M1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1164,-($A1164+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1188=\"n/a\",N1164,IFERROR(IF((OFFSET($C1164,0,$A1164))<0,\nMIN(0,N1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164)))),\nMAX(0,N1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1165,-($A1165+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1189=\"n/a\",O1165,IFERROR(IF((OFFSET($C1165,0,$A1165))<0,\nMIN(0,O1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165)))),\nMAX(0,O1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1166,-($A1166+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1190=\"n/a\",P1166,IFERROR(IF((OFFSET($C1166,0,$A1166))<0,\nMIN(0,P1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166)))),\nMAX(0,P1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1167,-($A1167+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1191=\"n/a\",Q1167,IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,Q1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167)))),\nMAX(0,Q1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1168,-($A1168+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1192=\"n/a\",R1168,IFERROR(IF((OFFSET($C1168,0,$A1168))<0,\nMIN(0,R1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168)))),\nMAX(0,R1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1169,-($A1169+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1193=\"n/a\",S1169,IFERROR(IF((OFFSET($C1169,0,$A1169))<0,\nMIN(0,S1169-(OFFSET($C1169,0,$A1169)/(OFFSET($C1164,-$A1168,$A1169)))),\nMAX(0,S1169-(OFFSET($C1169,0,$A1169)/(OFFSET($C1164,-$A1168,$A1169))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1170,-($A1170+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1194=\"n/a\",T1170,IFERROR(IF((OFFSET($C1170,0,$A1170))<0,\nMIN(0,T1170-(OFFSET($C1170,0,$A1170)/(OFFSET($C1165,-$A1169,$A1170)))),\nMAX(0,T1170-(OFFSET($C1170,0,$A1170)/(OFFSET($C1165,-$A1169,$A1170))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1171,-($A1171+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1195=\"n/a\",U1171,IFERROR(IF((OFFSET($C1171,0,$A1171))<0,\nMIN(0,U1171-(OFFSET($C1171,0,$A1171)/(OFFSET($C1166,-$A1170,$A1171)))),\nMAX(0,U1171-(OFFSET($C1171,0,$A1171)/(OFFSET($C1166,-$A1170,$A1171))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1172,-($A1172+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1196=\"n/a\",V1172,IFERROR(IF((OFFSET($C1172,0,$A1172))<0,\nMIN(0,V1172-(OFFSET($C1172,0,$A1172)/(OFFSET($C1167,-$A1171,$A1172)))),\nMAX(0,V1172-(OFFSET($C1172,0,$A1172)/(OFFSET($C1167,-$A1171,$A1172))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1173)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1173,-($A1173+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1176=\"n/a\",\"n/a\",IF(AND(C1176<1,D1150=0),0,\nIF(D1150=0,C1176-1,\nIF(C1176<1,D1151,\n(((C1176-1)*(C1152-(C1152/(C1176))))+((D1150/D$10)*D1151))/(D1152)))))","v":0},0,0,0,0,{"$f":"IF(H1176=\"n/a\",\"n/a\",IF(AND(H1176<1,I1150=0),0,\nIF(I1150=0,H1176-1,\nIF(H1176<1,I1151,\n(((H1176-1)*(H1152-(H1152/(H1176))))+((I1150/I$10)*I1151))/(I1152)))))","v":0},{"$f":"IF(I1176=\"n/a\",\"n/a\",IF(AND(I1176<1,J1150=0),0,\nIF(J1150=0,I1176-1,\nIF(I1176<1,J1151,\n(((I1176-1)*(I1152-(I1152/(I1176))))+((J1150/J$10)*J1151))/(J1152)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1177,(-$A1153-ROWS(C1149:C1176)),0)","v":"n/a"},{"$f":"IF(C1177=\"n/a\",\"n/a\",MAX(0,C1177-1))","v":"n/a"},{"$f":"IF(D1177=\"n/a\",\"n/a\",MAX(0,D1177-1))","v":"n/a"},{"$f":"IF(E1177=\"n/a\",\"n/a\",MAX(0,E1177-1))","v":"n/a"},{"$f":"IF(F1177=\"n/a\",\"n/a\",MAX(0,F1177-1))","v":"n/a"},{"$f":"IF(G1177=\"n/a\",\"n/a\",MAX(0,G1177-1))","v":"n/a"},{"$f":"IF(H1177=\"n/a\",\"n/a\",MAX(0,H1177-1))","v":"n/a"},{"$f":"IF(I1177=\"n/a\",\"n/a\",MAX(0,I1177-1))","v":"n/a"},{"$f":"IF(J1177=\"n/a\",\"n/a\",MAX(0,J1177-1))","v":"n/a"},{"$f":"IF(K1177=\"n/a\",\"n/a\",MAX(0,K1177-1))","v":"n/a"},{"$f":"IF(L1177=\"n/a\",\"n/a\",MAX(0,L1177-1))","v":"n/a"},{"$f":"IF(M1177=\"n/a\",\"n/a\",MAX(0,M1177-1))","v":"n/a"},{"$f":"IF(N1177=\"n/a\",\"n/a\",MAX(0,N1177-1))","v":"n/a"},{"$f":"IF(O1177=\"n/a\",\"n/a\",MAX(0,O1177-1))","v":"n/a"},{"$f":"IF(P1177=\"n/a\",\"n/a\",MAX(0,P1177-1))","v":"n/a"},{"$f":"IF(Q1177=\"n/a\",\"n/a\",MAX(0,Q1177-1))","v":"n/a"},{"$f":"IF(R1177=\"n/a\",\"n/a\",MAX(0,R1177-1))","v":"n/a"},{"$f":"IF(S1177=\"n/a\",\"n/a\",MAX(0,S1177-1))","v":"n/a"},{"$f":"IF(T1177=\"n/a\",\"n/a\",MAX(0,T1177-1))","v":"n/a"},{"$f":"IF(U1177=\"n/a\",\"n/a\",MAX(0,U1177-1))","v":"n/a"},{"$f":"IF(V1177=\"n/a\",\"n/a\",MAX(0,V1177-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1154)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1178,(-$A1154-ROWS(D1150:D1177)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1179,(-$A1155-ROWS(E1151:E1178)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1180,(-$A1156-ROWS(F1152:F1179)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1181,(-$A1157-ROWS(G1153:G1180)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1182,(-$A1158-ROWS(H1154:H1181)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1183,(-$A1159-ROWS(I1155:I1182)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1184,(-$A1160-ROWS(J1156:J1183)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1185,(-$A1161-ROWS(K1157:K1184)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1186,(-$A1162-ROWS(L1158:L1185)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1187,(-$A1163-ROWS(M1159:M1186)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1188,(-$A1164-ROWS(N1160:N1187)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1189,(-$A1165-ROWS(O1161:O1188)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1190,(-$A1166-ROWS(P1162:P1189)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1191,(-$A1167-ROWS(Q1163:Q1190)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1192,(-$A1168-ROWS(R1164:R1191)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1193,(-$A1169-ROWS(S1165:S1192)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1194,(-$A1170-ROWS(T1166:T1193)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1195,(-$A1171-ROWS(U1167:U1194)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1196,(-$A1172-ROWS(V1168:V1195)),0)","v":0},{"$f":"IF(V1196=\"n/a\",\"n/a\",MAX(0,V1196-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1197,(-$A1173-ROWS(W1169:W1196)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1149<>\"n/a\",C1149<>\"n/a\"),IF(SUM(C1152:C1174)=0,0,IF((SUMPRODUCT(C1152:C1174,C1176:C1198)/SUM(C1152:C1174))<0,1,(SUMPRODUCT(C1152:C1174,C1176:C1198)/SUM(C1152:C1174)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1149<>\"n/a\",D1149<>\"n/a\"),IF(SUM(D1152:D1174)=0,0,IF((SUMPRODUCT(D1152:D1174,D1176:D1198)/SUM(D1152:D1174))<0,1,(SUMPRODUCT(D1152:D1174,D1176:D1198)/SUM(D1152:D1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",E1149<>\"n/a\"),IF(SUM(E1152:E1174)=0,0,IF((SUMPRODUCT(E1152:E1174,E1176:E1198)/SUM(E1152:E1174))<0,1,(SUMPRODUCT(E1152:E1174,E1176:E1198)/SUM(E1152:E1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",F1149<>\"n/a\"),IF(SUM(F1152:F1174)=0,0,IF((SUMPRODUCT(F1152:F1174,F1176:F1198)/SUM(F1152:F1174))<0,1,(SUMPRODUCT(F1152:F1174,F1176:F1198)/SUM(F1152:F1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",G1149<>\"n/a\"),IF(SUM(G1152:G1174)=0,0,IF((SUMPRODUCT(G1152:G1174,G1176:G1198)/SUM(G1152:G1174))<0,1,(SUMPRODUCT(G1152:G1174,G1176:G1198)/SUM(G1152:G1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",H1149<>\"n/a\"),IF(SUM(H1152:H1174)=0,0,IF((SUMPRODUCT(H1152:H1174,H1176:H1198)/SUM(H1152:H1174))<0,1,(SUMPRODUCT(H1152:H1174,H1176:H1198)/SUM(H1152:H1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",I1149<>\"n/a\"),IF(SUM(I1152:I1174)=0,0,IF((SUMPRODUCT(I1152:I1174,I1176:I1198)/SUM(I1152:I1174))<0,1,(SUMPRODUCT(I1152:I1174,I1176:I1198)/SUM(I1152:I1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",J1149<>\"n/a\"),IF(SUM(J1152:J1174)=0,0,IF((SUMPRODUCT(J1152:J1174,J1176:J1198)/SUM(J1152:J1174))<0,1,(SUMPRODUCT(J1152:J1174,J1176:J1198)/SUM(J1152:J1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",K1149<>\"n/a\"),IF(SUM(K1152:K1174)=0,0,IF((SUMPRODUCT(K1152:K1174,K1176:K1198)/SUM(K1152:K1174))<0,1,(SUMPRODUCT(K1152:K1174,K1176:K1198)/SUM(K1152:K1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",L1149<>\"n/a\"),IF(SUM(L1152:L1174)=0,0,IF((SUMPRODUCT(L1152:L1174,L1176:L1198)/SUM(L1152:L1174))<0,1,(SUMPRODUCT(L1152:L1174,L1176:L1198)/SUM(L1152:L1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",M1149<>\"n/a\"),IF(SUM(M1152:M1174)=0,0,IF((SUMPRODUCT(M1152:M1174,M1176:M1198)/SUM(M1152:M1174))<0,1,(SUMPRODUCT(M1152:M1174,M1176:M1198)/SUM(M1152:M1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",N1149<>\"n/a\"),IF(SUM(N1152:N1174)=0,0,IF((SUMPRODUCT(N1152:N1174,N1176:N1198)/SUM(N1152:N1174))<0,1,(SUMPRODUCT(N1152:N1174,N1176:N1198)/SUM(N1152:N1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",O1149<>\"n/a\"),IF(SUM(O1152:O1174)=0,0,IF((SUMPRODUCT(O1152:O1174,O1176:O1198)/SUM(O1152:O1174))<0,1,(SUMPRODUCT(O1152:O1174,O1176:O1198)/SUM(O1152:O1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",P1149<>\"n/a\"),IF(SUM(P1152:P1174)=0,0,IF((SUMPRODUCT(P1152:P1174,P1176:P1198)/SUM(P1152:P1174))<0,1,(SUMPRODUCT(P1152:P1174,P1176:P1198)/SUM(P1152:P1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",Q1149<>\"n/a\"),IF(SUM(Q1152:Q1174)=0,0,IF((SUMPRODUCT(Q1152:Q1174,Q1176:Q1198)/SUM(Q1152:Q1174))<0,1,(SUMPRODUCT(Q1152:Q1174,Q1176:Q1198)/SUM(Q1152:Q1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",R1149<>\"n/a\"),IF(SUM(R1152:R1174)=0,0,IF((SUMPRODUCT(R1152:R1174,R1176:R1198)/SUM(R1152:R1174))<0,1,(SUMPRODUCT(R1152:R1174,R1176:R1198)/SUM(R1152:R1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",S1149<>\"n/a\"),IF(SUM(S1152:S1174)=0,0,IF((SUMPRODUCT(S1152:S1174,S1176:S1198)/SUM(S1152:S1174))<0,1,(SUMPRODUCT(S1152:S1174,S1176:S1198)/SUM(S1152:S1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",T1149<>\"n/a\"),IF(SUM(T1152:T1174)=0,0,IF((SUMPRODUCT(T1152:T1174,T1176:T1198)/SUM(T1152:T1174))<0,1,(SUMPRODUCT(T1152:T1174,T1176:T1198)/SUM(T1152:T1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",U1149<>\"n/a\"),IF(SUM(U1152:U1174)=0,0,IF((SUMPRODUCT(U1152:U1174,U1176:U1198)/SUM(U1152:U1174))<0,1,(SUMPRODUCT(U1152:U1174,U1176:U1198)/SUM(U1152:U1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",V1149<>\"n/a\"),IF(SUM(V1152:V1174)=0,0,IF((SUMPRODUCT(V1152:V1174,V1176:V1198)/SUM(V1152:V1174))<0,1,(SUMPRODUCT(V1152:V1174,V1176:V1198)/SUM(V1152:V1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",W1149<>\"n/a\"),IF(SUM(W1152:W1174)=0,0,IF((SUMPRODUCT(W1152:W1174,W1176:W1198)/SUM(W1152:W1174))<0,1,(SUMPRODUCT(W1152:W1174,W1176:W1198)/SUM(W1152:W1174)))),\"n/a\"))","v":0}]
[]
["Asset Class 23",{"$f":"VLOOKUP($A1201,'RFM input'!$F$7:$G$56,2,FALSE)","v":"HV Service Connections"}]
[{"$f":"VALUE(REPLACE(A1201,1,12,\"\"))","v":23},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1202,0)","v":2.5397817540488608},{"$f":"OFFSET('RFM input'!H$60,$A1202,0)-OFFSET('RFM input'!H$114,$A1202,0)-OFFSET('RFM input'!H$168,$A1202,0)","v":8.094937191204693E-2},{"$f":"OFFSET('RFM input'!I$60,$A1202,0)-OFFSET('RFM input'!I$114,$A1202,0)-OFFSET('RFM input'!I$168,$A1202,0)","v":7.9695004246527326E-2},{"$f":"OFFSET('RFM input'!J$60,$A1202,0)-OFFSET('RFM input'!J$114,$A1202,0)-OFFSET('RFM input'!J$168,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1202,0)-OFFSET('RFM input'!K$114,$A1202,0)-OFFSET('RFM input'!K$168,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1202,0)-OFFSET('RFM input'!L$114,$A1202,0)-OFFSET('RFM input'!L$168,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1202,0)-OFFSET('RFM input'!M$114,$A1202,0)-OFFSET('RFM input'!M$168,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1202,0)-OFFSET('RFM input'!N$114,$A1202,0)-OFFSET('RFM input'!N$168,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1202,0)-OFFSET('RFM input'!O$114,$A1202,0)-OFFSET('RFM input'!O$168,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1202,0)-OFFSET('RFM input'!P$114,$A1202,0)-OFFSET('RFM input'!P$168,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1202,0)-OFFSET('RFM input'!Q$114,$A1202,0)-OFFSET('RFM input'!Q$168,$A1202,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1202,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":40}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1202,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1202,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1202,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1202,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1202,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1202,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1202,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1202,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1202,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1202,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1202,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1202,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1202,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1202,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1202,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1202,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1202,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1202,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1202,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1202,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D1230=\"n/a\",0,IF(AND(D1204=0,C1206=0),0,\nIF(AND(D1204<>0,C1206=0),(D1204/D$10),\nIF(AND(D1205<>0,C1206<>0),(C1206-(C1206/C1230))+(D1204/D$10),\nIF(C1230<1,0,(C1206-(C1206/C1230)))))))","v":0},{"$f":"IF(E1230=\"n/a\",0,IF(AND(E1204=0,D1206=0),0,\nIF(AND(E1204<>0,D1206=0),(E1204/E$10),\nIF(AND(E1205<>0,D1206<>0),(D1206-(D1206/D1230))+(E1204/E$10),\nIF(D1230<1,0,(D1206-(D1206/D1230)))))))","v":0},{"$f":"IF(F1230=\"n/a\",0,IF(AND(F1204=0,E1206=0),0,\nIF(AND(F1204<>0,E1206=0),(F1204/F$10),\nIF(AND(F1205<>0,E1206<>0),(E1206-(E1206/E1230))+(F1204/F$10),\nIF(E1230<1,0,(E1206-(E1206/E1230)))))))","v":0},{"$f":"IF(G1230=\"n/a\",0,IF(AND(G1204=0,F1206=0),0,\nIF(AND(G1204<>0,F1206=0),(G1204/G$10),\nIF(AND(G1205<>0,F1206<>0),(F1206-(F1206/F1230))+(G1204/G$10),\nIF(F1230<1,0,(F1206-(F1206/F1230)))))))","v":0},{"$f":"IF(H1230=\"n/a\",0,IF(AND(H1204=0,G1206=0),0,\nIF(AND(H1204<>0,G1206=0),(H1204/H$10),\nIF(AND(H1205<>0,G1206<>0),(G1206-(G1206/G1230))+(H1204/H$10),\nIF(G1230<1,0,(G1206-(G1206/G1230)))))))","v":0},{"$f":"IF(I1230=\"n/a\",0,IF(AND(I1204=0,H1206=0),0,\nIF(AND(I1204<>0,H1206=0),(I1204/I$10),\nIF(AND(I1205<>0,H1206<>0),(H1206-(H1206/H1230))+(I1204/I$10),\nIF(H1230<1,0,(H1206-(H1206/H1230)))))))","v":0},{"$f":"IF(J1230=\"n/a\",0,IF(AND(J1204=0,I1206=0),0,\nIF(AND(J1204<>0,I1206=0),(J1204/J$10),\nIF(AND(J1205<>0,I1206<>0),(I1206-(I1206/I1230))+(J1204/J$10),\nIF(I1230<1,0,(I1206-(I1206/I1230)))))))","v":0},{"$f":"IF(K1230=\"n/a\",0,IF(AND(K1204=0,J1206=0),0,\nIF(AND(K1204<>0,J1206=0),(K1204/K$10),\nIF(AND(K1205<>0,J1206<>0),(J1206-(J1206/J1230))+(K1204/K$10),\nIF(J1230<1,0,(J1206-(J1206/J1230)))))))","v":0},{"$f":"IF(L1230=\"n/a\",0,IF(AND(L1204=0,K1206=0),0,\nIF(AND(L1204<>0,K1206=0),(L1204/L$10),\nIF(AND(L1205<>0,K1206<>0),(K1206-(K1206/K1230))+(L1204/L$10),\nIF(K1230<1,0,(K1206-(K1206/K1230)))))))","v":0},{"$f":"IF(M1230=\"n/a\",0,IF(AND(M1204=0,L1206=0),0,\nIF(AND(M1204<>0,L1206=0),(M1204/M$10),\nIF(AND(M1205<>0,L1206<>0),(L1206-(L1206/L1230))+(M1204/M$10),\nIF(L1230<1,0,(L1206-(L1206/L1230)))))))","v":0},{"$f":"IF(N1230=\"n/a\",0,IF(AND(N1204=0,M1206=0),0,\nIF(AND(N1204<>0,M1206=0),(N1204/N$10),\nIF(AND(N1205<>0,M1206<>0),(M1206-(M1206/M1230))+(N1204/N$10),\nIF(M1230<1,0,(M1206-(M1206/M1230)))))))","v":0},{"$f":"IF(O1230=\"n/a\",0,IF(AND(O1204=0,N1206=0),0,\nIF(AND(O1204<>0,N1206=0),(O1204/O$10),\nIF(AND(O1205<>0,N1206<>0),(N1206-(N1206/N1230))+(O1204/O$10),\nIF(N1230<1,0,(N1206-(N1206/N1230)))))))","v":0},{"$f":"IF(P1230=\"n/a\",0,IF(AND(P1204=0,O1206=0),0,\nIF(AND(P1204<>0,O1206=0),(P1204/P$10),\nIF(AND(P1205<>0,O1206<>0),(O1206-(O1206/O1230))+(P1204/P$10),\nIF(O1230<1,0,(O1206-(O1206/O1230)))))))","v":0},{"$f":"IF(Q1230=\"n/a\",0,IF(AND(Q1204=0,P1206=0),0,\nIF(AND(Q1204<>0,P1206=0),(Q1204/Q$10),\nIF(AND(Q1205<>0,P1206<>0),(P1206-(P1206/P1230))+(Q1204/Q$10),\nIF(P1230<1,0,(P1206-(P1206/P1230)))))))","v":0},{"$f":"IF(R1230=\"n/a\",0,IF(AND(R1204=0,Q1206=0),0,\nIF(AND(R1204<>0,Q1206=0),(R1204/R$10),\nIF(AND(R1205<>0,Q1206<>0),(Q1206-(Q1206/Q1230))+(R1204/R$10),\nIF(Q1230<1,0,(Q1206-(Q1206/Q1230)))))))","v":0},{"$f":"IF(S1230=\"n/a\",0,IF(AND(S1204=0,R1206=0),0,\nIF(AND(S1204<>0,R1206=0),(S1204/S$10),\nIF(AND(S1205<>0,R1206<>0),(R1206-(R1206/R1230))+(S1204/S$10),\nIF(R1230<1,0,(R1206-(R1206/R1230)))))))","v":0},{"$f":"IF(T1230=\"n/a\",0,IF(AND(T1204=0,S1206=0),0,\nIF(AND(T1204<>0,S1206=0),(T1204/T$10),\nIF(AND(T1205<>0,S1206<>0),(S1206-(S1206/S1230))+(T1204/T$10),\nIF(S1230<1,0,(S1206-(S1206/S1230)))))))","v":0},{"$f":"IF(U1230=\"n/a\",0,IF(AND(U1204=0,T1206=0),0,\nIF(AND(U1204<>0,T1206=0),(U1204/U$10),\nIF(AND(U1205<>0,T1206<>0),(T1206-(T1206/T1230))+(U1204/U$10),\nIF(T1230<1,0,(T1206-(T1206/T1230)))))))","v":0},{"$f":"IF(V1230=\"n/a\",0,IF(AND(V1204=0,U1206=0),0,\nIF(AND(V1204<>0,U1206=0),(V1204/V$10),\nIF(AND(V1205<>0,U1206<>0),(U1206-(U1206/U1230))+(V1204/V$10),\nIF(U1230<1,0,(U1206-(U1206/U1230)))))))","v":0},{"$f":"IF(W1230=\"n/a\",0,IF(AND(W1204=0,V1206=0),0,\nIF(AND(W1204<>0,V1206=0),(W1204/W$10),\nIF(AND(W1205<>0,V1206<>0),(V1206-(V1206/V1230))+(W1204/W$10),\nIF(V1230<1,0,(V1206-(V1206/V1230)))))))","v":0}]
[{"$f":"A1206+1","v":0},"Depreciated starting RAB",{"$f":"C1202/C$10","v":2.5397817540488608},{"$f":"IF(C1231=\"n/a\",C1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,C1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,C1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608},{"$f":"IF(D1231=\"n/a\",D1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,D1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,D1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608},{"$f":"IF(E1231=\"n/a\",E1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,E1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,E1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608},{"$f":"IF(F1231=\"n/a\",F1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,F1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,F1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608},{"$f":"IF(G1231=\"n/a\",G1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,G1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,G1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608},{"$f":"IF(H1231=\"n/a\",H1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608},{"$f":"IF(I1231=\"n/a\",I1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,I1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,I1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608},{"$f":"IF(J1231=\"n/a\",J1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,J1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,J1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608},{"$f":"IF(K1231=\"n/a\",K1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,K1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,K1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608},{"$f":"IF(L1231=\"n/a\",L1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,L1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,L1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608},{"$f":"IF(M1231=\"n/a\",M1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,M1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,M1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608},{"$f":"IF(N1231=\"n/a\",N1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,N1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,N1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608},{"$f":"IF(O1231=\"n/a\",O1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,O1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,O1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608},{"$f":"IF(P1231=\"n/a\",P1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,P1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,P1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608},{"$f":"IF(Q1231=\"n/a\",Q1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,Q1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,Q1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608},{"$f":"IF(R1231=\"n/a\",R1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,R1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,R1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608},{"$f":"IF(S1231=\"n/a\",S1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,S1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,S1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608},{"$f":"IF(T1231=\"n/a\",T1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,T1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,T1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608},{"$f":"IF(U1231=\"n/a\",U1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,U1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,U1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608},{"$f":"IF(V1231=\"n/a\",V1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,V1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,V1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":2.5397817540488608}]
[{"$f":"A1207+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1208)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D1208,-($A1208+5),0)*((1+D$11)^0.5)/D$10)","v":8.1398875410197746E-2},{"$f":"IF(D1232=\"n/a\",D1208,IFERROR(IF((OFFSET($C1208,0,$A1208))<0,\nMIN(0,D1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208)))),\nMAX(0,D1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208))))),0))","v":7.9363903524942797E-2},7.7328931639687848E-2,7.5293959754432899E-2,7.3258987869177949E-2,7.1224015983923E-2,6.9189044098668051E-2,6.7154072213413102E-2,6.5119100328158153E-2,6.3084128442903203E-2,6.1049156557648261E-2,5.9014184672393319E-2,5.6979212787138377E-2,5.4944240901883434E-2,5.2909269016628492E-2,5.087429713137355E-2,4.8839325246118608E-2,4.6804353360863665E-2,4.4769381475608723E-2,4.2734409590353781E-2]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E1209,-($A1209+5),0)*((1+E$11)^0.5)/E$10)","v":7.8832554113525771E-2},{"$f":"IF(E1233=\"n/a\",E1209,IFERROR(IF((OFFSET($C1209,0,$A1209))<0,\nMIN(0,E1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209)))),\nMAX(0,E1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209))))),0))","v":7.6861740260687622E-2},7.4890926407849473E-2,7.2920112555011324E-2,7.0949298702173175E-2,6.8978484849335026E-2,6.7007670996496876E-2,6.5036857143658727E-2,6.3066043290820578E-2,6.1095229437982436E-2,5.9124415585144294E-2,5.7153601732306152E-2,5.5182787879468009E-2,5.3211974026629867E-2,5.1241160173791725E-2,4.9270346320953583E-2,4.7299532468115441E-2,4.5328718615277298E-2,4.3357904762439156E-2]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F1210,-($A1210+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1234=\"n/a\",F1210,IFERROR(IF((OFFSET($C1210,0,$A1210))<0,\nMIN(0,F1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210)))),\nMAX(0,F1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G1211,-($A1211+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1235=\"n/a\",G1211,IFERROR(IF((OFFSET($C1211,0,$A1211))<0,\nMIN(0,G1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211)))),\nMAX(0,G1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H1212,-($A1212+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1236=\"n/a\",H1212,IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,H1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212)))),\nMAX(0,H1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I1213,-($A1213+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1237=\"n/a\",I1213,IFERROR(IF((OFFSET($C1213,0,$A1213))<0,\nMIN(0,I1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213)))),\nMAX(0,I1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1214,-($A1214+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1238=\"n/a\",J1214,IFERROR(IF((OFFSET($C1214,0,$A1214))<0,\nMIN(0,J1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214)))),\nMAX(0,J1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1215,-($A1215+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1239=\"n/a\",K1215,IFERROR(IF((OFFSET($C1215,0,$A1215))<0,\nMIN(0,K1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215)))),\nMAX(0,K1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1216,-($A1216+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1240=\"n/a\",L1216,IFERROR(IF((OFFSET($C1216,0,$A1216))<0,\nMIN(0,L1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216)))),\nMAX(0,L1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1217,-($A1217+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1241=\"n/a\",M1217,IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,M1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217)))),\nMAX(0,M1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1218,-($A1218+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1242=\"n/a\",N1218,IFERROR(IF((OFFSET($C1218,0,$A1218))<0,\nMIN(0,N1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218)))),\nMAX(0,N1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1219,-($A1219+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1243=\"n/a\",O1219,IFERROR(IF((OFFSET($C1219,0,$A1219))<0,\nMIN(0,O1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219)))),\nMAX(0,O1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1220,-($A1220+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1244=\"n/a\",P1220,IFERROR(IF((OFFSET($C1220,0,$A1220))<0,\nMIN(0,P1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220)))),\nMAX(0,P1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1221,-($A1221+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1245=\"n/a\",Q1221,IFERROR(IF((OFFSET($C1221,0,$A1221))<0,\nMIN(0,Q1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221)))),\nMAX(0,Q1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1222,-($A1222+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1246=\"n/a\",R1222,IFERROR(IF((OFFSET($C1222,0,$A1222))<0,\nMIN(0,R1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222)))),\nMAX(0,R1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1223,-($A1223+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1247=\"n/a\",S1223,IFERROR(IF((OFFSET($C1223,0,$A1223))<0,\nMIN(0,S1223-(OFFSET($C1223,0,$A1223)/(OFFSET($C1218,-$A1222,$A1223)))),\nMAX(0,S1223-(OFFSET($C1223,0,$A1223)/(OFFSET($C1218,-$A1222,$A1223))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1224,-($A1224+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1248=\"n/a\",T1224,IFERROR(IF((OFFSET($C1224,0,$A1224))<0,\nMIN(0,T1224-(OFFSET($C1224,0,$A1224)/(OFFSET($C1219,-$A1223,$A1224)))),\nMAX(0,T1224-(OFFSET($C1224,0,$A1224)/(OFFSET($C1219,-$A1223,$A1224))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1225,-($A1225+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1249=\"n/a\",U1225,IFERROR(IF((OFFSET($C1225,0,$A1225))<0,\nMIN(0,U1225-(OFFSET($C1225,0,$A1225)/(OFFSET($C1220,-$A1224,$A1225)))),\nMAX(0,U1225-(OFFSET($C1225,0,$A1225)/(OFFSET($C1220,-$A1224,$A1225))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1226,-($A1226+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1250=\"n/a\",V1226,IFERROR(IF((OFFSET($C1226,0,$A1226))<0,\nMIN(0,V1226-(OFFSET($C1226,0,$A1226)/(OFFSET($C1221,-$A1225,$A1226)))),\nMAX(0,V1226-(OFFSET($C1226,0,$A1226)/(OFFSET($C1221,-$A1225,$A1226))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1227)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1227,-($A1227+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1230=\"n/a\",\"n/a\",IF(AND(C1230<1,D1204=0),0,\nIF(D1204=0,C1230-1,\nIF(C1230<1,D1205,\n(((C1230-1)*(C1206-(C1206/(C1230))))+((D1204/D$10)*D1205))/(D1206)))))","v":0},0,0,0,0,{"$f":"IF(H1230=\"n/a\",\"n/a\",IF(AND(H1230<1,I1204=0),0,\nIF(I1204=0,H1230-1,\nIF(H1230<1,I1205,\n(((H1230-1)*(H1206-(H1206/(H1230))))+((I1204/I$10)*I1205))/(I1206)))))","v":0},{"$f":"IF(I1230=\"n/a\",\"n/a\",IF(AND(I1230<1,J1204=0),0,\nIF(J1204=0,I1230-1,\nIF(I1230<1,J1205,\n(((I1230-1)*(I1206-(I1206/(I1230))))+((J1204/J$10)*J1205))/(J1206)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1231,(-$A1207-ROWS(C1203:C1230)),0)","v":"n/a"},{"$f":"IF(C1231=\"n/a\",\"n/a\",MAX(0,C1231-1))","v":"n/a"},{"$f":"IF(D1231=\"n/a\",\"n/a\",MAX(0,D1231-1))","v":"n/a"},{"$f":"IF(E1231=\"n/a\",\"n/a\",MAX(0,E1231-1))","v":"n/a"},{"$f":"IF(F1231=\"n/a\",\"n/a\",MAX(0,F1231-1))","v":"n/a"},{"$f":"IF(G1231=\"n/a\",\"n/a\",MAX(0,G1231-1))","v":"n/a"},{"$f":"IF(H1231=\"n/a\",\"n/a\",MAX(0,H1231-1))","v":"n/a"},{"$f":"IF(I1231=\"n/a\",\"n/a\",MAX(0,I1231-1))","v":"n/a"},{"$f":"IF(J1231=\"n/a\",\"n/a\",MAX(0,J1231-1))","v":"n/a"},{"$f":"IF(K1231=\"n/a\",\"n/a\",MAX(0,K1231-1))","v":"n/a"},{"$f":"IF(L1231=\"n/a\",\"n/a\",MAX(0,L1231-1))","v":"n/a"},{"$f":"IF(M1231=\"n/a\",\"n/a\",MAX(0,M1231-1))","v":"n/a"},{"$f":"IF(N1231=\"n/a\",\"n/a\",MAX(0,N1231-1))","v":"n/a"},{"$f":"IF(O1231=\"n/a\",\"n/a\",MAX(0,O1231-1))","v":"n/a"},{"$f":"IF(P1231=\"n/a\",\"n/a\",MAX(0,P1231-1))","v":"n/a"},{"$f":"IF(Q1231=\"n/a\",\"n/a\",MAX(0,Q1231-1))","v":"n/a"},{"$f":"IF(R1231=\"n/a\",\"n/a\",MAX(0,R1231-1))","v":"n/a"},{"$f":"IF(S1231=\"n/a\",\"n/a\",MAX(0,S1231-1))","v":"n/a"},{"$f":"IF(T1231=\"n/a\",\"n/a\",MAX(0,T1231-1))","v":"n/a"},{"$f":"IF(U1231=\"n/a\",\"n/a\",MAX(0,U1231-1))","v":"n/a"},{"$f":"IF(V1231=\"n/a\",\"n/a\",MAX(0,V1231-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1208)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1232,(-$A1208-ROWS(D1204:D1231)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1233,(-$A1209-ROWS(E1205:E1232)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1234,(-$A1210-ROWS(F1206:F1233)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1235,(-$A1211-ROWS(G1207:G1234)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1236,(-$A1212-ROWS(H1208:H1235)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1237,(-$A1213-ROWS(I1209:I1236)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1238,(-$A1214-ROWS(J1210:J1237)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1239,(-$A1215-ROWS(K1211:K1238)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1240,(-$A1216-ROWS(L1212:L1239)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1241,(-$A1217-ROWS(M1213:M1240)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1242,(-$A1218-ROWS(N1214:N1241)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1243,(-$A1219-ROWS(O1215:O1242)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1244,(-$A1220-ROWS(P1216:P1243)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1245,(-$A1221-ROWS(Q1217:Q1244)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1246,(-$A1222-ROWS(R1218:R1245)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1247,(-$A1223-ROWS(S1219:S1246)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1248,(-$A1224-ROWS(T1220:T1247)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1249,(-$A1225-ROWS(U1221:U1248)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1250,(-$A1226-ROWS(V1222:V1249)),0)","v":0},{"$f":"IF(V1250=\"n/a\",\"n/a\",MAX(0,V1250-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1251,(-$A1227-ROWS(W1223:W1250)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1203<>\"n/a\",C1203<>\"n/a\"),IF(SUM(C1206:C1228)=0,0,IF((SUMPRODUCT(C1206:C1228,C1230:C1252)/SUM(C1206:C1228))<0,1,(SUMPRODUCT(C1206:C1228,C1230:C1252)/SUM(C1206:C1228)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1203<>\"n/a\",D1203<>\"n/a\"),IF(SUM(D1206:D1228)=0,0,IF((SUMPRODUCT(D1206:D1228,D1230:D1252)/SUM(D1206:D1228))<0,1,(SUMPRODUCT(D1206:D1228,D1230:D1252)/SUM(D1206:D1228)))),\"n/a\"))","v":1.2421711727206881},{"$f":"(IF(OR($C1203<>\"n/a\",E1203<>\"n/a\"),IF(SUM(E1206:E1228)=0,0,IF((SUMPRODUCT(E1206:E1228,E1230:E1252)/SUM(E1206:E1228))<0,1,(SUMPRODUCT(E1206:E1228,E1230:E1252)/SUM(E1206:E1228)))),\"n/a\"))","v":2.3159914245956639},{"$f":"(IF(OR($C1203<>\"n/a\",F1203<>\"n/a\"),IF(SUM(F1206:F1228)=0,0,IF((SUMPRODUCT(F1206:F1228,F1230:F1252)/SUM(F1206:F1228))<0,1,(SUMPRODUCT(F1206:F1228,F1230:F1252)/SUM(F1206:F1228)))),\"n/a\"))","v":2.2034773686977642},{"$f":"(IF(OR($C1203<>\"n/a\",G1203<>\"n/a\"),IF(SUM(G1206:G1228)=0,0,IF((SUMPRODUCT(G1206:G1228,G1230:G1252)/SUM(G1206:G1228))<0,1,(SUMPRODUCT(G1206:G1228,G1230:G1252)/SUM(G1206:G1228)))),\"n/a\"))","v":2.0936065266483177},{"$f":"(IF(OR($C1203<>\"n/a\",H1203<>\"n/a\"),IF(SUM(H1206:H1228)=0,0,IF((SUMPRODUCT(H1206:H1228,H1230:H1252)/SUM(H1206:H1228))<0,1,(SUMPRODUCT(H1206:H1228,H1230:H1252)/SUM(H1206:H1228)))),\"n/a\"))","v":1.9863907245485726},{"$f":"(IF(OR($C1203<>\"n/a\",I1203<>\"n/a\"),IF(SUM(I1206:I1228)=0,0,IF((SUMPRODUCT(I1206:I1228,I1230:I1252)/SUM(I1206:I1228))<0,1,(SUMPRODUCT(I1206:I1228,I1230:I1252)/SUM(I1206:I1228)))),\"n/a\"))","v":1.8818418591539452},{"$f":"(IF(OR($C1203<>\"n/a\",J1203<>\"n/a\"),IF(SUM(J1206:J1228)=0,0,IF((SUMPRODUCT(J1206:J1228,J1230:J1252)/SUM(J1206:J1228))<0,1,(SUMPRODUCT(J1206:J1228,J1230:J1252)/SUM(J1206:J1228)))),\"n/a\"))","v":1.7799718984024622},{"$f":"(IF(OR($C1203<>\"n/a\",K1203<>\"n/a\"),IF(SUM(K1206:K1228)=0,0,IF((SUMPRODUCT(K1206:K1228,K1230:K1252)/SUM(K1206:K1228))<0,1,(SUMPRODUCT(K1206:K1228,K1230:K1252)/SUM(K1206:K1228)))),\"n/a\"))","v":1.6807928819479412},{"$f":"(IF(OR($C1203<>\"n/a\",L1203<>\"n/a\"),IF(SUM(L1206:L1228)=0,0,IF((SUMPRODUCT(L1206:L1228,L1230:L1252)/SUM(L1206:L1228))<0,1,(SUMPRODUCT(L1206:L1228,L1230:L1252)/SUM(L1206:L1228)))),\"n/a\"))","v":1.5843169216979838},{"$f":"(IF(OR($C1203<>\"n/a\",M1203<>\"n/a\"),IF(SUM(M1206:M1228)=0,0,IF((SUMPRODUCT(M1206:M1228,M1230:M1252)/SUM(M1206:M1228))<0,1,(SUMPRODUCT(M1206:M1228,M1230:M1252)/SUM(M1206:M1228)))),\"n/a\"))","v":1.4905562023568066},{"$f":"(IF(OR($C1203<>\"n/a\",N1203<>\"n/a\"),IF(SUM(N1206:N1228)=0,0,IF((SUMPRODUCT(N1206:N1228,N1230:N1252)/SUM(N1206:N1228))<0,1,(SUMPRODUCT(N1206:N1228,N1230:N1252)/SUM(N1206:N1228)))),\"n/a\"))","v":1.3995229819729846},{"$f":"(IF(OR($C1203<>\"n/a\",O1203<>\"n/a\"),IF(SUM(O1206:O1228)=0,0,IF((SUMPRODUCT(O1206:O1228,O1230:O1252)/SUM(O1206:O1228))<0,1,(SUMPRODUCT(O1206:O1228,O1230:O1252)/SUM(O1206:O1228)))),\"n/a\"))","v":1.3112295924921371},{"$f":"(IF(OR($C1203<>\"n/a\",P1203<>\"n/a\"),IF(SUM(P1206:P1228)=0,0,IF((SUMPRODUCT(P1206:P1228,P1230:P1252)/SUM(P1206:P1228))<0,1,(SUMPRODUCT(P1206:P1228,P1230:P1252)/SUM(P1206:P1228)))),\"n/a\"))","v":1.2256884403146273},{"$f":"(IF(OR($C1203<>\"n/a\",Q1203<>\"n/a\"),IF(SUM(Q1206:Q1228)=0,0,IF((SUMPRODUCT(Q1206:Q1228,Q1230:Q1252)/SUM(Q1206:Q1228))<0,1,(SUMPRODUCT(Q1206:Q1228,Q1230:Q1252)/SUM(Q1206:Q1228)))),\"n/a\"))","v":1.1429120068583165},{"$f":"(IF(OR($C1203<>\"n/a\",R1203<>\"n/a\"),IF(SUM(R1206:R1228)=0,0,IF((SUMPRODUCT(R1206:R1228,R1230:R1252)/SUM(R1206:R1228))<0,1,(SUMPRODUCT(R1206:R1228,R1230:R1252)/SUM(R1206:R1228)))),\"n/a\"))","v":1.062912849126431},{"$f":"(IF(OR($C1203<>\"n/a\",S1203<>\"n/a\"),IF(SUM(S1206:S1228)=0,0,IF((SUMPRODUCT(S1206:S1228,S1230:S1252)/SUM(S1206:S1228))<0,1,(SUMPRODUCT(S1206:S1228,S1230:S1252)/SUM(S1206:S1228)))),\"n/a\"))","v":0.98570360028059345},{"$f":"(IF(OR($C1203<>\"n/a\",T1203<>\"n/a\"),IF(SUM(T1206:T1228)=0,0,IF((SUMPRODUCT(T1206:T1228,T1230:T1252)/SUM(T1206:T1228))<0,1,(SUMPRODUCT(T1206:T1228,T1230:T1252)/SUM(T1206:T1228)))),\"n/a\"))","v":0.91129697021907885},{"$f":"(IF(OR($C1203<>\"n/a\",U1203<>\"n/a\"),IF(SUM(U1206:U1228)=0,0,IF((SUMPRODUCT(U1206:U1228,U1230:U1252)/SUM(U1206:U1228))<0,1,(SUMPRODUCT(U1206:U1228,U1230:U1252)/SUM(U1206:U1228)))),\"n/a\"))","v":0.83970574616034321},{"$f":"(IF(OR($C1203<>\"n/a\",V1203<>\"n/a\"),IF(SUM(V1206:V1228)=0,0,IF((SUMPRODUCT(V1206:V1228,V1230:V1252)/SUM(V1206:V1228))<0,1,(SUMPRODUCT(V1206:V1228,V1230:V1252)/SUM(V1206:V1228)))),\"n/a\"))","v":0.7709427932318893},{"$f":"(IF(OR($C1203<>\"n/a\",W1203<>\"n/a\"),IF(SUM(W1206:W1228)=0,0,IF((SUMPRODUCT(W1206:W1228,W1230:W1252)/SUM(W1206:W1228))<0,1,(SUMPRODUCT(W1206:W1228,W1230:W1252)/SUM(W1206:W1228)))),\"n/a\"))","v":0.70502105506451751}]
[]
["Asset Class 24",{"$f":"VLOOKUP($A1255,'RFM input'!$F$7:$G$56,2,FALSE)","v":"HV Metering CA Service Connections"}]
[{"$f":"VALUE(REPLACE(A1255,1,12,\"\"))","v":24},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1256,0)","v":1.3150297620300362},{"$f":"OFFSET('RFM input'!H$60,$A1256,0)-OFFSET('RFM input'!H$114,$A1256,0)-OFFSET('RFM input'!H$168,$A1256,0)","v":2.4491233425232017E-2},{"$f":"OFFSET('RFM input'!I$60,$A1256,0)-OFFSET('RFM input'!I$114,$A1256,0)-OFFSET('RFM input'!I$168,$A1256,0)","v":2.4962587493022614E-2},{"$f":"OFFSET('RFM input'!J$60,$A1256,0)-OFFSET('RFM input'!J$114,$A1256,0)-OFFSET('RFM input'!J$168,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1256,0)-OFFSET('RFM input'!K$114,$A1256,0)-OFFSET('RFM input'!K$168,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1256,0)-OFFSET('RFM input'!L$114,$A1256,0)-OFFSET('RFM input'!L$168,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1256,0)-OFFSET('RFM input'!M$114,$A1256,0)-OFFSET('RFM input'!M$168,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1256,0)-OFFSET('RFM input'!N$114,$A1256,0)-OFFSET('RFM input'!N$168,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1256,0)-OFFSET('RFM input'!O$114,$A1256,0)-OFFSET('RFM input'!O$168,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1256,0)-OFFSET('RFM input'!P$114,$A1256,0)-OFFSET('RFM input'!P$168,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1256,0)-OFFSET('RFM input'!Q$114,$A1256,0)-OFFSET('RFM input'!Q$168,$A1256,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1256,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":40}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1256,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1256,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1256,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1256,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1256,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1256,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1256,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1256,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1256,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1256,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1256,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1256,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1256,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1256,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1256,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1256,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1256,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1256,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1256,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1256,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D1284=\"n/a\",0,IF(AND(D1258=0,C1260=0),0,\nIF(AND(D1258<>0,C1260=0),(D1258/D$10),\nIF(AND(D1259<>0,C1260<>0),(C1260-(C1260/C1284))+(D1258/D$10),\nIF(C1284<1,0,(C1260-(C1260/C1284)))))))","v":0},{"$f":"IF(E1284=\"n/a\",0,IF(AND(E1258=0,D1260=0),0,\nIF(AND(E1258<>0,D1260=0),(E1258/E$10),\nIF(AND(E1259<>0,D1260<>0),(D1260-(D1260/D1284))+(E1258/E$10),\nIF(D1284<1,0,(D1260-(D1260/D1284)))))))","v":0},{"$f":"IF(F1284=\"n/a\",0,IF(AND(F1258=0,E1260=0),0,\nIF(AND(F1258<>0,E1260=0),(F1258/F$10),\nIF(AND(F1259<>0,E1260<>0),(E1260-(E1260/E1284))+(F1258/F$10),\nIF(E1284<1,0,(E1260-(E1260/E1284)))))))","v":0},{"$f":"IF(G1284=\"n/a\",0,IF(AND(G1258=0,F1260=0),0,\nIF(AND(G1258<>0,F1260=0),(G1258/G$10),\nIF(AND(G1259<>0,F1260<>0),(F1260-(F1260/F1284))+(G1258/G$10),\nIF(F1284<1,0,(F1260-(F1260/F1284)))))))","v":0},{"$f":"IF(H1284=\"n/a\",0,IF(AND(H1258=0,G1260=0),0,\nIF(AND(H1258<>0,G1260=0),(H1258/H$10),\nIF(AND(H1259<>0,G1260<>0),(G1260-(G1260/G1284))+(H1258/H$10),\nIF(G1284<1,0,(G1260-(G1260/G1284)))))))","v":0},{"$f":"IF(I1284=\"n/a\",0,IF(AND(I1258=0,H1260=0),0,\nIF(AND(I1258<>0,H1260=0),(I1258/I$10),\nIF(AND(I1259<>0,H1260<>0),(H1260-(H1260/H1284))+(I1258/I$10),\nIF(H1284<1,0,(H1260-(H1260/H1284)))))))","v":0},{"$f":"IF(J1284=\"n/a\",0,IF(AND(J1258=0,I1260=0),0,\nIF(AND(J1258<>0,I1260=0),(J1258/J$10),\nIF(AND(J1259<>0,I1260<>0),(I1260-(I1260/I1284))+(J1258/J$10),\nIF(I1284<1,0,(I1260-(I1260/I1284)))))))","v":0},{"$f":"IF(K1284=\"n/a\",0,IF(AND(K1258=0,J1260=0),0,\nIF(AND(K1258<>0,J1260=0),(K1258/K$10),\nIF(AND(K1259<>0,J1260<>0),(J1260-(J1260/J1284))+(K1258/K$10),\nIF(J1284<1,0,(J1260-(J1260/J1284)))))))","v":0},{"$f":"IF(L1284=\"n/a\",0,IF(AND(L1258=0,K1260=0),0,\nIF(AND(L1258<>0,K1260=0),(L1258/L$10),\nIF(AND(L1259<>0,K1260<>0),(K1260-(K1260/K1284))+(L1258/L$10),\nIF(K1284<1,0,(K1260-(K1260/K1284)))))))","v":0},{"$f":"IF(M1284=\"n/a\",0,IF(AND(M1258=0,L1260=0),0,\nIF(AND(M1258<>0,L1260=0),(M1258/M$10),\nIF(AND(M1259<>0,L1260<>0),(L1260-(L1260/L1284))+(M1258/M$10),\nIF(L1284<1,0,(L1260-(L1260/L1284)))))))","v":0},{"$f":"IF(N1284=\"n/a\",0,IF(AND(N1258=0,M1260=0),0,\nIF(AND(N1258<>0,M1260=0),(N1258/N$10),\nIF(AND(N1259<>0,M1260<>0),(M1260-(M1260/M1284))+(N1258/N$10),\nIF(M1284<1,0,(M1260-(M1260/M1284)))))))","v":0},{"$f":"IF(O1284=\"n/a\",0,IF(AND(O1258=0,N1260=0),0,\nIF(AND(O1258<>0,N1260=0),(O1258/O$10),\nIF(AND(O1259<>0,N1260<>0),(N1260-(N1260/N1284))+(O1258/O$10),\nIF(N1284<1,0,(N1260-(N1260/N1284)))))))","v":0},{"$f":"IF(P1284=\"n/a\",0,IF(AND(P1258=0,O1260=0),0,\nIF(AND(P1258<>0,O1260=0),(P1258/P$10),\nIF(AND(P1259<>0,O1260<>0),(O1260-(O1260/O1284))+(P1258/P$10),\nIF(O1284<1,0,(O1260-(O1260/O1284)))))))","v":0},{"$f":"IF(Q1284=\"n/a\",0,IF(AND(Q1258=0,P1260=0),0,\nIF(AND(Q1258<>0,P1260=0),(Q1258/Q$10),\nIF(AND(Q1259<>0,P1260<>0),(P1260-(P1260/P1284))+(Q1258/Q$10),\nIF(P1284<1,0,(P1260-(P1260/P1284)))))))","v":0},{"$f":"IF(R1284=\"n/a\",0,IF(AND(R1258=0,Q1260=0),0,\nIF(AND(R1258<>0,Q1260=0),(R1258/R$10),\nIF(AND(R1259<>0,Q1260<>0),(Q1260-(Q1260/Q1284))+(R1258/R$10),\nIF(Q1284<1,0,(Q1260-(Q1260/Q1284)))))))","v":0},{"$f":"IF(S1284=\"n/a\",0,IF(AND(S1258=0,R1260=0),0,\nIF(AND(S1258<>0,R1260=0),(S1258/S$10),\nIF(AND(S1259<>0,R1260<>0),(R1260-(R1260/R1284))+(S1258/S$10),\nIF(R1284<1,0,(R1260-(R1260/R1284)))))))","v":0},{"$f":"IF(T1284=\"n/a\",0,IF(AND(T1258=0,S1260=0),0,\nIF(AND(T1258<>0,S1260=0),(T1258/T$10),\nIF(AND(T1259<>0,S1260<>0),(S1260-(S1260/S1284))+(T1258/T$10),\nIF(S1284<1,0,(S1260-(S1260/S1284)))))))","v":0},{"$f":"IF(U1284=\"n/a\",0,IF(AND(U1258=0,T1260=0),0,\nIF(AND(U1258<>0,T1260=0),(U1258/U$10),\nIF(AND(U1259<>0,T1260<>0),(T1260-(T1260/T1284))+(U1258/U$10),\nIF(T1284<1,0,(T1260-(T1260/T1284)))))))","v":0},{"$f":"IF(V1284=\"n/a\",0,IF(AND(V1258=0,U1260=0),0,\nIF(AND(V1258<>0,U1260=0),(V1258/V$10),\nIF(AND(V1259<>0,U1260<>0),(U1260-(U1260/U1284))+(V1258/V$10),\nIF(U1284<1,0,(U1260-(U1260/U1284)))))))","v":0},{"$f":"IF(W1284=\"n/a\",0,IF(AND(W1258=0,V1260=0),0,\nIF(AND(W1258<>0,V1260=0),(W1258/W$10),\nIF(AND(W1259<>0,V1260<>0),(V1260-(V1260/V1284))+(W1258/W$10),\nIF(V1284<1,0,(V1260-(V1260/V1284)))))))","v":0}]
[{"$f":"A1260+1","v":0},"Depreciated starting RAB",{"$f":"C1256/C$10","v":1.3150297620300362},{"$f":"IF(C1285=\"n/a\",C1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,C1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,C1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362},{"$f":"IF(D1285=\"n/a\",D1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,D1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,D1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362},{"$f":"IF(E1285=\"n/a\",E1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,E1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,E1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362},{"$f":"IF(F1285=\"n/a\",F1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,F1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,F1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362},{"$f":"IF(G1285=\"n/a\",G1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,G1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,G1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362},{"$f":"IF(H1285=\"n/a\",H1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362},{"$f":"IF(I1285=\"n/a\",I1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,I1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,I1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362},{"$f":"IF(J1285=\"n/a\",J1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,J1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,J1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362},{"$f":"IF(K1285=\"n/a\",K1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,K1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,K1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362},{"$f":"IF(L1285=\"n/a\",L1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,L1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,L1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362},{"$f":"IF(M1285=\"n/a\",M1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,M1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,M1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362},{"$f":"IF(N1285=\"n/a\",N1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,N1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,N1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362},{"$f":"IF(O1285=\"n/a\",O1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,O1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,O1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362},{"$f":"IF(P1285=\"n/a\",P1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,P1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,P1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362},{"$f":"IF(Q1285=\"n/a\",Q1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,Q1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,Q1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362},{"$f":"IF(R1285=\"n/a\",R1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,R1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,R1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362},{"$f":"IF(S1285=\"n/a\",S1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,S1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,S1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362},{"$f":"IF(T1285=\"n/a\",T1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,T1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,T1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362},{"$f":"IF(U1285=\"n/a\",U1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,U1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,U1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362},{"$f":"IF(V1285=\"n/a\",V1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,V1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,V1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":1.3150297620300362}]
[{"$f":"A1261+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1262)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D1262,-($A1262+5),0)*((1+D$11)^0.5)/D$10)","v":2.4627230713890804E-2},{"$f":"IF(D1286=\"n/a\",D1262,IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,D1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262)))),\nMAX(0,D1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262))))),0))","v":2.4011549946043535E-2},2.3395869178196266E-2,2.2780188410348998E-2,2.2164507642501729E-2,2.154882687465446E-2,2.0933146106807191E-2,2.0317465338959922E-2,1.9701784571112654E-2,1.9086103803265385E-2,1.8470423035418116E-2,1.7854742267570847E-2,1.7239061499723578E-2,1.662338073187631E-2,1.6007699964029041E-2,1.539201919618177E-2,1.47763384283345E-2,1.4160657660487229E-2,1.3544976892639959E-2,1.2929296124792688E-2]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E1263,-($A1263+5),0)*((1+E$11)^0.5)/E$10)","v":2.4692445253782339E-2},{"$f":"IF(E1287=\"n/a\",E1263,IFERROR(IF((OFFSET($C1263,0,$A1263))<0,\nMIN(0,E1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263)))),\nMAX(0,E1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263))))),0))","v":2.407513412243778E-2},2.3457822991093221E-2,2.2840511859748662E-2,2.2223200728404103E-2,2.1605889597059544E-2,2.0988578465714985E-2,2.0371267334370426E-2,1.9753956203025867E-2,1.9136645071681307E-2,1.8519333940336748E-2,1.7902022808992189E-2,1.728471167764763E-2,1.6667400546303071E-2,1.6050089414958512E-2,1.5432778283613953E-2,1.4815467152269394E-2,1.4198156020924835E-2,1.3580844889580276E-2]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F1264,-($A1264+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1288=\"n/a\",F1264,IFERROR(IF((OFFSET($C1264,0,$A1264))<0,\nMIN(0,F1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264)))),\nMAX(0,F1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G1265,-($A1265+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1289=\"n/a\",G1265,IFERROR(IF((OFFSET($C1265,0,$A1265))<0,\nMIN(0,G1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265)))),\nMAX(0,G1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H1266,-($A1266+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1290=\"n/a\",H1266,IFERROR(IF((OFFSET($C1266,0,$A1266))<0,\nMIN(0,H1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266)))),\nMAX(0,H1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I1267,-($A1267+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1291=\"n/a\",I1267,IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,I1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267)))),\nMAX(0,I1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1268,-($A1268+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1292=\"n/a\",J1268,IFERROR(IF((OFFSET($C1268,0,$A1268))<0,\nMIN(0,J1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268)))),\nMAX(0,J1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1269,-($A1269+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1293=\"n/a\",K1269,IFERROR(IF((OFFSET($C1269,0,$A1269))<0,\nMIN(0,K1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269)))),\nMAX(0,K1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1270,-($A1270+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1294=\"n/a\",L1270,IFERROR(IF((OFFSET($C1270,0,$A1270))<0,\nMIN(0,L1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270)))),\nMAX(0,L1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1271,-($A1271+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1295=\"n/a\",M1271,IFERROR(IF((OFFSET($C1271,0,$A1271))<0,\nMIN(0,M1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271)))),\nMAX(0,M1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1272,-($A1272+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1296=\"n/a\",N1272,IFERROR(IF((OFFSET($C1272,0,$A1272))<0,\nMIN(0,N1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272)))),\nMAX(0,N1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1273,-($A1273+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1297=\"n/a\",O1273,IFERROR(IF((OFFSET($C1273,0,$A1273))<0,\nMIN(0,O1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273)))),\nMAX(0,O1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1274,-($A1274+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1298=\"n/a\",P1274,IFERROR(IF((OFFSET($C1274,0,$A1274))<0,\nMIN(0,P1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274)))),\nMAX(0,P1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1275,-($A1275+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1299=\"n/a\",Q1275,IFERROR(IF((OFFSET($C1275,0,$A1275))<0,\nMIN(0,Q1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275)))),\nMAX(0,Q1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1276,-($A1276+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1300=\"n/a\",R1276,IFERROR(IF((OFFSET($C1276,0,$A1276))<0,\nMIN(0,R1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276)))),\nMAX(0,R1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1277,-($A1277+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1301=\"n/a\",S1277,IFERROR(IF((OFFSET($C1277,0,$A1277))<0,\nMIN(0,S1277-(OFFSET($C1277,0,$A1277)/(OFFSET($C1272,-$A1276,$A1277)))),\nMAX(0,S1277-(OFFSET($C1277,0,$A1277)/(OFFSET($C1272,-$A1276,$A1277))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1278,-($A1278+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1302=\"n/a\",T1278,IFERROR(IF((OFFSET($C1278,0,$A1278))<0,\nMIN(0,T1278-(OFFSET($C1278,0,$A1278)/(OFFSET($C1273,-$A1277,$A1278)))),\nMAX(0,T1278-(OFFSET($C1278,0,$A1278)/(OFFSET($C1273,-$A1277,$A1278))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1279,-($A1279+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1303=\"n/a\",U1279,IFERROR(IF((OFFSET($C1279,0,$A1279))<0,\nMIN(0,U1279-(OFFSET($C1279,0,$A1279)/(OFFSET($C1274,-$A1278,$A1279)))),\nMAX(0,U1279-(OFFSET($C1279,0,$A1279)/(OFFSET($C1274,-$A1278,$A1279))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1280,-($A1280+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1304=\"n/a\",V1280,IFERROR(IF((OFFSET($C1280,0,$A1280))<0,\nMIN(0,V1280-(OFFSET($C1280,0,$A1280)/(OFFSET($C1275,-$A1279,$A1280)))),\nMAX(0,V1280-(OFFSET($C1280,0,$A1280)/(OFFSET($C1275,-$A1279,$A1280))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1281)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1281,-($A1281+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1284=\"n/a\",\"n/a\",IF(AND(C1284<1,D1258=0),0,\nIF(D1258=0,C1284-1,\nIF(C1284<1,D1259,\n(((C1284-1)*(C1260-(C1260/(C1284))))+((D1258/D$10)*D1259))/(D1260)))))","v":0},0,0,0,0,{"$f":"IF(H1284=\"n/a\",\"n/a\",IF(AND(H1284<1,I1258=0),0,\nIF(I1258=0,H1284-1,\nIF(H1284<1,I1259,\n(((H1284-1)*(H1260-(H1260/(H1284))))+((I1258/I$10)*I1259))/(I1260)))))","v":0},{"$f":"IF(I1284=\"n/a\",\"n/a\",IF(AND(I1284<1,J1258=0),0,\nIF(J1258=0,I1284-1,\nIF(I1284<1,J1259,\n(((I1284-1)*(I1260-(I1260/(I1284))))+((J1258/J$10)*J1259))/(J1260)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1285,(-$A1261-ROWS(C1257:C1284)),0)","v":"n/a"},{"$f":"IF(C1285=\"n/a\",\"n/a\",MAX(0,C1285-1))","v":"n/a"},{"$f":"IF(D1285=\"n/a\",\"n/a\",MAX(0,D1285-1))","v":"n/a"},{"$f":"IF(E1285=\"n/a\",\"n/a\",MAX(0,E1285-1))","v":"n/a"},{"$f":"IF(F1285=\"n/a\",\"n/a\",MAX(0,F1285-1))","v":"n/a"},{"$f":"IF(G1285=\"n/a\",\"n/a\",MAX(0,G1285-1))","v":"n/a"},{"$f":"IF(H1285=\"n/a\",\"n/a\",MAX(0,H1285-1))","v":"n/a"},{"$f":"IF(I1285=\"n/a\",\"n/a\",MAX(0,I1285-1))","v":"n/a"},{"$f":"IF(J1285=\"n/a\",\"n/a\",MAX(0,J1285-1))","v":"n/a"},{"$f":"IF(K1285=\"n/a\",\"n/a\",MAX(0,K1285-1))","v":"n/a"},{"$f":"IF(L1285=\"n/a\",\"n/a\",MAX(0,L1285-1))","v":"n/a"},{"$f":"IF(M1285=\"n/a\",\"n/a\",MAX(0,M1285-1))","v":"n/a"},{"$f":"IF(N1285=\"n/a\",\"n/a\",MAX(0,N1285-1))","v":"n/a"},{"$f":"IF(O1285=\"n/a\",\"n/a\",MAX(0,O1285-1))","v":"n/a"},{"$f":"IF(P1285=\"n/a\",\"n/a\",MAX(0,P1285-1))","v":"n/a"},{"$f":"IF(Q1285=\"n/a\",\"n/a\",MAX(0,Q1285-1))","v":"n/a"},{"$f":"IF(R1285=\"n/a\",\"n/a\",MAX(0,R1285-1))","v":"n/a"},{"$f":"IF(S1285=\"n/a\",\"n/a\",MAX(0,S1285-1))","v":"n/a"},{"$f":"IF(T1285=\"n/a\",\"n/a\",MAX(0,T1285-1))","v":"n/a"},{"$f":"IF(U1285=\"n/a\",\"n/a\",MAX(0,U1285-1))","v":"n/a"},{"$f":"IF(V1285=\"n/a\",\"n/a\",MAX(0,V1285-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1262)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1286,(-$A1262-ROWS(D1258:D1285)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1287,(-$A1263-ROWS(E1259:E1286)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1288,(-$A1264-ROWS(F1260:F1287)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1289,(-$A1265-ROWS(G1261:G1288)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1290,(-$A1266-ROWS(H1262:H1289)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1291,(-$A1267-ROWS(I1263:I1290)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1292,(-$A1268-ROWS(J1264:J1291)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1293,(-$A1269-ROWS(K1265:K1292)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1294,(-$A1270-ROWS(L1266:L1293)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1295,(-$A1271-ROWS(M1267:M1294)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1296,(-$A1272-ROWS(N1268:N1295)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1297,(-$A1273-ROWS(O1269:O1296)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1298,(-$A1274-ROWS(P1270:P1297)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1299,(-$A1275-ROWS(Q1271:Q1298)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1300,(-$A1276-ROWS(R1272:R1299)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1301,(-$A1277-ROWS(S1273:S1300)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1302,(-$A1278-ROWS(T1274:T1301)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1303,(-$A1279-ROWS(U1275:U1302)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1304,(-$A1280-ROWS(V1276:V1303)),0)","v":0},{"$f":"IF(V1304=\"n/a\",\"n/a\",MAX(0,V1304-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1305,(-$A1281-ROWS(W1277:W1304)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1257<>\"n/a\",C1257<>\"n/a\"),IF(SUM(C1260:C1282)=0,0,IF((SUMPRODUCT(C1260:C1282,C1284:C1306)/SUM(C1260:C1282))<0,1,(SUMPRODUCT(C1260:C1282,C1284:C1306)/SUM(C1260:C1282)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1257<>\"n/a\",D1257<>\"n/a\"),IF(SUM(D1260:D1282)=0,0,IF((SUMPRODUCT(D1260:D1282,D1284:D1306)/SUM(D1260:D1282))<0,1,(SUMPRODUCT(D1260:D1282,D1284:D1306)/SUM(D1260:D1282)))),\"n/a\"))","v":0.73532944170876302},{"$f":"(IF(OR($C1257<>\"n/a\",E1257<>\"n/a\"),IF(SUM(E1260:E1282)=0,0,IF((SUMPRODUCT(E1260:E1282,E1284:E1306)/SUM(E1260:E1282))<0,1,(SUMPRODUCT(E1260:E1282,E1284:E1306)/SUM(E1260:E1282)))),\"n/a\"))","v":1.4109412836971149},{"$f":"(IF(OR($C1257<>\"n/a\",F1257<>\"n/a\"),IF(SUM(F1260:F1282)=0,0,IF((SUMPRODUCT(F1260:F1282,F1284:F1306)/SUM(F1260:F1282))<0,1,(SUMPRODUCT(F1260:F1282,F1284:F1306)/SUM(F1260:F1282)))),\"n/a\"))","v":1.3416309965175646},{"$f":"(IF(OR($C1257<>\"n/a\",G1257<>\"n/a\"),IF(SUM(G1260:G1282)=0,0,IF((SUMPRODUCT(G1260:G1282,G1284:G1306)/SUM(G1260:G1282))<0,1,(SUMPRODUCT(G1260:G1282,G1284:G1306)/SUM(G1260:G1282)))),\"n/a\"))","v":1.2740066860414458},{"$f":"(IF(OR($C1257<>\"n/a\",H1257<>\"n/a\"),IF(SUM(H1260:H1282)=0,0,IF((SUMPRODUCT(H1260:H1282,H1284:H1306)/SUM(H1260:H1282))<0,1,(SUMPRODUCT(H1260:H1282,H1284:H1306)/SUM(H1260:H1282)))),\"n/a\"))","v":1.208072937730055},{"$f":"(IF(OR($C1257<>\"n/a\",I1257<>\"n/a\"),IF(SUM(I1260:I1282)=0,0,IF((SUMPRODUCT(I1260:I1282,I1284:I1306)/SUM(I1260:I1282))<0,1,(SUMPRODUCT(I1260:I1282,I1284:I1306)/SUM(I1260:I1282)))),\"n/a\"))","v":1.1438343536882836},{"$f":"(IF(OR($C1257<>\"n/a\",J1257<>\"n/a\"),IF(SUM(J1260:J1282)=0,0,IF((SUMPRODUCT(J1260:J1282,J1284:J1306)/SUM(J1260:J1282))<0,1,(SUMPRODUCT(J1260:J1282,J1284:J1306)/SUM(J1260:J1282)))),\"n/a\"))","v":1.0812955527401995},{"$f":"(IF(OR($C1257<>\"n/a\",K1257<>\"n/a\"),IF(SUM(K1260:K1282)=0,0,IF((SUMPRODUCT(K1260:K1282,K1284:K1306)/SUM(K1260:K1282))<0,1,(SUMPRODUCT(K1260:K1282,K1284:K1306)/SUM(K1260:K1282)))),\"n/a\"))","v":1.0204611705050408},{"$f":"(IF(OR($C1257<>\"n/a\",L1257<>\"n/a\"),IF(SUM(L1260:L1282)=0,0,IF((SUMPRODUCT(L1260:L1282,L1284:L1306)/SUM(L1260:L1282))<0,1,(SUMPRODUCT(L1260:L1282,L1284:L1306)/SUM(L1260:L1282)))),\"n/a\"))","v":0.96133585947362421},{"$f":"(IF(OR($C1257<>\"n/a\",M1257<>\"n/a\"),IF(SUM(M1260:M1282)=0,0,IF((SUMPRODUCT(M1260:M1282,M1284:M1306)/SUM(M1260:M1282))<0,1,(SUMPRODUCT(M1260:M1282,M1284:M1306)/SUM(M1260:M1282)))),\"n/a\"))","v":0.90392428908517131},{"$f":"(IF(OR($C1257<>\"n/a\",N1257<>\"n/a\"),IF(SUM(N1260:N1282)=0,0,IF((SUMPRODUCT(N1260:N1282,N1284:N1306)/SUM(N1260:N1282))<0,1,(SUMPRODUCT(N1260:N1282,N1284:N1306)/SUM(N1260:N1282)))),\"n/a\"))","v":0.84823114580455528},{"$f":"(IF(OR($C1257<>\"n/a\",O1257<>\"n/a\"),IF(SUM(O1260:O1282)=0,0,IF((SUMPRODUCT(O1260:O1282,O1284:O1306)/SUM(O1260:O1282))<0,1,(SUMPRODUCT(O1260:O1282,O1284:O1306)/SUM(O1260:O1282)))),\"n/a\"))","v":0.79426113319996927},{"$f":"(IF(OR($C1257<>\"n/a\",P1257<>\"n/a\"),IF(SUM(P1260:P1282)=0,0,IF((SUMPRODUCT(P1260:P1282,P1284:P1306)/SUM(P1260:P1282))<0,1,(SUMPRODUCT(P1260:P1282,P1284:P1306)/SUM(P1260:P1282)))),\"n/a\"))","v":0.74201897202102185},{"$f":"(IF(OR($C1257<>\"n/a\",Q1257<>\"n/a\"),IF(SUM(Q1260:Q1282)=0,0,IF((SUMPRODUCT(Q1260:Q1282,Q1284:Q1306)/SUM(Q1260:Q1282))<0,1,(SUMPRODUCT(Q1260:Q1282,Q1284:Q1306)/SUM(Q1260:Q1282)))),\"n/a\"))","v":0.69150940027726004},{"$f":"(IF(OR($C1257<>\"n/a\",R1257<>\"n/a\"),IF(SUM(R1260:R1282)=0,0,IF((SUMPRODUCT(R1260:R1282,R1284:R1306)/SUM(R1260:R1282))<0,1,(SUMPRODUCT(R1260:R1282,R1284:R1306)/SUM(R1260:R1282)))),\"n/a\"))","v":0.64273717331712299},{"$f":"(IF(OR($C1257<>\"n/a\",S1257<>\"n/a\"),IF(SUM(S1260:S1282)=0,0,IF((SUMPRODUCT(S1260:S1282,S1284:S1306)/SUM(S1260:S1282))<0,1,(SUMPRODUCT(S1260:S1282,S1284:S1306)/SUM(S1260:S1282)))),\"n/a\"))","v":0.59570706390732997},{"$f":"(IF(OR($C1257<>\"n/a\",T1257<>\"n/a\"),IF(SUM(T1260:T1282)=0,0,IF((SUMPRODUCT(T1260:T1282,T1284:T1306)/SUM(T1260:T1282))<0,1,(SUMPRODUCT(T1260:T1282,T1284:T1306)/SUM(T1260:T1282)))),\"n/a\"))","v":0.55042386231270568},{"$f":"(IF(OR($C1257<>\"n/a\",U1257<>\"n/a\"),IF(SUM(U1260:U1282)=0,0,IF((SUMPRODUCT(U1260:U1282,U1284:U1306)/SUM(U1260:U1282))<0,1,(SUMPRODUCT(U1260:U1282,U1284:U1306)/SUM(U1260:U1282)))),\"n/a\"))","v":0.50689237637644291},{"$f":"(IF(OR($C1257<>\"n/a\",V1257<>\"n/a\"),IF(SUM(V1260:V1282)=0,0,IF((SUMPRODUCT(V1260:V1282,V1284:V1306)/SUM(V1260:V1282))<0,1,(SUMPRODUCT(V1260:V1282,V1284:V1306)/SUM(V1260:V1282)))),\"n/a\"))","v":0.46511743160080876},{"$f":"(IF(OR($C1257<>\"n/a\",W1257<>\"n/a\"),IF(SUM(W1260:W1282)=0,0,IF((SUMPRODUCT(W1260:W1282,W1284:W1306)/SUM(W1260:W1282))<0,1,(SUMPRODUCT(W1260:W1282,W1284:W1306)/SUM(W1260:W1282)))),\"n/a\"))","v":0.42510387122829696}]
[]
["Asset Class 25",{"$f":"VLOOKUP($A1309,'RFM input'!$F$7:$G$56,2,FALSE)","v":"HV/LV Service Connections"}]
[{"$f":"VALUE(REPLACE(A1309,1,12,\"\"))","v":25},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1310,0)","v":4.3279016499891307},{"$f":"OFFSET('RFM input'!H$60,$A1310,0)-OFFSET('RFM input'!H$114,$A1310,0)-OFFSET('RFM input'!H$168,$A1310,0)","v":0.14641557030758323},{"$f":"OFFSET('RFM input'!I$60,$A1310,0)-OFFSET('RFM input'!I$114,$A1310,0)-OFFSET('RFM input'!I$168,$A1310,0)","v":0.14414675768082205},{"$f":"OFFSET('RFM input'!J$60,$A1310,0)-OFFSET('RFM input'!J$114,$A1310,0)-OFFSET('RFM input'!J$168,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1310,0)-OFFSET('RFM input'!K$114,$A1310,0)-OFFSET('RFM input'!K$168,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1310,0)-OFFSET('RFM input'!L$114,$A1310,0)-OFFSET('RFM input'!L$168,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1310,0)-OFFSET('RFM input'!M$114,$A1310,0)-OFFSET('RFM input'!M$168,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1310,0)-OFFSET('RFM input'!N$114,$A1310,0)-OFFSET('RFM input'!N$168,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1310,0)-OFFSET('RFM input'!O$114,$A1310,0)-OFFSET('RFM input'!O$168,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1310,0)-OFFSET('RFM input'!P$114,$A1310,0)-OFFSET('RFM input'!P$168,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1310,0)-OFFSET('RFM input'!Q$114,$A1310,0)-OFFSET('RFM input'!Q$168,$A1310,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1310,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":40}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1310,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1310,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1310,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1310,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1310,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1310,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1310,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1310,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1310,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1310,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1310,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1310,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1310,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1310,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1310,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1310,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1310,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1310,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1310,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1310,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D1338=\"n/a\",0,IF(AND(D1312=0,C1314=0),0,\nIF(AND(D1312<>0,C1314=0),(D1312/D$10),\nIF(AND(D1313<>0,C1314<>0),(C1314-(C1314/C1338))+(D1312/D$10),\nIF(C1338<1,0,(C1314-(C1314/C1338)))))))","v":0},{"$f":"IF(E1338=\"n/a\",0,IF(AND(E1312=0,D1314=0),0,\nIF(AND(E1312<>0,D1314=0),(E1312/E$10),\nIF(AND(E1313<>0,D1314<>0),(D1314-(D1314/D1338))+(E1312/E$10),\nIF(D1338<1,0,(D1314-(D1314/D1338)))))))","v":0},{"$f":"IF(F1338=\"n/a\",0,IF(AND(F1312=0,E1314=0),0,\nIF(AND(F1312<>0,E1314=0),(F1312/F$10),\nIF(AND(F1313<>0,E1314<>0),(E1314-(E1314/E1338))+(F1312/F$10),\nIF(E1338<1,0,(E1314-(E1314/E1338)))))))","v":0},{"$f":"IF(G1338=\"n/a\",0,IF(AND(G1312=0,F1314=0),0,\nIF(AND(G1312<>0,F1314=0),(G1312/G$10),\nIF(AND(G1313<>0,F1314<>0),(F1314-(F1314/F1338))+(G1312/G$10),\nIF(F1338<1,0,(F1314-(F1314/F1338)))))))","v":0},{"$f":"IF(H1338=\"n/a\",0,IF(AND(H1312=0,G1314=0),0,\nIF(AND(H1312<>0,G1314=0),(H1312/H$10),\nIF(AND(H1313<>0,G1314<>0),(G1314-(G1314/G1338))+(H1312/H$10),\nIF(G1338<1,0,(G1314-(G1314/G1338)))))))","v":0},{"$f":"IF(I1338=\"n/a\",0,IF(AND(I1312=0,H1314=0),0,\nIF(AND(I1312<>0,H1314=0),(I1312/I$10),\nIF(AND(I1313<>0,H1314<>0),(H1314-(H1314/H1338))+(I1312/I$10),\nIF(H1338<1,0,(H1314-(H1314/H1338)))))))","v":0},{"$f":"IF(J1338=\"n/a\",0,IF(AND(J1312=0,I1314=0),0,\nIF(AND(J1312<>0,I1314=0),(J1312/J$10),\nIF(AND(J1313<>0,I1314<>0),(I1314-(I1314/I1338))+(J1312/J$10),\nIF(I1338<1,0,(I1314-(I1314/I1338)))))))","v":0},{"$f":"IF(K1338=\"n/a\",0,IF(AND(K1312=0,J1314=0),0,\nIF(AND(K1312<>0,J1314=0),(K1312/K$10),\nIF(AND(K1313<>0,J1314<>0),(J1314-(J1314/J1338))+(K1312/K$10),\nIF(J1338<1,0,(J1314-(J1314/J1338)))))))","v":0},{"$f":"IF(L1338=\"n/a\",0,IF(AND(L1312=0,K1314=0),0,\nIF(AND(L1312<>0,K1314=0),(L1312/L$10),\nIF(AND(L1313<>0,K1314<>0),(K1314-(K1314/K1338))+(L1312/L$10),\nIF(K1338<1,0,(K1314-(K1314/K1338)))))))","v":0},{"$f":"IF(M1338=\"n/a\",0,IF(AND(M1312=0,L1314=0),0,\nIF(AND(M1312<>0,L1314=0),(M1312/M$10),\nIF(AND(M1313<>0,L1314<>0),(L1314-(L1314/L1338))+(M1312/M$10),\nIF(L1338<1,0,(L1314-(L1314/L1338)))))))","v":0},{"$f":"IF(N1338=\"n/a\",0,IF(AND(N1312=0,M1314=0),0,\nIF(AND(N1312<>0,M1314=0),(N1312/N$10),\nIF(AND(N1313<>0,M1314<>0),(M1314-(M1314/M1338))+(N1312/N$10),\nIF(M1338<1,0,(M1314-(M1314/M1338)))))))","v":0},{"$f":"IF(O1338=\"n/a\",0,IF(AND(O1312=0,N1314=0),0,\nIF(AND(O1312<>0,N1314=0),(O1312/O$10),\nIF(AND(O1313<>0,N1314<>0),(N1314-(N1314/N1338))+(O1312/O$10),\nIF(N1338<1,0,(N1314-(N1314/N1338)))))))","v":0},{"$f":"IF(P1338=\"n/a\",0,IF(AND(P1312=0,O1314=0),0,\nIF(AND(P1312<>0,O1314=0),(P1312/P$10),\nIF(AND(P1313<>0,O1314<>0),(O1314-(O1314/O1338))+(P1312/P$10),\nIF(O1338<1,0,(O1314-(O1314/O1338)))))))","v":0},{"$f":"IF(Q1338=\"n/a\",0,IF(AND(Q1312=0,P1314=0),0,\nIF(AND(Q1312<>0,P1314=0),(Q1312/Q$10),\nIF(AND(Q1313<>0,P1314<>0),(P1314-(P1314/P1338))+(Q1312/Q$10),\nIF(P1338<1,0,(P1314-(P1314/P1338)))))))","v":0},{"$f":"IF(R1338=\"n/a\",0,IF(AND(R1312=0,Q1314=0),0,\nIF(AND(R1312<>0,Q1314=0),(R1312/R$10),\nIF(AND(R1313<>0,Q1314<>0),(Q1314-(Q1314/Q1338))+(R1312/R$10),\nIF(Q1338<1,0,(Q1314-(Q1314/Q1338)))))))","v":0},{"$f":"IF(S1338=\"n/a\",0,IF(AND(S1312=0,R1314=0),0,\nIF(AND(S1312<>0,R1314=0),(S1312/S$10),\nIF(AND(S1313<>0,R1314<>0),(R1314-(R1314/R1338))+(S1312/S$10),\nIF(R1338<1,0,(R1314-(R1314/R1338)))))))","v":0},{"$f":"IF(T1338=\"n/a\",0,IF(AND(T1312=0,S1314=0),0,\nIF(AND(T1312<>0,S1314=0),(T1312/T$10),\nIF(AND(T1313<>0,S1314<>0),(S1314-(S1314/S1338))+(T1312/T$10),\nIF(S1338<1,0,(S1314-(S1314/S1338)))))))","v":0},{"$f":"IF(U1338=\"n/a\",0,IF(AND(U1312=0,T1314=0),0,\nIF(AND(U1312<>0,T1314=0),(U1312/U$10),\nIF(AND(U1313<>0,T1314<>0),(T1314-(T1314/T1338))+(U1312/U$10),\nIF(T1338<1,0,(T1314-(T1314/T1338)))))))","v":0},{"$f":"IF(V1338=\"n/a\",0,IF(AND(V1312=0,U1314=0),0,\nIF(AND(V1312<>0,U1314=0),(V1312/V$10),\nIF(AND(V1313<>0,U1314<>0),(U1314-(U1314/U1338))+(V1312/V$10),\nIF(U1338<1,0,(U1314-(U1314/U1338)))))))","v":0},{"$f":"IF(W1338=\"n/a\",0,IF(AND(W1312=0,V1314=0),0,\nIF(AND(W1312<>0,V1314=0),(W1312/W$10),\nIF(AND(W1313<>0,V1314<>0),(V1314-(V1314/V1338))+(W1312/W$10),\nIF(V1338<1,0,(V1314-(V1314/V1338)))))))","v":0}]
[{"$f":"A1314+1","v":0},"Depreciated starting RAB",{"$f":"C1310/C$10","v":4.3279016499891307},{"$f":"IF(C1339=\"n/a\",C1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,C1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,C1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307},{"$f":"IF(D1339=\"n/a\",D1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,D1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,D1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307},{"$f":"IF(E1339=\"n/a\",E1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,E1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,E1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307},{"$f":"IF(F1339=\"n/a\",F1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,F1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,F1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307},{"$f":"IF(G1339=\"n/a\",G1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,G1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,G1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307},{"$f":"IF(H1339=\"n/a\",H1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307},{"$f":"IF(I1339=\"n/a\",I1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,I1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,I1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307},{"$f":"IF(J1339=\"n/a\",J1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,J1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,J1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307},{"$f":"IF(K1339=\"n/a\",K1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,K1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,K1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307},{"$f":"IF(L1339=\"n/a\",L1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,L1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,L1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307},{"$f":"IF(M1339=\"n/a\",M1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,M1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,M1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307},{"$f":"IF(N1339=\"n/a\",N1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,N1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,N1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307},{"$f":"IF(O1339=\"n/a\",O1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,O1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,O1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307},{"$f":"IF(P1339=\"n/a\",P1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,P1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,P1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307},{"$f":"IF(Q1339=\"n/a\",Q1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,Q1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,Q1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307},{"$f":"IF(R1339=\"n/a\",R1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,R1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,R1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307},{"$f":"IF(S1339=\"n/a\",S1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,S1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,S1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307},{"$f":"IF(T1339=\"n/a\",T1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,T1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,T1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307},{"$f":"IF(U1339=\"n/a\",U1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,U1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,U1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307},{"$f":"IF(V1339=\"n/a\",V1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,V1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,V1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":4.3279016499891307}]
[{"$f":"A1315+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1316)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D1316,-($A1316+5),0)*((1+D$11)^0.5)/D$10)","v":0.14722860084114331},{"$f":"IF(D1340=\"n/a\",D1316,IFERROR(IF((OFFSET($C1316,0,$A1316))<0,\nMIN(0,D1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316)))),\nMAX(0,D1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316))))),0))","v":0.14354788582011474},0.13986717079908617,0.1361864557780576,0.13250574075702903,0.12882502573600046,0.1251443107149719,0.12146359569394331,0.11778288067291473,0.11410216565188615,0.11042145063085756,0.10674073560982898,0.1030600205888004,9.9379305567771817E-2,9.5698590546743234E-2,9.2017875525714651E-2,8.8337160504686069E-2,8.4656445483657486E-2,8.0975730462628903E-2,7.729501544160032E-2]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E1317,-($A1317+5),0)*((1+E$11)^0.5)/E$10)","v":0.14258681811486132},{"$f":"IF(E1341=\"n/a\",E1317,IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,E1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317)))),\nMAX(0,E1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317))))),0))","v":0.13902214766198978},0.13545747720911824,0.13189280675624671,0.12832813630337517,0.12476346585050363,0.12119879539763209,0.11763412494476055,0.11406945449188902,0.11050478403901748,0.10694011358614594,0.1033754431332744,9.9810772680402865E-2,9.6246102227531327E-2,9.2681431774659789E-2,8.9116761321788251E-2,8.5552090868916714E-2,8.1987420416045176E-2,7.8422749963173638E-2]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F1318,-($A1318+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1342=\"n/a\",F1318,IFERROR(IF((OFFSET($C1318,0,$A1318))<0,\nMIN(0,F1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318)))),\nMAX(0,F1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G1319,-($A1319+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1343=\"n/a\",G1319,IFERROR(IF((OFFSET($C1319,0,$A1319))<0,\nMIN(0,G1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319)))),\nMAX(0,G1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H1320,-($A1320+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1344=\"n/a\",H1320,IFERROR(IF((OFFSET($C1320,0,$A1320))<0,\nMIN(0,H1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320)))),\nMAX(0,H1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I1321,-($A1321+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1345=\"n/a\",I1321,IFERROR(IF((OFFSET($C1321,0,$A1321))<0,\nMIN(0,I1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321)))),\nMAX(0,I1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1322,-($A1322+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1346=\"n/a\",J1322,IFERROR(IF((OFFSET($C1322,0,$A1322))<0,\nMIN(0,J1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322)))),\nMAX(0,J1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1323,-($A1323+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1347=\"n/a\",K1323,IFERROR(IF((OFFSET($C1323,0,$A1323))<0,\nMIN(0,K1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323)))),\nMAX(0,K1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1324,-($A1324+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1348=\"n/a\",L1324,IFERROR(IF((OFFSET($C1324,0,$A1324))<0,\nMIN(0,L1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324)))),\nMAX(0,L1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1325,-($A1325+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1349=\"n/a\",M1325,IFERROR(IF((OFFSET($C1325,0,$A1325))<0,\nMIN(0,M1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325)))),\nMAX(0,M1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1326,-($A1326+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1350=\"n/a\",N1326,IFERROR(IF((OFFSET($C1326,0,$A1326))<0,\nMIN(0,N1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326)))),\nMAX(0,N1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1327,-($A1327+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1351=\"n/a\",O1327,IFERROR(IF((OFFSET($C1327,0,$A1327))<0,\nMIN(0,O1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327)))),\nMAX(0,O1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1328,-($A1328+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1352=\"n/a\",P1328,IFERROR(IF((OFFSET($C1328,0,$A1328))<0,\nMIN(0,P1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328)))),\nMAX(0,P1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1329,-($A1329+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1353=\"n/a\",Q1329,IFERROR(IF((OFFSET($C1329,0,$A1329))<0,\nMIN(0,Q1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329)))),\nMAX(0,Q1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1330,-($A1330+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1354=\"n/a\",R1330,IFERROR(IF((OFFSET($C1330,0,$A1330))<0,\nMIN(0,R1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330)))),\nMAX(0,R1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1331,-($A1331+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1355=\"n/a\",S1331,IFERROR(IF((OFFSET($C1331,0,$A1331))<0,\nMIN(0,S1331-(OFFSET($C1331,0,$A1331)/(OFFSET($C1326,-$A1330,$A1331)))),\nMAX(0,S1331-(OFFSET($C1331,0,$A1331)/(OFFSET($C1326,-$A1330,$A1331))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1332,-($A1332+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1356=\"n/a\",T1332,IFERROR(IF((OFFSET($C1332,0,$A1332))<0,\nMIN(0,T1332-(OFFSET($C1332,0,$A1332)/(OFFSET($C1327,-$A1331,$A1332)))),\nMAX(0,T1332-(OFFSET($C1332,0,$A1332)/(OFFSET($C1327,-$A1331,$A1332))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1333,-($A1333+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1357=\"n/a\",U1333,IFERROR(IF((OFFSET($C1333,0,$A1333))<0,\nMIN(0,U1333-(OFFSET($C1333,0,$A1333)/(OFFSET($C1328,-$A1332,$A1333)))),\nMAX(0,U1333-(OFFSET($C1333,0,$A1333)/(OFFSET($C1328,-$A1332,$A1333))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1334,-($A1334+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1358=\"n/a\",V1334,IFERROR(IF((OFFSET($C1334,0,$A1334))<0,\nMIN(0,V1334-(OFFSET($C1334,0,$A1334)/(OFFSET($C1329,-$A1333,$A1334)))),\nMAX(0,V1334-(OFFSET($C1334,0,$A1334)/(OFFSET($C1329,-$A1333,$A1334))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1335)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1335,-($A1335+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1338=\"n/a\",\"n/a\",IF(AND(C1338<1,D1312=0),0,\nIF(D1312=0,C1338-1,\nIF(C1338<1,D1313,\n(((C1338-1)*(C1314-(C1314/(C1338))))+((D1312/D$10)*D1313))/(D1314)))))","v":0},0,0,0,0,{"$f":"IF(H1338=\"n/a\",\"n/a\",IF(AND(H1338<1,I1312=0),0,\nIF(I1312=0,H1338-1,\nIF(H1338<1,I1313,\n(((H1338-1)*(H1314-(H1314/(H1338))))+((I1312/I$10)*I1313))/(I1314)))))","v":0},{"$f":"IF(I1338=\"n/a\",\"n/a\",IF(AND(I1338<1,J1312=0),0,\nIF(J1312=0,I1338-1,\nIF(I1338<1,J1313,\n(((I1338-1)*(I1314-(I1314/(I1338))))+((J1312/J$10)*J1313))/(J1314)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1339,(-$A1315-ROWS(C1311:C1338)),0)","v":"n/a"},{"$f":"IF(C1339=\"n/a\",\"n/a\",MAX(0,C1339-1))","v":"n/a"},{"$f":"IF(D1339=\"n/a\",\"n/a\",MAX(0,D1339-1))","v":"n/a"},{"$f":"IF(E1339=\"n/a\",\"n/a\",MAX(0,E1339-1))","v":"n/a"},{"$f":"IF(F1339=\"n/a\",\"n/a\",MAX(0,F1339-1))","v":"n/a"},{"$f":"IF(G1339=\"n/a\",\"n/a\",MAX(0,G1339-1))","v":"n/a"},{"$f":"IF(H1339=\"n/a\",\"n/a\",MAX(0,H1339-1))","v":"n/a"},{"$f":"IF(I1339=\"n/a\",\"n/a\",MAX(0,I1339-1))","v":"n/a"},{"$f":"IF(J1339=\"n/a\",\"n/a\",MAX(0,J1339-1))","v":"n/a"},{"$f":"IF(K1339=\"n/a\",\"n/a\",MAX(0,K1339-1))","v":"n/a"},{"$f":"IF(L1339=\"n/a\",\"n/a\",MAX(0,L1339-1))","v":"n/a"},{"$f":"IF(M1339=\"n/a\",\"n/a\",MAX(0,M1339-1))","v":"n/a"},{"$f":"IF(N1339=\"n/a\",\"n/a\",MAX(0,N1339-1))","v":"n/a"},{"$f":"IF(O1339=\"n/a\",\"n/a\",MAX(0,O1339-1))","v":"n/a"},{"$f":"IF(P1339=\"n/a\",\"n/a\",MAX(0,P1339-1))","v":"n/a"},{"$f":"IF(Q1339=\"n/a\",\"n/a\",MAX(0,Q1339-1))","v":"n/a"},{"$f":"IF(R1339=\"n/a\",\"n/a\",MAX(0,R1339-1))","v":"n/a"},{"$f":"IF(S1339=\"n/a\",\"n/a\",MAX(0,S1339-1))","v":"n/a"},{"$f":"IF(T1339=\"n/a\",\"n/a\",MAX(0,T1339-1))","v":"n/a"},{"$f":"IF(U1339=\"n/a\",\"n/a\",MAX(0,U1339-1))","v":"n/a"},{"$f":"IF(V1339=\"n/a\",\"n/a\",MAX(0,V1339-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1316)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1340,(-$A1316-ROWS(D1312:D1339)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1341,(-$A1317-ROWS(E1313:E1340)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1342,(-$A1318-ROWS(F1314:F1341)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1343,(-$A1319-ROWS(G1315:G1342)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1344,(-$A1320-ROWS(H1316:H1343)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1345,(-$A1321-ROWS(I1317:I1344)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1346,(-$A1322-ROWS(J1318:J1345)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1347,(-$A1323-ROWS(K1319:K1346)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1348,(-$A1324-ROWS(L1320:L1347)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1349,(-$A1325-ROWS(M1321:M1348)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1350,(-$A1326-ROWS(N1322:N1349)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1351,(-$A1327-ROWS(O1323:O1350)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1352,(-$A1328-ROWS(P1324:P1351)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1353,(-$A1329-ROWS(Q1325:Q1352)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1354,(-$A1330-ROWS(R1326:R1353)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1355,(-$A1331-ROWS(S1327:S1354)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1356,(-$A1332-ROWS(T1328:T1355)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1357,(-$A1333-ROWS(U1329:U1356)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1358,(-$A1334-ROWS(V1330:V1357)),0)","v":0},{"$f":"IF(V1358=\"n/a\",\"n/a\",MAX(0,V1358-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1359,(-$A1335-ROWS(W1331:W1358)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1311<>\"n/a\",C1311<>\"n/a\"),IF(SUM(C1314:C1336)=0,0,IF((SUMPRODUCT(C1314:C1336,C1338:C1360)/SUM(C1314:C1336))<0,1,(SUMPRODUCT(C1314:C1336,C1338:C1360)/SUM(C1314:C1336)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1311<>\"n/a\",D1311<>\"n/a\"),IF(SUM(D1314:D1336)=0,0,IF((SUMPRODUCT(D1314:D1336,D1338:D1360)/SUM(D1314:D1336))<0,1,(SUMPRODUCT(D1314:D1336,D1338:D1360)/SUM(D1314:D1336)))),\"n/a\"))","v":1.3159715368179765},{"$f":"(IF(OR($C1311<>\"n/a\",E1311<>\"n/a\"),IF(SUM(E1314:E1336)=0,0,IF((SUMPRODUCT(E1314:E1336,E1338:E1360)/SUM(E1314:E1336))<0,1,(SUMPRODUCT(E1314:E1336,E1338:E1360)/SUM(E1314:E1336)))),\"n/a\"))","v":2.4494475995983502},{"$f":"(IF(OR($C1311<>\"n/a\",F1311<>\"n/a\"),IF(SUM(F1314:F1336)=0,0,IF((SUMPRODUCT(F1314:F1336,F1338:F1360)/SUM(F1314:F1336))<0,1,(SUMPRODUCT(F1314:F1336,F1338:F1360)/SUM(F1314:F1336)))),\"n/a\"))","v":2.330649756569029},{"$f":"(IF(OR($C1311<>\"n/a\",G1311<>\"n/a\"),IF(SUM(G1314:G1336)=0,0,IF((SUMPRODUCT(G1314:G1336,G1338:G1360)/SUM(G1314:G1336))<0,1,(SUMPRODUCT(G1314:G1336,G1338:G1360)/SUM(G1314:G1336)))),\"n/a\"))","v":2.2146281222727255},{"$f":"(IF(OR($C1311<>\"n/a\",H1311<>\"n/a\"),IF(SUM(H1314:H1336)=0,0,IF((SUMPRODUCT(H1314:H1336,H1338:H1360)/SUM(H1314:H1336))<0,1,(SUMPRODUCT(H1314:H1336,H1338:H1360)/SUM(H1314:H1336)))),\"n/a\"))","v":2.1013958369887504},{"$f":"(IF(OR($C1311<>\"n/a\",I1311<>\"n/a\"),IF(SUM(I1314:I1336)=0,0,IF((SUMPRODUCT(I1314:I1336,I1338:I1360)/SUM(I1314:I1336))<0,1,(SUMPRODUCT(I1314:I1336,I1338:I1360)/SUM(I1314:I1336)))),\"n/a\"))","v":1.990966124054433},{"$f":"(IF(OR($C1311<>\"n/a\",J1311<>\"n/a\"),IF(SUM(J1314:J1336)=0,0,IF((SUMPRODUCT(J1314:J1336,J1338:J1360)/SUM(J1314:J1336))<0,1,(SUMPRODUCT(J1314:J1336,J1338:J1360)/SUM(J1314:J1336)))),\"n/a\"))","v":1.8833522905224045},{"$f":"(IF(OR($C1311<>\"n/a\",K1311<>\"n/a\"),IF(SUM(K1314:K1336)=0,0,IF((SUMPRODUCT(K1314:K1336,K1338:K1360)/SUM(K1314:K1336))<0,1,(SUMPRODUCT(K1314:K1336,K1338:K1360)/SUM(K1314:K1336)))),\"n/a\"))","v":1.7785677278241374},{"$f":"(IF(OR($C1311<>\"n/a\",L1311<>\"n/a\"),IF(SUM(L1314:L1336)=0,0,IF((SUMPRODUCT(L1314:L1336,L1338:L1360)/SUM(L1314:L1336))<0,1,(SUMPRODUCT(L1314:L1336,L1338:L1360)/SUM(L1314:L1336)))),\"n/a\"))","v":1.67662591243981},{"$f":"(IF(OR($C1311<>\"n/a\",M1311<>\"n/a\"),IF(SUM(M1314:M1336)=0,0,IF((SUMPRODUCT(M1314:M1336,M1338:M1360)/SUM(M1314:M1336))<0,1,(SUMPRODUCT(M1314:M1336,M1338:M1360)/SUM(M1314:M1336)))),\"n/a\"))","v":1.5775404065745533},{"$f":"(IF(OR($C1311<>\"n/a\",N1311<>\"n/a\"),IF(SUM(N1314:N1336)=0,0,IF((SUMPRODUCT(N1314:N1336,N1338:N1360)/SUM(N1314:N1336))<0,1,(SUMPRODUCT(N1314:N1336,N1338:N1360)/SUM(N1314:N1336)))),\"n/a\"))","v":1.4813248588411676},{"$f":"(IF(OR($C1311<>\"n/a\",O1311<>\"n/a\"),IF(SUM(O1314:O1336)=0,0,IF((SUMPRODUCT(O1314:O1336,O1338:O1360)/SUM(O1314:O1336))<0,1,(SUMPRODUCT(O1314:O1336,O1338:O1360)/SUM(O1314:O1336)))),\"n/a\"))","v":1.3879930049493732},{"$f":"(IF(OR($C1311<>\"n/a\",P1311<>\"n/a\"),IF(SUM(P1314:P1336)=0,0,IF((SUMPRODUCT(P1314:P1336,P1338:P1360)/SUM(P1314:P1336))<0,1,(SUMPRODUCT(P1314:P1336,P1338:P1360)/SUM(P1314:P1336)))),\"n/a\"))","v":1.2975586684016667},{"$f":"(IF(OR($C1311<>\"n/a\",Q1311<>\"n/a\"),IF(SUM(Q1314:Q1336)=0,0,IF((SUMPRODUCT(Q1314:Q1336,Q1338:Q1360)/SUM(Q1314:Q1336))<0,1,(SUMPRODUCT(Q1314:Q1336,Q1338:Q1360)/SUM(Q1314:Q1336)))),\"n/a\"))","v":1.2100357611958621},{"$f":"(IF(OR($C1311<>\"n/a\",R1311<>\"n/a\"),IF(SUM(R1314:R1336)=0,0,IF((SUMPRODUCT(R1314:R1336,R1338:R1360)/SUM(R1314:R1336))<0,1,(SUMPRODUCT(R1314:R1336,R1338:R1360)/SUM(R1314:R1336)))),\"n/a\"))","v":1.1254382845343869},{"$f":"(IF(OR($C1311<>\"n/a\",S1311<>\"n/a\"),IF(SUM(S1314:S1336)=0,0,IF((SUMPRODUCT(S1314:S1336,S1338:S1360)/SUM(S1314:S1336))<0,1,(SUMPRODUCT(S1314:S1336,S1338:S1360)/SUM(S1314:S1336)))),\"n/a\"))","v":1.0437803295404127},{"$f":"(IF(OR($C1311<>\"n/a\",T1311<>\"n/a\"),IF(SUM(T1314:T1336)=0,0,IF((SUMPRODUCT(T1314:T1336,T1338:T1360)/SUM(T1314:T1336))<0,1,(SUMPRODUCT(T1314:T1336,T1338:T1360)/SUM(T1314:T1336)))),\"n/a\"))","v":0.9650760779808939},{"$f":"(IF(OR($C1311<>\"n/a\",U1311<>\"n/a\"),IF(SUM(U1314:U1336)=0,0,IF((SUMPRODUCT(U1314:U1336,U1338:U1360)/SUM(U1314:U1336))<0,1,(SUMPRODUCT(U1314:U1336,U1338:U1360)/SUM(U1314:U1336)))),\"n/a\"))","v":0.88933980299659821},{"$f":"(IF(OR($C1311<>\"n/a\",V1311<>\"n/a\"),IF(SUM(V1314:V1336)=0,0,IF((SUMPRODUCT(V1314:V1336,V1338:V1360)/SUM(V1314:V1336))<0,1,(SUMPRODUCT(V1314:V1336,V1338:V1360)/SUM(V1314:V1336)))),\"n/a\"))","v":0.81658586983919845},{"$f":"(IF(OR($C1311<>\"n/a\",W1311<>\"n/a\"),IF(SUM(W1314:W1336)=0,0,IF((SUMPRODUCT(W1314:W1336,W1338:W1360)/SUM(W1314:W1336))<0,1,(SUMPRODUCT(W1314:W1336,W1338:W1360)/SUM(W1314:W1336)))),\"n/a\"))","v":0.74682873661551563}]
[]
["Asset Class 26",{"$f":"VLOOKUP($A1363,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Business LV Service Connections"}]
[{"$f":"VALUE(REPLACE(A1363,1,12,\"\"))","v":26},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1364,0)","v":8.1792973828068209},{"$f":"OFFSET('RFM input'!H$60,$A1364,0)-OFFSET('RFM input'!H$114,$A1364,0)-OFFSET('RFM input'!H$168,$A1364,0)","v":0.39369406202413926},{"$f":"OFFSET('RFM input'!I$60,$A1364,0)-OFFSET('RFM input'!I$114,$A1364,0)-OFFSET('RFM input'!I$168,$A1364,0)","v":0.38794270895084737},{"$f":"OFFSET('RFM input'!J$60,$A1364,0)-OFFSET('RFM input'!J$114,$A1364,0)-OFFSET('RFM input'!J$168,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1364,0)-OFFSET('RFM input'!K$114,$A1364,0)-OFFSET('RFM input'!K$168,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1364,0)-OFFSET('RFM input'!L$114,$A1364,0)-OFFSET('RFM input'!L$168,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1364,0)-OFFSET('RFM input'!M$114,$A1364,0)-OFFSET('RFM input'!M$168,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1364,0)-OFFSET('RFM input'!N$114,$A1364,0)-OFFSET('RFM input'!N$168,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1364,0)-OFFSET('RFM input'!O$114,$A1364,0)-OFFSET('RFM input'!O$168,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1364,0)-OFFSET('RFM input'!P$114,$A1364,0)-OFFSET('RFM input'!P$168,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1364,0)-OFFSET('RFM input'!Q$114,$A1364,0)-OFFSET('RFM input'!Q$168,$A1364,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1364,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":35}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1364,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1364,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1364,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1364,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1364,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1364,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1364,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1364,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1364,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1364,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1364,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1364,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1364,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1364,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1364,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1364,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1364,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1364,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1364,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1364,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D1392=\"n/a\",0,IF(AND(D1366=0,C1368=0),0,\nIF(AND(D1366<>0,C1368=0),(D1366/D$10),\nIF(AND(D1367<>0,C1368<>0),(C1368-(C1368/C1392))+(D1366/D$10),\nIF(C1392<1,0,(C1368-(C1368/C1392)))))))","v":0},{"$f":"IF(E1392=\"n/a\",0,IF(AND(E1366=0,D1368=0),0,\nIF(AND(E1366<>0,D1368=0),(E1366/E$10),\nIF(AND(E1367<>0,D1368<>0),(D1368-(D1368/D1392))+(E1366/E$10),\nIF(D1392<1,0,(D1368-(D1368/D1392)))))))","v":0},{"$f":"IF(F1392=\"n/a\",0,IF(AND(F1366=0,E1368=0),0,\nIF(AND(F1366<>0,E1368=0),(F1366/F$10),\nIF(AND(F1367<>0,E1368<>0),(E1368-(E1368/E1392))+(F1366/F$10),\nIF(E1392<1,0,(E1368-(E1368/E1392)))))))","v":0},{"$f":"IF(G1392=\"n/a\",0,IF(AND(G1366=0,F1368=0),0,\nIF(AND(G1366<>0,F1368=0),(G1366/G$10),\nIF(AND(G1367<>0,F1368<>0),(F1368-(F1368/F1392))+(G1366/G$10),\nIF(F1392<1,0,(F1368-(F1368/F1392)))))))","v":0},{"$f":"IF(H1392=\"n/a\",0,IF(AND(H1366=0,G1368=0),0,\nIF(AND(H1366<>0,G1368=0),(H1366/H$10),\nIF(AND(H1367<>0,G1368<>0),(G1368-(G1368/G1392))+(H1366/H$10),\nIF(G1392<1,0,(G1368-(G1368/G1392)))))))","v":0},{"$f":"IF(I1392=\"n/a\",0,IF(AND(I1366=0,H1368=0),0,\nIF(AND(I1366<>0,H1368=0),(I1366/I$10),\nIF(AND(I1367<>0,H1368<>0),(H1368-(H1368/H1392))+(I1366/I$10),\nIF(H1392<1,0,(H1368-(H1368/H1392)))))))","v":0},{"$f":"IF(J1392=\"n/a\",0,IF(AND(J1366=0,I1368=0),0,\nIF(AND(J1366<>0,I1368=0),(J1366/J$10),\nIF(AND(J1367<>0,I1368<>0),(I1368-(I1368/I1392))+(J1366/J$10),\nIF(I1392<1,0,(I1368-(I1368/I1392)))))))","v":0},{"$f":"IF(K1392=\"n/a\",0,IF(AND(K1366=0,J1368=0),0,\nIF(AND(K1366<>0,J1368=0),(K1366/K$10),\nIF(AND(K1367<>0,J1368<>0),(J1368-(J1368/J1392))+(K1366/K$10),\nIF(J1392<1,0,(J1368-(J1368/J1392)))))))","v":0},{"$f":"IF(L1392=\"n/a\",0,IF(AND(L1366=0,K1368=0),0,\nIF(AND(L1366<>0,K1368=0),(L1366/L$10),\nIF(AND(L1367<>0,K1368<>0),(K1368-(K1368/K1392))+(L1366/L$10),\nIF(K1392<1,0,(K1368-(K1368/K1392)))))))","v":0},{"$f":"IF(M1392=\"n/a\",0,IF(AND(M1366=0,L1368=0),0,\nIF(AND(M1366<>0,L1368=0),(M1366/M$10),\nIF(AND(M1367<>0,L1368<>0),(L1368-(L1368/L1392))+(M1366/M$10),\nIF(L1392<1,0,(L1368-(L1368/L1392)))))))","v":0},{"$f":"IF(N1392=\"n/a\",0,IF(AND(N1366=0,M1368=0),0,\nIF(AND(N1366<>0,M1368=0),(N1366/N$10),\nIF(AND(N1367<>0,M1368<>0),(M1368-(M1368/M1392))+(N1366/N$10),\nIF(M1392<1,0,(M1368-(M1368/M1392)))))))","v":0},{"$f":"IF(O1392=\"n/a\",0,IF(AND(O1366=0,N1368=0),0,\nIF(AND(O1366<>0,N1368=0),(O1366/O$10),\nIF(AND(O1367<>0,N1368<>0),(N1368-(N1368/N1392))+(O1366/O$10),\nIF(N1392<1,0,(N1368-(N1368/N1392)))))))","v":0},{"$f":"IF(P1392=\"n/a\",0,IF(AND(P1366=0,O1368=0),0,\nIF(AND(P1366<>0,O1368=0),(P1366/P$10),\nIF(AND(P1367<>0,O1368<>0),(O1368-(O1368/O1392))+(P1366/P$10),\nIF(O1392<1,0,(O1368-(O1368/O1392)))))))","v":0},{"$f":"IF(Q1392=\"n/a\",0,IF(AND(Q1366=0,P1368=0),0,\nIF(AND(Q1366<>0,P1368=0),(Q1366/Q$10),\nIF(AND(Q1367<>0,P1368<>0),(P1368-(P1368/P1392))+(Q1366/Q$10),\nIF(P1392<1,0,(P1368-(P1368/P1392)))))))","v":0},{"$f":"IF(R1392=\"n/a\",0,IF(AND(R1366=0,Q1368=0),0,\nIF(AND(R1366<>0,Q1368=0),(R1366/R$10),\nIF(AND(R1367<>0,Q1368<>0),(Q1368-(Q1368/Q1392))+(R1366/R$10),\nIF(Q1392<1,0,(Q1368-(Q1368/Q1392)))))))","v":0},{"$f":"IF(S1392=\"n/a\",0,IF(AND(S1366=0,R1368=0),0,\nIF(AND(S1366<>0,R1368=0),(S1366/S$10),\nIF(AND(S1367<>0,R1368<>0),(R1368-(R1368/R1392))+(S1366/S$10),\nIF(R1392<1,0,(R1368-(R1368/R1392)))))))","v":0},{"$f":"IF(T1392=\"n/a\",0,IF(AND(T1366=0,S1368=0),0,\nIF(AND(T1366<>0,S1368=0),(T1366/T$10),\nIF(AND(T1367<>0,S1368<>0),(S1368-(S1368/S1392))+(T1366/T$10),\nIF(S1392<1,0,(S1368-(S1368/S1392)))))))","v":0},{"$f":"IF(U1392=\"n/a\",0,IF(AND(U1366=0,T1368=0),0,\nIF(AND(U1366<>0,T1368=0),(U1366/U$10),\nIF(AND(U1367<>0,T1368<>0),(T1368-(T1368/T1392))+(U1366/U$10),\nIF(T1392<1,0,(T1368-(T1368/T1392)))))))","v":0},{"$f":"IF(V1392=\"n/a\",0,IF(AND(V1366=0,U1368=0),0,\nIF(AND(V1366<>0,U1368=0),(V1366/V$10),\nIF(AND(V1367<>0,U1368<>0),(U1368-(U1368/U1392))+(V1366/V$10),\nIF(U1392<1,0,(U1368-(U1368/U1392)))))))","v":0},{"$f":"IF(W1392=\"n/a\",0,IF(AND(W1366=0,V1368=0),0,\nIF(AND(W1366<>0,V1368=0),(W1366/W$10),\nIF(AND(W1367<>0,V1368<>0),(V1368-(V1368/V1392))+(W1366/W$10),\nIF(V1392<1,0,(V1368-(V1368/V1392)))))))","v":0}]
[{"$f":"A1368+1","v":0},"Depreciated starting RAB",{"$f":"C1364/C$10","v":8.1792973828068209},{"$f":"IF(C1393=\"n/a\",C1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,C1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,C1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209},{"$f":"IF(D1393=\"n/a\",D1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,D1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,D1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209},{"$f":"IF(E1393=\"n/a\",E1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,E1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,E1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209},{"$f":"IF(F1393=\"n/a\",F1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,F1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,F1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209},{"$f":"IF(G1393=\"n/a\",G1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,G1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,G1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209},{"$f":"IF(H1393=\"n/a\",H1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209},{"$f":"IF(I1393=\"n/a\",I1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,I1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,I1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209},{"$f":"IF(J1393=\"n/a\",J1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,J1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,J1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209},{"$f":"IF(K1393=\"n/a\",K1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,K1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,K1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209},{"$f":"IF(L1393=\"n/a\",L1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,L1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,L1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209},{"$f":"IF(M1393=\"n/a\",M1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,M1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,M1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209},{"$f":"IF(N1393=\"n/a\",N1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,N1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,N1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209},{"$f":"IF(O1393=\"n/a\",O1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,O1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,O1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209},{"$f":"IF(P1393=\"n/a\",P1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,P1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,P1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209},{"$f":"IF(Q1393=\"n/a\",Q1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,Q1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,Q1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209},{"$f":"IF(R1393=\"n/a\",R1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,R1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,R1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209},{"$f":"IF(S1393=\"n/a\",S1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,S1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,S1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209},{"$f":"IF(T1393=\"n/a\",T1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,T1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,T1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209},{"$f":"IF(U1393=\"n/a\",U1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,U1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,U1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209},{"$f":"IF(V1393=\"n/a\",V1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,V1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,V1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":8.1792973828068209}]
[{"$f":"A1369+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1370)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D1370,-($A1370+5),0)*((1+D$11)^0.5)/D$10)","v":0.39588020447220335},{"$f":"IF(D1394=\"n/a\",D1370,IFERROR(IF((OFFSET($C1370,0,$A1370))<0,\nMIN(0,D1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370)))),\nMAX(0,D1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370))))),0))","v":0.38456934148728328},0.37325847850236316,0.36194761551744303,0.35063675253252291,0.33932588954760279,0.32801502656268267,0.31670416357776254,0.30539330059284242,0.2940824376079223,0.28277157462300218,0.27146071163808205,0.26014984865316193,0.24883898566824184,0.23752812268332174,0.22621725969840165,0.21490639671348155,0.20359553372856146,0.19228467074364136,0.18097380775872127]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E1371,-($A1371+5),0)*((1+E$11)^0.5)/E$10)","v":0.38374443775311146},{"$f":"IF(E1395=\"n/a\",E1371,IFERROR(IF((OFFSET($C1371,0,$A1371))<0,\nMIN(0,E1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371)))),\nMAX(0,E1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371))))),0))","v":0.3727803109601654},0.36181618416721933,0.35085205737427327,0.33988793058132721,0.32892380378838115,0.31795967699543509,0.30699555020248903,0.29603142340954297,0.28506729661659691,0.27410316982365085,0.26313904303070479,0.25217491623775873,0.2412107894448127,0.23024666265186666,0.21928253585892063,0.2083184090659746,0.19735428227302856,0.18639015548008253]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F1372,-($A1372+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1396=\"n/a\",F1372,IFERROR(IF((OFFSET($C1372,0,$A1372))<0,\nMIN(0,F1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372)))),\nMAX(0,F1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G1373,-($A1373+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1397=\"n/a\",G1373,IFERROR(IF((OFFSET($C1373,0,$A1373))<0,\nMIN(0,G1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373)))),\nMAX(0,G1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H1374,-($A1374+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1398=\"n/a\",H1374,IFERROR(IF((OFFSET($C1374,0,$A1374))<0,\nMIN(0,H1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374)))),\nMAX(0,H1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I1375,-($A1375+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1399=\"n/a\",I1375,IFERROR(IF((OFFSET($C1375,0,$A1375))<0,\nMIN(0,I1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375)))),\nMAX(0,I1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1376,-($A1376+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1400=\"n/a\",J1376,IFERROR(IF((OFFSET($C1376,0,$A1376))<0,\nMIN(0,J1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376)))),\nMAX(0,J1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1377,-($A1377+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1401=\"n/a\",K1377,IFERROR(IF((OFFSET($C1377,0,$A1377))<0,\nMIN(0,K1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377)))),\nMAX(0,K1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1378,-($A1378+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1402=\"n/a\",L1378,IFERROR(IF((OFFSET($C1378,0,$A1378))<0,\nMIN(0,L1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378)))),\nMAX(0,L1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1379,-($A1379+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1403=\"n/a\",M1379,IFERROR(IF((OFFSET($C1379,0,$A1379))<0,\nMIN(0,M1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379)))),\nMAX(0,M1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1380,-($A1380+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1404=\"n/a\",N1380,IFERROR(IF((OFFSET($C1380,0,$A1380))<0,\nMIN(0,N1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380)))),\nMAX(0,N1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1381,-($A1381+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1405=\"n/a\",O1381,IFERROR(IF((OFFSET($C1381,0,$A1381))<0,\nMIN(0,O1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381)))),\nMAX(0,O1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1382,-($A1382+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1406=\"n/a\",P1382,IFERROR(IF((OFFSET($C1382,0,$A1382))<0,\nMIN(0,P1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382)))),\nMAX(0,P1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1383,-($A1383+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1407=\"n/a\",Q1383,IFERROR(IF((OFFSET($C1383,0,$A1383))<0,\nMIN(0,Q1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383)))),\nMAX(0,Q1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1384,-($A1384+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1408=\"n/a\",R1384,IFERROR(IF((OFFSET($C1384,0,$A1384))<0,\nMIN(0,R1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384)))),\nMAX(0,R1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1385,-($A1385+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1409=\"n/a\",S1385,IFERROR(IF((OFFSET($C1385,0,$A1385))<0,\nMIN(0,S1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1380,-$A1384,$A1385)))),\nMAX(0,S1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1380,-$A1384,$A1385))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1386,-($A1386+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1410=\"n/a\",T1386,IFERROR(IF((OFFSET($C1386,0,$A1386))<0,\nMIN(0,T1386-(OFFSET($C1386,0,$A1386)/(OFFSET($C1381,-$A1385,$A1386)))),\nMAX(0,T1386-(OFFSET($C1386,0,$A1386)/(OFFSET($C1381,-$A1385,$A1386))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1387,-($A1387+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1411=\"n/a\",U1387,IFERROR(IF((OFFSET($C1387,0,$A1387))<0,\nMIN(0,U1387-(OFFSET($C1387,0,$A1387)/(OFFSET($C1382,-$A1386,$A1387)))),\nMAX(0,U1387-(OFFSET($C1387,0,$A1387)/(OFFSET($C1382,-$A1386,$A1387))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1388,-($A1388+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1412=\"n/a\",V1388,IFERROR(IF((OFFSET($C1388,0,$A1388))<0,\nMIN(0,V1388-(OFFSET($C1388,0,$A1388)/(OFFSET($C1383,-$A1387,$A1388)))),\nMAX(0,V1388-(OFFSET($C1388,0,$A1388)/(OFFSET($C1383,-$A1387,$A1388))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1389)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1389,-($A1389+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1392=\"n/a\",\"n/a\",IF(AND(C1392<1,D1366=0),0,\nIF(D1366=0,C1392-1,\nIF(C1392<1,D1367,\n(((C1392-1)*(C1368-(C1368/(C1392))))+((D1366/D$10)*D1367))/(D1368)))))","v":0},0,0,0,0,{"$f":"IF(H1392=\"n/a\",\"n/a\",IF(AND(H1392<1,I1366=0),0,\nIF(I1366=0,H1392-1,\nIF(H1392<1,I1367,\n(((H1392-1)*(H1368-(H1368/(H1392))))+((I1366/I$10)*I1367))/(I1368)))))","v":0},{"$f":"IF(I1392=\"n/a\",\"n/a\",IF(AND(I1392<1,J1366=0),0,\nIF(J1366=0,I1392-1,\nIF(I1392<1,J1367,\n(((I1392-1)*(I1368-(I1368/(I1392))))+((J1366/J$10)*J1367))/(J1368)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1393,(-$A1369-ROWS(C1365:C1392)),0)","v":"n/a"},{"$f":"IF(C1393=\"n/a\",\"n/a\",MAX(0,C1393-1))","v":"n/a"},{"$f":"IF(D1393=\"n/a\",\"n/a\",MAX(0,D1393-1))","v":"n/a"},{"$f":"IF(E1393=\"n/a\",\"n/a\",MAX(0,E1393-1))","v":"n/a"},{"$f":"IF(F1393=\"n/a\",\"n/a\",MAX(0,F1393-1))","v":"n/a"},{"$f":"IF(G1393=\"n/a\",\"n/a\",MAX(0,G1393-1))","v":"n/a"},{"$f":"IF(H1393=\"n/a\",\"n/a\",MAX(0,H1393-1))","v":"n/a"},{"$f":"IF(I1393=\"n/a\",\"n/a\",MAX(0,I1393-1))","v":"n/a"},{"$f":"IF(J1393=\"n/a\",\"n/a\",MAX(0,J1393-1))","v":"n/a"},{"$f":"IF(K1393=\"n/a\",\"n/a\",MAX(0,K1393-1))","v":"n/a"},{"$f":"IF(L1393=\"n/a\",\"n/a\",MAX(0,L1393-1))","v":"n/a"},{"$f":"IF(M1393=\"n/a\",\"n/a\",MAX(0,M1393-1))","v":"n/a"},{"$f":"IF(N1393=\"n/a\",\"n/a\",MAX(0,N1393-1))","v":"n/a"},{"$f":"IF(O1393=\"n/a\",\"n/a\",MAX(0,O1393-1))","v":"n/a"},{"$f":"IF(P1393=\"n/a\",\"n/a\",MAX(0,P1393-1))","v":"n/a"},{"$f":"IF(Q1393=\"n/a\",\"n/a\",MAX(0,Q1393-1))","v":"n/a"},{"$f":"IF(R1393=\"n/a\",\"n/a\",MAX(0,R1393-1))","v":"n/a"},{"$f":"IF(S1393=\"n/a\",\"n/a\",MAX(0,S1393-1))","v":"n/a"},{"$f":"IF(T1393=\"n/a\",\"n/a\",MAX(0,T1393-1))","v":"n/a"},{"$f":"IF(U1393=\"n/a\",\"n/a\",MAX(0,U1393-1))","v":"n/a"},{"$f":"IF(V1393=\"n/a\",\"n/a\",MAX(0,V1393-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1370)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1394,(-$A1370-ROWS(D1366:D1393)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1395,(-$A1371-ROWS(E1367:E1394)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1396,(-$A1372-ROWS(F1368:F1395)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1397,(-$A1373-ROWS(G1369:G1396)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1398,(-$A1374-ROWS(H1370:H1397)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1399,(-$A1375-ROWS(I1371:I1398)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1400,(-$A1376-ROWS(J1372:J1399)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1401,(-$A1377-ROWS(K1373:K1400)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1402,(-$A1378-ROWS(L1374:L1401)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1403,(-$A1379-ROWS(M1375:M1402)),0)","v":35},34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1404,(-$A1380-ROWS(N1376:N1403)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1405,(-$A1381-ROWS(O1377:O1404)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1406,(-$A1382-ROWS(P1378:P1405)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1407,(-$A1383-ROWS(Q1379:Q1406)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1408,(-$A1384-ROWS(R1380:R1407)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1409,(-$A1385-ROWS(S1381:S1408)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1410,(-$A1386-ROWS(T1382:T1409)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1411,(-$A1387-ROWS(U1383:U1410)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1412,(-$A1388-ROWS(V1384:V1411)),0)","v":0},{"$f":"IF(V1412=\"n/a\",\"n/a\",MAX(0,V1412-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1413,(-$A1389-ROWS(W1385:W1412)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1365<>\"n/a\",C1365<>\"n/a\"),IF(SUM(C1368:C1390)=0,0,IF((SUMPRODUCT(C1368:C1390,C1392:C1414)/SUM(C1368:C1390))<0,1,(SUMPRODUCT(C1368:C1390,C1392:C1414)/SUM(C1368:C1390)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1365<>\"n/a\",D1365<>\"n/a\"),IF(SUM(D1368:D1390)=0,0,IF((SUMPRODUCT(D1368:D1390,D1392:D1414)/SUM(D1368:D1390))<0,1,(SUMPRODUCT(D1368:D1390,D1392:D1414)/SUM(D1368:D1390)))),\"n/a\"))","v":1.6158041061542239},{"$f":"(IF(OR($C1365<>\"n/a\",E1365<>\"n/a\"),IF(SUM(E1368:E1390)=0,0,IF((SUMPRODUCT(E1368:E1390,E1392:E1414)/SUM(E1368:E1390))<0,1,(SUMPRODUCT(E1368:E1390,E1392:E1414)/SUM(E1368:E1390)))),\"n/a\"))","v":2.9624010757595167},{"$f":"(IF(OR($C1365<>\"n/a\",F1365<>\"n/a\"),IF(SUM(F1368:F1390)=0,0,IF((SUMPRODUCT(F1368:F1390,F1392:F1414)/SUM(F1368:F1390))<0,1,(SUMPRODUCT(F1368:F1390,F1392:F1414)/SUM(F1368:F1390)))),\"n/a\"))","v":2.8001253824895591},{"$f":"(IF(OR($C1365<>\"n/a\",G1365<>\"n/a\"),IF(SUM(G1368:G1390)=0,0,IF((SUMPRODUCT(G1368:G1390,G1392:G1414)/SUM(G1368:G1390))<0,1,(SUMPRODUCT(G1368:G1390,G1392:G1414)/SUM(G1368:G1390)))),\"n/a\"))","v":2.6420415733337479},{"$f":"(IF(OR($C1365<>\"n/a\",H1365<>\"n/a\"),IF(SUM(H1368:H1390)=0,0,IF((SUMPRODUCT(H1368:H1390,H1392:H1414)/SUM(H1368:H1390))<0,1,(SUMPRODUCT(H1368:H1390,H1392:H1414)/SUM(H1368:H1390)))),\"n/a\"))","v":2.4881811908291174},{"$f":"(IF(OR($C1365<>\"n/a\",I1365<>\"n/a\"),IF(SUM(I1368:I1390)=0,0,IF((SUMPRODUCT(I1368:I1390,I1392:I1414)/SUM(I1368:I1390))<0,1,(SUMPRODUCT(I1368:I1390,I1392:I1414)/SUM(I1368:I1390)))),\"n/a\"))","v":2.3385760947712919},{"$f":"(IF(OR($C1365<>\"n/a\",J1365<>\"n/a\"),IF(SUM(J1368:J1390)=0,0,IF((SUMPRODUCT(J1368:J1390,J1392:J1414)/SUM(J1368:J1390))<0,1,(SUMPRODUCT(J1368:J1390,J1392:J1414)/SUM(J1368:J1390)))),\"n/a\"))","v":2.193258466213317},{"$f":"(IF(OR($C1365<>\"n/a\",K1365<>\"n/a\"),IF(SUM(K1368:K1390)=0,0,IF((SUMPRODUCT(K1368:K1390,K1392:K1414)/SUM(K1368:K1390))<0,1,(SUMPRODUCT(K1368:K1390,K1392:K1414)/SUM(K1368:K1390)))),\"n/a\"))","v":2.0522608115251373},{"$f":"(IF(OR($C1365<>\"n/a\",L1365<>\"n/a\"),IF(SUM(L1368:L1390)=0,0,IF((SUMPRODUCT(L1368:L1390,L1392:L1414)/SUM(L1368:L1390))<0,1,(SUMPRODUCT(L1368:L1390,L1392:L1414)/SUM(L1368:L1390)))),\"n/a\"))","v":1.9156159665147763},{"$f":"(IF(OR($C1365<>\"n/a\",M1365<>\"n/a\"),IF(SUM(M1368:M1390)=0,0,IF((SUMPRODUCT(M1368:M1390,M1392:M1414)/SUM(M1368:M1390))<0,1,(SUMPRODUCT(M1368:M1390,M1392:M1414)/SUM(M1368:M1390)))),\"n/a\"))","v":1.7833571006123292},{"$f":"(IF(OR($C1365<>\"n/a\",N1365<>\"n/a\"),IF(SUM(N1368:N1390)=0,0,IF((SUMPRODUCT(N1368:N1390,N1392:N1414)/SUM(N1368:N1390))<0,1,(SUMPRODUCT(N1368:N1390,N1392:N1414)/SUM(N1368:N1390)))),\"n/a\"))","v":1.6555177211178862},{"$f":"(IF(OR($C1365<>\"n/a\",O1365<>\"n/a\"),IF(SUM(O1368:O1390)=0,0,IF((SUMPRODUCT(O1368:O1390,O1392:O1414)/SUM(O1368:O1390))<0,1,(SUMPRODUCT(O1368:O1390,O1392:O1414)/SUM(O1368:O1390)))),\"n/a\"))","v":1.5321316775145206},{"$f":"(IF(OR($C1365<>\"n/a\",P1365<>\"n/a\"),IF(SUM(P1368:P1390)=0,0,IF((SUMPRODUCT(P1368:P1390,P1392:P1414)/SUM(P1368:P1390))<0,1,(SUMPRODUCT(P1368:P1390,P1392:P1414)/SUM(P1368:P1390)))),\"n/a\"))","v":1.4132331658475188},{"$f":"(IF(OR($C1365<>\"n/a\",Q1365<>\"n/a\"),IF(SUM(Q1368:Q1390)=0,0,IF((SUMPRODUCT(Q1368:Q1390,Q1392:Q1414)/SUM(Q1368:Q1390))<0,1,(SUMPRODUCT(Q1368:Q1390,Q1392:Q1414)/SUM(Q1368:Q1390)))),\"n/a\"))","v":1.2988567331710357},{"$f":"(IF(OR($C1365<>\"n/a\",R1365<>\"n/a\"),IF(SUM(R1368:R1390)=0,0,IF((SUMPRODUCT(R1368:R1390,R1392:R1414)/SUM(R1368:R1390))<0,1,(SUMPRODUCT(R1368:R1390,R1392:R1414)/SUM(R1368:R1390)))),\"n/a\"))","v":1.1890372820633894},{"$f":"(IF(OR($C1365<>\"n/a\",S1365<>\"n/a\"),IF(SUM(S1368:S1390)=0,0,IF((SUMPRODUCT(S1368:S1390,S1392:S1414)/SUM(S1368:S1390))<0,1,(SUMPRODUCT(S1368:S1390,S1392:S1414)/SUM(S1368:S1390)))),\"n/a\"))","v":1.0838100752122373},{"$f":"(IF(OR($C1365<>\"n/a\",T1365<>\"n/a\"),IF(SUM(T1368:T1390)=0,0,IF((SUMPRODUCT(T1368:T1390,T1392:T1414)/SUM(T1368:T1390))<0,1,(SUMPRODUCT(T1368:T1390,T1392:T1414)/SUM(T1368:T1390)))),\"n/a\"))","v":0.98321074007089859},{"$f":"(IF(OR($C1365<>\"n/a\",U1365<>\"n/a\"),IF(SUM(U1368:U1390)=0,0,IF((SUMPRODUCT(U1368:U1390,U1392:U1414)/SUM(U1368:U1390))<0,1,(SUMPRODUCT(U1368:U1390,U1392:U1414)/SUM(U1368:U1390)))),\"n/a\"))","v":0.88727527358711022},{"$f":"(IF(OR($C1365<>\"n/a\",V1365<>\"n/a\"),IF(SUM(V1368:V1390)=0,0,IF((SUMPRODUCT(V1368:V1390,V1392:V1414)/SUM(V1368:V1390))<0,1,(SUMPRODUCT(V1368:V1390,V1392:V1414)/SUM(V1368:V1390)))),\"n/a\"))","v":0.79604004700554076},{"$f":"(IF(OR($C1365<>\"n/a\",W1365<>\"n/a\"),IF(SUM(W1368:W1390)=0,0,IF((SUMPRODUCT(W1368:W1390,W1392:W1414)/SUM(W1368:W1390))<0,1,(SUMPRODUCT(W1368:W1390,W1392:W1414)/SUM(W1368:W1390)))),\"n/a\"))","v":0.70954181074540135}]
[]
["Asset Class 27",{"$f":"VLOOKUP($A1417,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Business LV Metering CA Service Connections"}]
[{"$f":"VALUE(REPLACE(A1417,1,12,\"\"))","v":27},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1418,0)","v":3.4720157407896659},{"$f":"OFFSET('RFM input'!H$60,$A1418,0)-OFFSET('RFM input'!H$114,$A1418,0)-OFFSET('RFM input'!H$168,$A1418,0)","v":0.71166160821686353},{"$f":"OFFSET('RFM input'!I$60,$A1418,0)-OFFSET('RFM input'!I$114,$A1418,0)-OFFSET('RFM input'!I$168,$A1418,0)","v":0.72583570489855065},{"$f":"OFFSET('RFM input'!J$60,$A1418,0)-OFFSET('RFM input'!J$114,$A1418,0)-OFFSET('RFM input'!J$168,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1418,0)-OFFSET('RFM input'!K$114,$A1418,0)-OFFSET('RFM input'!K$168,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1418,0)-OFFSET('RFM input'!L$114,$A1418,0)-OFFSET('RFM input'!L$168,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1418,0)-OFFSET('RFM input'!M$114,$A1418,0)-OFFSET('RFM input'!M$168,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1418,0)-OFFSET('RFM input'!N$114,$A1418,0)-OFFSET('RFM input'!N$168,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1418,0)-OFFSET('RFM input'!O$114,$A1418,0)-OFFSET('RFM input'!O$168,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1418,0)-OFFSET('RFM input'!P$114,$A1418,0)-OFFSET('RFM input'!P$168,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1418,0)-OFFSET('RFM input'!Q$114,$A1418,0)-OFFSET('RFM input'!Q$168,$A1418,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1418,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":25},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":25},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":25},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":25},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":25},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":25},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":25},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":25},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":25},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":25}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1418,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1418,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1418,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1418,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1418,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1418,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1418,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1418,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1418,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1418,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1418,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1418,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1418,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1418,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1418,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1418,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1418,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1418,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1418,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1418,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D1446=\"n/a\",0,IF(AND(D1420=0,C1422=0),0,\nIF(AND(D1420<>0,C1422=0),(D1420/D$10),\nIF(AND(D1421<>0,C1422<>0),(C1422-(C1422/C1446))+(D1420/D$10),\nIF(C1446<1,0,(C1422-(C1422/C1446)))))))","v":0},{"$f":"IF(E1446=\"n/a\",0,IF(AND(E1420=0,D1422=0),0,\nIF(AND(E1420<>0,D1422=0),(E1420/E$10),\nIF(AND(E1421<>0,D1422<>0),(D1422-(D1422/D1446))+(E1420/E$10),\nIF(D1446<1,0,(D1422-(D1422/D1446)))))))","v":0},{"$f":"IF(F1446=\"n/a\",0,IF(AND(F1420=0,E1422=0),0,\nIF(AND(F1420<>0,E1422=0),(F1420/F$10),\nIF(AND(F1421<>0,E1422<>0),(E1422-(E1422/E1446))+(F1420/F$10),\nIF(E1446<1,0,(E1422-(E1422/E1446)))))))","v":0},{"$f":"IF(G1446=\"n/a\",0,IF(AND(G1420=0,F1422=0),0,\nIF(AND(G1420<>0,F1422=0),(G1420/G$10),\nIF(AND(G1421<>0,F1422<>0),(F1422-(F1422/F1446))+(G1420/G$10),\nIF(F1446<1,0,(F1422-(F1422/F1446)))))))","v":0},{"$f":"IF(H1446=\"n/a\",0,IF(AND(H1420=0,G1422=0),0,\nIF(AND(H1420<>0,G1422=0),(H1420/H$10),\nIF(AND(H1421<>0,G1422<>0),(G1422-(G1422/G1446))+(H1420/H$10),\nIF(G1446<1,0,(G1422-(G1422/G1446)))))))","v":0},{"$f":"IF(I1446=\"n/a\",0,IF(AND(I1420=0,H1422=0),0,\nIF(AND(I1420<>0,H1422=0),(I1420/I$10),\nIF(AND(I1421<>0,H1422<>0),(H1422-(H1422/H1446))+(I1420/I$10),\nIF(H1446<1,0,(H1422-(H1422/H1446)))))))","v":0},{"$f":"IF(J1446=\"n/a\",0,IF(AND(J1420=0,I1422=0),0,\nIF(AND(J1420<>0,I1422=0),(J1420/J$10),\nIF(AND(J1421<>0,I1422<>0),(I1422-(I1422/I1446))+(J1420/J$10),\nIF(I1446<1,0,(I1422-(I1422/I1446)))))))","v":0},{"$f":"IF(K1446=\"n/a\",0,IF(AND(K1420=0,J1422=0),0,\nIF(AND(K1420<>0,J1422=0),(K1420/K$10),\nIF(AND(K1421<>0,J1422<>0),(J1422-(J1422/J1446))+(K1420/K$10),\nIF(J1446<1,0,(J1422-(J1422/J1446)))))))","v":0},{"$f":"IF(L1446=\"n/a\",0,IF(AND(L1420=0,K1422=0),0,\nIF(AND(L1420<>0,K1422=0),(L1420/L$10),\nIF(AND(L1421<>0,K1422<>0),(K1422-(K1422/K1446))+(L1420/L$10),\nIF(K1446<1,0,(K1422-(K1422/K1446)))))))","v":0},{"$f":"IF(M1446=\"n/a\",0,IF(AND(M1420=0,L1422=0),0,\nIF(AND(M1420<>0,L1422=0),(M1420/M$10),\nIF(AND(M1421<>0,L1422<>0),(L1422-(L1422/L1446))+(M1420/M$10),\nIF(L1446<1,0,(L1422-(L1422/L1446)))))))","v":0},{"$f":"IF(N1446=\"n/a\",0,IF(AND(N1420=0,M1422=0),0,\nIF(AND(N1420<>0,M1422=0),(N1420/N$10),\nIF(AND(N1421<>0,M1422<>0),(M1422-(M1422/M1446))+(N1420/N$10),\nIF(M1446<1,0,(M1422-(M1422/M1446)))))))","v":0},{"$f":"IF(O1446=\"n/a\",0,IF(AND(O1420=0,N1422=0),0,\nIF(AND(O1420<>0,N1422=0),(O1420/O$10),\nIF(AND(O1421<>0,N1422<>0),(N1422-(N1422/N1446))+(O1420/O$10),\nIF(N1446<1,0,(N1422-(N1422/N1446)))))))","v":0},{"$f":"IF(P1446=\"n/a\",0,IF(AND(P1420=0,O1422=0),0,\nIF(AND(P1420<>0,O1422=0),(P1420/P$10),\nIF(AND(P1421<>0,O1422<>0),(O1422-(O1422/O1446))+(P1420/P$10),\nIF(O1446<1,0,(O1422-(O1422/O1446)))))))","v":0},{"$f":"IF(Q1446=\"n/a\",0,IF(AND(Q1420=0,P1422=0),0,\nIF(AND(Q1420<>0,P1422=0),(Q1420/Q$10),\nIF(AND(Q1421<>0,P1422<>0),(P1422-(P1422/P1446))+(Q1420/Q$10),\nIF(P1446<1,0,(P1422-(P1422/P1446)))))))","v":0},{"$f":"IF(R1446=\"n/a\",0,IF(AND(R1420=0,Q1422=0),0,\nIF(AND(R1420<>0,Q1422=0),(R1420/R$10),\nIF(AND(R1421<>0,Q1422<>0),(Q1422-(Q1422/Q1446))+(R1420/R$10),\nIF(Q1446<1,0,(Q1422-(Q1422/Q1446)))))))","v":0},{"$f":"IF(S1446=\"n/a\",0,IF(AND(S1420=0,R1422=0),0,\nIF(AND(S1420<>0,R1422=0),(S1420/S$10),\nIF(AND(S1421<>0,R1422<>0),(R1422-(R1422/R1446))+(S1420/S$10),\nIF(R1446<1,0,(R1422-(R1422/R1446)))))))","v":0},{"$f":"IF(T1446=\"n/a\",0,IF(AND(T1420=0,S1422=0),0,\nIF(AND(T1420<>0,S1422=0),(T1420/T$10),\nIF(AND(T1421<>0,S1422<>0),(S1422-(S1422/S1446))+(T1420/T$10),\nIF(S1446<1,0,(S1422-(S1422/S1446)))))))","v":0},{"$f":"IF(U1446=\"n/a\",0,IF(AND(U1420=0,T1422=0),0,\nIF(AND(U1420<>0,T1422=0),(U1420/U$10),\nIF(AND(U1421<>0,T1422<>0),(T1422-(T1422/T1446))+(U1420/U$10),\nIF(T1446<1,0,(T1422-(T1422/T1446)))))))","v":0},{"$f":"IF(V1446=\"n/a\",0,IF(AND(V1420=0,U1422=0),0,\nIF(AND(V1420<>0,U1422=0),(V1420/V$10),\nIF(AND(V1421<>0,U1422<>0),(U1422-(U1422/U1446))+(V1420/V$10),\nIF(U1446<1,0,(U1422-(U1422/U1446)))))))","v":0},{"$f":"IF(W1446=\"n/a\",0,IF(AND(W1420=0,V1422=0),0,\nIF(AND(W1420<>0,V1422=0),(W1420/W$10),\nIF(AND(W1421<>0,V1422<>0),(V1422-(V1422/V1446))+(W1420/W$10),\nIF(V1446<1,0,(V1422-(V1422/V1446)))))))","v":0}]
[{"$f":"A1422+1","v":0},"Depreciated starting RAB",{"$f":"C1418/C$10","v":3.4720157407896659},{"$f":"IF(C1447=\"n/a\",C1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,C1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,C1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659},{"$f":"IF(D1447=\"n/a\",D1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,D1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,D1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659},{"$f":"IF(E1447=\"n/a\",E1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,E1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,E1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659},{"$f":"IF(F1447=\"n/a\",F1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,F1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,F1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659},{"$f":"IF(G1447=\"n/a\",G1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,G1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,G1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659},{"$f":"IF(H1447=\"n/a\",H1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659},{"$f":"IF(I1447=\"n/a\",I1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,I1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,I1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659},{"$f":"IF(J1447=\"n/a\",J1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,J1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,J1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659},{"$f":"IF(K1447=\"n/a\",K1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,K1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,K1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659},{"$f":"IF(L1447=\"n/a\",L1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,L1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,L1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659},{"$f":"IF(M1447=\"n/a\",M1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,M1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,M1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659},{"$f":"IF(N1447=\"n/a\",N1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,N1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,N1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659},{"$f":"IF(O1447=\"n/a\",O1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,O1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,O1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659},{"$f":"IF(P1447=\"n/a\",P1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,P1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,P1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659},{"$f":"IF(Q1447=\"n/a\",Q1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,Q1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,Q1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659},{"$f":"IF(R1447=\"n/a\",R1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,R1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,R1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659},{"$f":"IF(S1447=\"n/a\",S1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,S1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,S1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659},{"$f":"IF(T1447=\"n/a\",T1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,T1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,T1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659},{"$f":"IF(U1447=\"n/a\",U1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,U1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,U1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659},{"$f":"IF(V1447=\"n/a\",V1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,V1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,V1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":3.4720157407896659}]
[{"$f":"A1423+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1424)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D1424,-($A1424+5),0)*((1+D$11)^0.5)/D$10)","v":0.71561339159500625},{"$f":"IF(D1448=\"n/a\",D1424,IFERROR(IF((OFFSET($C1424,0,$A1424))<0,\nMIN(0,D1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424)))),\nMAX(0,D1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424))))),0))","v":0.68698885593120596},0.65836432026740566,0.62973978460360536,0.60111524893980506,0.57249071327600476,0.54386617761220446,0.51524164194840416,0.48661710628460392,0.45799257062080367,0.42936803495700343,0.40074349929320319,0.37211896362940294,0.3434944279656027,0.31486989230180246,0.28624535663800221,0.25762082097420197,0.22899628531040173,0.20037174964660148,0.17174721398280124]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E1425,-($A1425+5),0)*((1+E$11)^0.5)/E$10)","v":0.71798079471759912},{"$f":"IF(E1449=\"n/a\",E1425,IFERROR(IF((OFFSET($C1425,0,$A1425))<0,\nMIN(0,E1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425)))),\nMAX(0,E1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425))))),0))","v":0.68926156292889518},0.66054233114019123,0.63182309935148728,0.60310386756278334,0.57438463577407939,0.54566540398537544,0.51694617219667149,0.48822694040796755,0.4595077086192636,0.43078847683055965,0.40206924504185571,0.37335001325315176,0.34463078146444781,0.31591154967574386,0.28719231788703992,0.25847308609833597,0.22975385430963199,0.20103462252092802]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F1426,-($A1426+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1450=\"n/a\",F1426,IFERROR(IF((OFFSET($C1426,0,$A1426))<0,\nMIN(0,F1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426)))),\nMAX(0,F1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G1427,-($A1427+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1451=\"n/a\",G1427,IFERROR(IF((OFFSET($C1427,0,$A1427))<0,\nMIN(0,G1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427)))),\nMAX(0,G1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H1428,-($A1428+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1452=\"n/a\",H1428,IFERROR(IF((OFFSET($C1428,0,$A1428))<0,\nMIN(0,H1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428)))),\nMAX(0,H1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I1429,-($A1429+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1453=\"n/a\",I1429,IFERROR(IF((OFFSET($C1429,0,$A1429))<0,\nMIN(0,I1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429)))),\nMAX(0,I1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1430,-($A1430+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1454=\"n/a\",J1430,IFERROR(IF((OFFSET($C1430,0,$A1430))<0,\nMIN(0,J1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430)))),\nMAX(0,J1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1431,-($A1431+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1455=\"n/a\",K1431,IFERROR(IF((OFFSET($C1431,0,$A1431))<0,\nMIN(0,K1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431)))),\nMAX(0,K1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1432,-($A1432+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1456=\"n/a\",L1432,IFERROR(IF((OFFSET($C1432,0,$A1432))<0,\nMIN(0,L1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432)))),\nMAX(0,L1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1433,-($A1433+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1457=\"n/a\",M1433,IFERROR(IF((OFFSET($C1433,0,$A1433))<0,\nMIN(0,M1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433)))),\nMAX(0,M1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1434,-($A1434+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1458=\"n/a\",N1434,IFERROR(IF((OFFSET($C1434,0,$A1434))<0,\nMIN(0,N1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434)))),\nMAX(0,N1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1435,-($A1435+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1459=\"n/a\",O1435,IFERROR(IF((OFFSET($C1435,0,$A1435))<0,\nMIN(0,O1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435)))),\nMAX(0,O1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1436,-($A1436+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1460=\"n/a\",P1436,IFERROR(IF((OFFSET($C1436,0,$A1436))<0,\nMIN(0,P1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436)))),\nMAX(0,P1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1437,-($A1437+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1461=\"n/a\",Q1437,IFERROR(IF((OFFSET($C1437,0,$A1437))<0,\nMIN(0,Q1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437)))),\nMAX(0,Q1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1438,-($A1438+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1462=\"n/a\",R1438,IFERROR(IF((OFFSET($C1438,0,$A1438))<0,\nMIN(0,R1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438)))),\nMAX(0,R1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1439,-($A1439+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1463=\"n/a\",S1439,IFERROR(IF((OFFSET($C1439,0,$A1439))<0,\nMIN(0,S1439-(OFFSET($C1439,0,$A1439)/(OFFSET($C1434,-$A1438,$A1439)))),\nMAX(0,S1439-(OFFSET($C1439,0,$A1439)/(OFFSET($C1434,-$A1438,$A1439))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1440,-($A1440+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1464=\"n/a\",T1440,IFERROR(IF((OFFSET($C1440,0,$A1440))<0,\nMIN(0,T1440-(OFFSET($C1440,0,$A1440)/(OFFSET($C1435,-$A1439,$A1440)))),\nMAX(0,T1440-(OFFSET($C1440,0,$A1440)/(OFFSET($C1435,-$A1439,$A1440))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1441,-($A1441+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1465=\"n/a\",U1441,IFERROR(IF((OFFSET($C1441,0,$A1441))<0,\nMIN(0,U1441-(OFFSET($C1441,0,$A1441)/(OFFSET($C1436,-$A1440,$A1441)))),\nMAX(0,U1441-(OFFSET($C1441,0,$A1441)/(OFFSET($C1436,-$A1440,$A1441))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1442,-($A1442+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1466=\"n/a\",V1442,IFERROR(IF((OFFSET($C1442,0,$A1442))<0,\nMIN(0,V1442-(OFFSET($C1442,0,$A1442)/(OFFSET($C1437,-$A1441,$A1442)))),\nMAX(0,V1442-(OFFSET($C1442,0,$A1442)/(OFFSET($C1437,-$A1441,$A1442))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1443)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1443,-($A1443+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1446=\"n/a\",\"n/a\",IF(AND(C1446<1,D1420=0),0,\nIF(D1420=0,C1446-1,\nIF(C1446<1,D1421,\n(((C1446-1)*(C1422-(C1422/(C1446))))+((D1420/D$10)*D1421))/(D1422)))))","v":0},0,0,0,0,{"$f":"IF(H1446=\"n/a\",\"n/a\",IF(AND(H1446<1,I1420=0),0,\nIF(I1420=0,H1446-1,\nIF(H1446<1,I1421,\n(((H1446-1)*(H1422-(H1422/(H1446))))+((I1420/I$10)*I1421))/(I1422)))))","v":0},{"$f":"IF(I1446=\"n/a\",\"n/a\",IF(AND(I1446<1,J1420=0),0,\nIF(J1420=0,I1446-1,\nIF(I1446<1,J1421,\n(((I1446-1)*(I1422-(I1422/(I1446))))+((J1420/J$10)*J1421))/(J1422)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1447,(-$A1423-ROWS(C1419:C1446)),0)","v":"n/a"},{"$f":"IF(C1447=\"n/a\",\"n/a\",MAX(0,C1447-1))","v":"n/a"},{"$f":"IF(D1447=\"n/a\",\"n/a\",MAX(0,D1447-1))","v":"n/a"},{"$f":"IF(E1447=\"n/a\",\"n/a\",MAX(0,E1447-1))","v":"n/a"},{"$f":"IF(F1447=\"n/a\",\"n/a\",MAX(0,F1447-1))","v":"n/a"},{"$f":"IF(G1447=\"n/a\",\"n/a\",MAX(0,G1447-1))","v":"n/a"},{"$f":"IF(H1447=\"n/a\",\"n/a\",MAX(0,H1447-1))","v":"n/a"},{"$f":"IF(I1447=\"n/a\",\"n/a\",MAX(0,I1447-1))","v":"n/a"},{"$f":"IF(J1447=\"n/a\",\"n/a\",MAX(0,J1447-1))","v":"n/a"},{"$f":"IF(K1447=\"n/a\",\"n/a\",MAX(0,K1447-1))","v":"n/a"},{"$f":"IF(L1447=\"n/a\",\"n/a\",MAX(0,L1447-1))","v":"n/a"},{"$f":"IF(M1447=\"n/a\",\"n/a\",MAX(0,M1447-1))","v":"n/a"},{"$f":"IF(N1447=\"n/a\",\"n/a\",MAX(0,N1447-1))","v":"n/a"},{"$f":"IF(O1447=\"n/a\",\"n/a\",MAX(0,O1447-1))","v":"n/a"},{"$f":"IF(P1447=\"n/a\",\"n/a\",MAX(0,P1447-1))","v":"n/a"},{"$f":"IF(Q1447=\"n/a\",\"n/a\",MAX(0,Q1447-1))","v":"n/a"},{"$f":"IF(R1447=\"n/a\",\"n/a\",MAX(0,R1447-1))","v":"n/a"},{"$f":"IF(S1447=\"n/a\",\"n/a\",MAX(0,S1447-1))","v":"n/a"},{"$f":"IF(T1447=\"n/a\",\"n/a\",MAX(0,T1447-1))","v":"n/a"},{"$f":"IF(U1447=\"n/a\",\"n/a\",MAX(0,U1447-1))","v":"n/a"},{"$f":"IF(V1447=\"n/a\",\"n/a\",MAX(0,V1447-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1424)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1448,(-$A1424-ROWS(D1420:D1447)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1449,(-$A1425-ROWS(E1421:E1448)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1450,(-$A1426-ROWS(F1422:F1449)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1451,(-$A1427-ROWS(G1423:G1450)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1452,(-$A1428-ROWS(H1424:H1451)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1453,(-$A1429-ROWS(I1425:I1452)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1454,(-$A1430-ROWS(J1426:J1453)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1455,(-$A1431-ROWS(K1427:K1454)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14,13]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1456,(-$A1432-ROWS(L1428:L1455)),0)","v":25},24,23,22,21,20,19,18,17,16,15,14]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1457,(-$A1433-ROWS(M1429:M1456)),0)","v":25},24,23,22,21,20,19,18,17,16,15]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1458,(-$A1434-ROWS(N1430:N1457)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1459,(-$A1435-ROWS(O1431:O1458)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1460,(-$A1436-ROWS(P1432:P1459)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1461,(-$A1437-ROWS(Q1433:Q1460)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1462,(-$A1438-ROWS(R1434:R1461)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1463,(-$A1439-ROWS(S1435:S1462)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1464,(-$A1440-ROWS(T1436:T1463)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1465,(-$A1441-ROWS(U1437:U1464)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1466,(-$A1442-ROWS(V1438:V1465)),0)","v":0},{"$f":"IF(V1466=\"n/a\",\"n/a\",MAX(0,V1466-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1467,(-$A1443-ROWS(W1439:W1466)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1419<>\"n/a\",C1419<>\"n/a\"),IF(SUM(C1422:C1444)=0,0,IF((SUMPRODUCT(C1422:C1444,C1446:C1468)/SUM(C1422:C1444))<0,1,(SUMPRODUCT(C1422:C1444,C1446:C1468)/SUM(C1422:C1444)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1419<>\"n/a\",D1419<>\"n/a\"),IF(SUM(D1422:D1444)=0,0,IF((SUMPRODUCT(D1422:D1444,D1446:D1468)/SUM(D1422:D1444))<0,1,(SUMPRODUCT(D1422:D1444,D1446:D1468)/SUM(D1422:D1444)))),\"n/a\"))","v":4.2721870118635339},{"$f":"(IF(OR($C1419<>\"n/a\",E1419<>\"n/a\"),IF(SUM(E1422:E1444)=0,0,IF((SUMPRODUCT(E1422:E1444,E1446:E1468)/SUM(E1422:E1444))<0,1,(SUMPRODUCT(E1422:E1444,E1446:E1468)/SUM(E1422:E1444)))),\"n/a\"))","v":7.0611760434516331},{"$f":"(IF(OR($C1419<>\"n/a\",F1419<>\"n/a\"),IF(SUM(F1422:F1444)=0,0,IF((SUMPRODUCT(F1422:F1444,F1446:F1468)/SUM(F1422:F1444))<0,1,(SUMPRODUCT(F1422:F1444,F1446:F1468)/SUM(F1422:F1444)))),\"n/a\"))","v":6.5740690591512898},{"$f":"(IF(OR($C1419<>\"n/a\",G1419<>\"n/a\"),IF(SUM(G1422:G1444)=0,0,IF((SUMPRODUCT(G1422:G1444,G1446:G1468)/SUM(G1422:G1444))<0,1,(SUMPRODUCT(G1422:G1444,G1446:G1468)/SUM(G1422:G1444)))),\"n/a\"))","v":6.0993137667048858},{"$f":"(IF(OR($C1419<>\"n/a\",H1419<>\"n/a\"),IF(SUM(H1422:H1444)=0,0,IF((SUMPRODUCT(H1422:H1444,H1446:H1468)/SUM(H1422:H1444))<0,1,(SUMPRODUCT(H1422:H1444,H1446:H1468)/SUM(H1422:H1444)))),\"n/a\"))","v":5.6373617916959518},{"$f":"(IF(OR($C1419<>\"n/a\",I1419<>\"n/a\"),IF(SUM(I1422:I1444)=0,0,IF((SUMPRODUCT(I1422:I1444,I1446:I1468)/SUM(I1422:I1444))<0,1,(SUMPRODUCT(I1422:I1444,I1446:I1468)/SUM(I1422:I1444)))),\"n/a\"))","v":5.1886870489367976},{"$f":"(IF(OR($C1419<>\"n/a\",J1419<>\"n/a\"),IF(SUM(J1422:J1444)=0,0,IF((SUMPRODUCT(J1422:J1444,J1446:J1468)/SUM(J1422:J1444))<0,1,(SUMPRODUCT(J1422:J1444,J1446:J1468)/SUM(J1422:J1444)))),\"n/a\"))","v":4.7537871347061307},{"$f":"(IF(OR($C1419<>\"n/a\",K1419<>\"n/a\"),IF(SUM(K1422:K1444)=0,0,IF((SUMPRODUCT(K1422:K1444,K1446:K1468)/SUM(K1422:K1444))<0,1,(SUMPRODUCT(K1422:K1444,K1446:K1468)/SUM(K1422:K1444)))),\"n/a\"))","v":4.3331848246617337},{"$f":"(IF(OR($C1419<>\"n/a\",L1419<>\"n/a\"),IF(SUM(L1422:L1444)=0,0,IF((SUMPRODUCT(L1422:L1444,L1446:L1468)/SUM(L1422:L1444))<0,1,(SUMPRODUCT(L1422:L1444,L1446:L1468)/SUM(L1422:L1444)))),\"n/a\"))","v":3.9274296869060037},{"$f":"(IF(OR($C1419<>\"n/a\",M1419<>\"n/a\"),IF(SUM(M1422:M1444)=0,0,IF((SUMPRODUCT(M1422:M1444,M1446:M1468)/SUM(M1422:M1444))<0,1,(SUMPRODUCT(M1422:M1444,M1446:M1468)/SUM(M1422:M1444)))),\"n/a\"))","v":3.5370998206662518},{"$f":"(IF(OR($C1419<>\"n/a\",N1419<>\"n/a\"),IF(SUM(N1422:N1444)=0,0,IF((SUMPRODUCT(N1422:N1444,N1446:N1468)/SUM(N1422:N1444))<0,1,(SUMPRODUCT(N1422:N1444,N1446:N1468)/SUM(N1422:N1444)))),\"n/a\"))","v":3.1628037321521885},{"$f":"(IF(OR($C1419<>\"n/a\",O1419<>\"n/a\"),IF(SUM(O1422:O1444)=0,0,IF((SUMPRODUCT(O1422:O1444,O1446:O1468)/SUM(O1422:O1444))<0,1,(SUMPRODUCT(O1422:O1444,O1446:O1468)/SUM(O1422:O1444)))),\"n/a\"))","v":2.8051823603855928},{"$f":"(IF(OR($C1419<>\"n/a\",P1419<>\"n/a\"),IF(SUM(P1422:P1444)=0,0,IF((SUMPRODUCT(P1422:P1444,P1446:P1468)/SUM(P1422:P1444))<0,1,(SUMPRODUCT(P1422:P1444,P1446:P1468)/SUM(P1422:P1444)))),\"n/a\"))","v":2.4649112671794748},{"$f":"(IF(OR($C1419<>\"n/a\",Q1419<>\"n/a\"),IF(SUM(Q1422:Q1444)=0,0,IF((SUMPRODUCT(Q1422:Q1444,Q1446:Q1468)/SUM(Q1422:Q1444))<0,1,(SUMPRODUCT(Q1422:Q1444,Q1446:Q1468)/SUM(Q1422:Q1444)))),\"n/a\"))","v":2.1427030069967041},{"$f":"(IF(OR($C1419<>\"n/a\",R1419<>\"n/a\"),IF(SUM(R1422:R1444)=0,0,IF((SUMPRODUCT(R1422:R1444,R1446:R1468)/SUM(R1422:R1444))<0,1,(SUMPRODUCT(R1422:R1444,R1446:R1468)/SUM(R1422:R1444)))),\"n/a\"))","v":1.8393096941646807},{"$f":"(IF(OR($C1419<>\"n/a\",S1419<>\"n/a\"),IF(SUM(S1422:S1444)=0,0,IF((SUMPRODUCT(S1422:S1444,S1446:S1468)/SUM(S1422:S1444))<0,1,(SUMPRODUCT(S1422:S1444,S1446:S1468)/SUM(S1422:S1444)))),\"n/a\"))","v":1.5555257868904802},{"$f":"(IF(OR($C1419<>\"n/a\",T1419<>\"n/a\"),IF(SUM(T1422:T1444)=0,0,IF((SUMPRODUCT(T1422:T1444,T1446:T1468)/SUM(T1422:T1444))<0,1,(SUMPRODUCT(T1422:T1444,T1446:T1468)/SUM(T1422:T1444)))),\"n/a\"))","v":1.2921911097416006},{"$f":"(IF(OR($C1419<>\"n/a\",U1419<>\"n/a\"),IF(SUM(U1422:U1444)=0,0,IF((SUMPRODUCT(U1422:U1444,U1446:U1468)/SUM(U1422:U1444))<0,1,(SUMPRODUCT(U1422:U1444,U1446:U1468)/SUM(U1422:U1444)))),\"n/a\"))","v":1.0501941387675751},{"$f":"(IF(OR($C1419<>\"n/a\",V1419<>\"n/a\"),IF(SUM(V1422:V1444)=0,0,IF((SUMPRODUCT(V1422:V1444,V1446:V1468)/SUM(V1422:V1444))<0,1,(SUMPRODUCT(V1422:V1444,V1446:V1468)/SUM(V1422:V1444)))),\"n/a\"))","v":0.83047557627984658},{"$f":"(IF(OR($C1419<>\"n/a\",W1419<>\"n/a\"),IF(SUM(W1422:W1444)=0,0,IF((SUMPRODUCT(W1422:W1444,W1446:W1468)/SUM(W1422:W1444))<0,1,(SUMPRODUCT(W1422:W1444,W1446:W1468)/SUM(W1422:W1444)))),\"n/a\"))","v":0.63403224553095405}]
[]
["Asset Class 28",{"$f":"VLOOKUP($A1471,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Domestic LV Service Connections"}]
[{"$f":"VALUE(REPLACE(A1471,1,12,\"\"))","v":28},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1472,0)","v":65.214483422836111},{"$f":"OFFSET('RFM input'!H$60,$A1472,0)-OFFSET('RFM input'!H$114,$A1472,0)-OFFSET('RFM input'!H$168,$A1472,0)","v":3.1063593880954232},{"$f":"OFFSET('RFM input'!I$60,$A1472,0)-OFFSET('RFM input'!I$114,$A1472,0)-OFFSET('RFM input'!I$168,$A1472,0)","v":3.0592717994442928},{"$f":"OFFSET('RFM input'!J$60,$A1472,0)-OFFSET('RFM input'!J$114,$A1472,0)-OFFSET('RFM input'!J$168,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1472,0)-OFFSET('RFM input'!K$114,$A1472,0)-OFFSET('RFM input'!K$168,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1472,0)-OFFSET('RFM input'!L$114,$A1472,0)-OFFSET('RFM input'!L$168,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1472,0)-OFFSET('RFM input'!M$114,$A1472,0)-OFFSET('RFM input'!M$168,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1472,0)-OFFSET('RFM input'!N$114,$A1472,0)-OFFSET('RFM input'!N$168,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1472,0)-OFFSET('RFM input'!O$114,$A1472,0)-OFFSET('RFM input'!O$168,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1472,0)-OFFSET('RFM input'!P$114,$A1472,0)-OFFSET('RFM input'!P$168,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1472,0)-OFFSET('RFM input'!Q$114,$A1472,0)-OFFSET('RFM input'!Q$168,$A1472,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1472,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":35},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":35}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1472,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1472,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1472,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1472,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1472,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1472,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1472,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1472,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1472,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1472,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1472,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1472,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1472,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1472,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1472,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1472,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1472,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1472,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1472,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1472,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D1500=\"n/a\",0,IF(AND(D1474=0,C1476=0),0,\nIF(AND(D1474<>0,C1476=0),(D1474/D$10),\nIF(AND(D1475<>0,C1476<>0),(C1476-(C1476/C1500))+(D1474/D$10),\nIF(C1500<1,0,(C1476-(C1476/C1500)))))))","v":0},{"$f":"IF(E1500=\"n/a\",0,IF(AND(E1474=0,D1476=0),0,\nIF(AND(E1474<>0,D1476=0),(E1474/E$10),\nIF(AND(E1475<>0,D1476<>0),(D1476-(D1476/D1500))+(E1474/E$10),\nIF(D1500<1,0,(D1476-(D1476/D1500)))))))","v":0},{"$f":"IF(F1500=\"n/a\",0,IF(AND(F1474=0,E1476=0),0,\nIF(AND(F1474<>0,E1476=0),(F1474/F$10),\nIF(AND(F1475<>0,E1476<>0),(E1476-(E1476/E1500))+(F1474/F$10),\nIF(E1500<1,0,(E1476-(E1476/E1500)))))))","v":0},{"$f":"IF(G1500=\"n/a\",0,IF(AND(G1474=0,F1476=0),0,\nIF(AND(G1474<>0,F1476=0),(G1474/G$10),\nIF(AND(G1475<>0,F1476<>0),(F1476-(F1476/F1500))+(G1474/G$10),\nIF(F1500<1,0,(F1476-(F1476/F1500)))))))","v":0},{"$f":"IF(H1500=\"n/a\",0,IF(AND(H1474=0,G1476=0),0,\nIF(AND(H1474<>0,G1476=0),(H1474/H$10),\nIF(AND(H1475<>0,G1476<>0),(G1476-(G1476/G1500))+(H1474/H$10),\nIF(G1500<1,0,(G1476-(G1476/G1500)))))))","v":0},{"$f":"IF(I1500=\"n/a\",0,IF(AND(I1474=0,H1476=0),0,\nIF(AND(I1474<>0,H1476=0),(I1474/I$10),\nIF(AND(I1475<>0,H1476<>0),(H1476-(H1476/H1500))+(I1474/I$10),\nIF(H1500<1,0,(H1476-(H1476/H1500)))))))","v":0},{"$f":"IF(J1500=\"n/a\",0,IF(AND(J1474=0,I1476=0),0,\nIF(AND(J1474<>0,I1476=0),(J1474/J$10),\nIF(AND(J1475<>0,I1476<>0),(I1476-(I1476/I1500))+(J1474/J$10),\nIF(I1500<1,0,(I1476-(I1476/I1500)))))))","v":0},{"$f":"IF(K1500=\"n/a\",0,IF(AND(K1474=0,J1476=0),0,\nIF(AND(K1474<>0,J1476=0),(K1474/K$10),\nIF(AND(K1475<>0,J1476<>0),(J1476-(J1476/J1500))+(K1474/K$10),\nIF(J1500<1,0,(J1476-(J1476/J1500)))))))","v":0},{"$f":"IF(L1500=\"n/a\",0,IF(AND(L1474=0,K1476=0),0,\nIF(AND(L1474<>0,K1476=0),(L1474/L$10),\nIF(AND(L1475<>0,K1476<>0),(K1476-(K1476/K1500))+(L1474/L$10),\nIF(K1500<1,0,(K1476-(K1476/K1500)))))))","v":0},{"$f":"IF(M1500=\"n/a\",0,IF(AND(M1474=0,L1476=0),0,\nIF(AND(M1474<>0,L1476=0),(M1474/M$10),\nIF(AND(M1475<>0,L1476<>0),(L1476-(L1476/L1500))+(M1474/M$10),\nIF(L1500<1,0,(L1476-(L1476/L1500)))))))","v":0},{"$f":"IF(N1500=\"n/a\",0,IF(AND(N1474=0,M1476=0),0,\nIF(AND(N1474<>0,M1476=0),(N1474/N$10),\nIF(AND(N1475<>0,M1476<>0),(M1476-(M1476/M1500))+(N1474/N$10),\nIF(M1500<1,0,(M1476-(M1476/M1500)))))))","v":0},{"$f":"IF(O1500=\"n/a\",0,IF(AND(O1474=0,N1476=0),0,\nIF(AND(O1474<>0,N1476=0),(O1474/O$10),\nIF(AND(O1475<>0,N1476<>0),(N1476-(N1476/N1500))+(O1474/O$10),\nIF(N1500<1,0,(N1476-(N1476/N1500)))))))","v":0},{"$f":"IF(P1500=\"n/a\",0,IF(AND(P1474=0,O1476=0),0,\nIF(AND(P1474<>0,O1476=0),(P1474/P$10),\nIF(AND(P1475<>0,O1476<>0),(O1476-(O1476/O1500))+(P1474/P$10),\nIF(O1500<1,0,(O1476-(O1476/O1500)))))))","v":0},{"$f":"IF(Q1500=\"n/a\",0,IF(AND(Q1474=0,P1476=0),0,\nIF(AND(Q1474<>0,P1476=0),(Q1474/Q$10),\nIF(AND(Q1475<>0,P1476<>0),(P1476-(P1476/P1500))+(Q1474/Q$10),\nIF(P1500<1,0,(P1476-(P1476/P1500)))))))","v":0},{"$f":"IF(R1500=\"n/a\",0,IF(AND(R1474=0,Q1476=0),0,\nIF(AND(R1474<>0,Q1476=0),(R1474/R$10),\nIF(AND(R1475<>0,Q1476<>0),(Q1476-(Q1476/Q1500))+(R1474/R$10),\nIF(Q1500<1,0,(Q1476-(Q1476/Q1500)))))))","v":0},{"$f":"IF(S1500=\"n/a\",0,IF(AND(S1474=0,R1476=0),0,\nIF(AND(S1474<>0,R1476=0),(S1474/S$10),\nIF(AND(S1475<>0,R1476<>0),(R1476-(R1476/R1500))+(S1474/S$10),\nIF(R1500<1,0,(R1476-(R1476/R1500)))))))","v":0},{"$f":"IF(T1500=\"n/a\",0,IF(AND(T1474=0,S1476=0),0,\nIF(AND(T1474<>0,S1476=0),(T1474/T$10),\nIF(AND(T1475<>0,S1476<>0),(S1476-(S1476/S1500))+(T1474/T$10),\nIF(S1500<1,0,(S1476-(S1476/S1500)))))))","v":0},{"$f":"IF(U1500=\"n/a\",0,IF(AND(U1474=0,T1476=0),0,\nIF(AND(U1474<>0,T1476=0),(U1474/U$10),\nIF(AND(U1475<>0,T1476<>0),(T1476-(T1476/T1500))+(U1474/U$10),\nIF(T1500<1,0,(T1476-(T1476/T1500)))))))","v":0},{"$f":"IF(V1500=\"n/a\",0,IF(AND(V1474=0,U1476=0),0,\nIF(AND(V1474<>0,U1476=0),(V1474/V$10),\nIF(AND(V1475<>0,U1476<>0),(U1476-(U1476/U1500))+(V1474/V$10),\nIF(U1500<1,0,(U1476-(U1476/U1500)))))))","v":0},{"$f":"IF(W1500=\"n/a\",0,IF(AND(W1474=0,V1476=0),0,\nIF(AND(W1474<>0,V1476=0),(W1474/W$10),\nIF(AND(W1475<>0,V1476<>0),(V1476-(V1476/V1500))+(W1474/W$10),\nIF(V1500<1,0,(V1476-(V1476/V1500)))))))","v":0}]
[{"$f":"A1476+1","v":0},"Depreciated starting RAB",{"$f":"C1472/C$10","v":65.214483422836111},{"$f":"IF(C1501=\"n/a\",C1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,C1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,C1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111},{"$f":"IF(D1501=\"n/a\",D1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,D1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,D1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111},{"$f":"IF(E1501=\"n/a\",E1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,E1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,E1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111},{"$f":"IF(F1501=\"n/a\",F1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,F1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,F1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111},{"$f":"IF(G1501=\"n/a\",G1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,G1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,G1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111},{"$f":"IF(H1501=\"n/a\",H1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111},{"$f":"IF(I1501=\"n/a\",I1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,I1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,I1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111},{"$f":"IF(J1501=\"n/a\",J1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,J1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,J1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111},{"$f":"IF(K1501=\"n/a\",K1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,K1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,K1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111},{"$f":"IF(L1501=\"n/a\",L1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,L1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,L1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111},{"$f":"IF(M1501=\"n/a\",M1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,M1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,M1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111},{"$f":"IF(N1501=\"n/a\",N1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,N1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,N1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111},{"$f":"IF(O1501=\"n/a\",O1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,O1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,O1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111},{"$f":"IF(P1501=\"n/a\",P1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,P1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,P1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111},{"$f":"IF(Q1501=\"n/a\",Q1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,Q1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,Q1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111},{"$f":"IF(R1501=\"n/a\",R1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,R1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,R1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111},{"$f":"IF(S1501=\"n/a\",S1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,S1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,S1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111},{"$f":"IF(T1501=\"n/a\",T1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,T1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,T1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111},{"$f":"IF(U1501=\"n/a\",U1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,U1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,U1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111},{"$f":"IF(V1501=\"n/a\",V1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,V1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,V1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":65.214483422836111}]
[{"$f":"A1477+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1478)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D1478,-($A1478+5),0)*((1+D$11)^0.5)/D$10)","v":3.1236086808135886},{"$f":"IF(D1502=\"n/a\",D1478,IFERROR(IF((OFFSET($C1478,0,$A1478))<0,\nMIN(0,D1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478)))),\nMAX(0,D1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478))))),0))","v":3.0343627185046289},2.9451167561956693,2.8558707938867096,2.76662483157775,2.6773788692687903,2.5881329069598307,2.498886944650871,2.4096409823419114,2.3203950200329517,2.2311490577239921,2.1419030954150324,2.0526571331060728,1.9634111707971131,1.8741652084881535,1.7849192461791938,1.6956732838702342,1.6064273215612745,1.5171813592523149,1.4279353969433553]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E1479,-($A1479+5),0)*((1+E$11)^0.5)/E$10)","v":3.0261647133067875},{"$f":"IF(E1503=\"n/a\",E1479,IFERROR(IF((OFFSET($C1479,0,$A1479))<0,\nMIN(0,E1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479)))),\nMAX(0,E1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479))))),0))","v":2.9397028643551648},2.8532410154035421,2.7667791664519195,2.6803173175002968,2.5938554685486741,2.5073936195970514,2.4209317706454287,2.3344699216938061,2.2480080727421834,2.1615462237905607,2.075084374838938,1.9886225258873156,1.9021606769356931,1.8156988279840707,1.7292369790324482,1.6427751300808258,1.5563132811292033,1.4698514321775809]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F1480,-($A1480+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1504=\"n/a\",F1480,IFERROR(IF((OFFSET($C1480,0,$A1480))<0,\nMIN(0,F1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480)))),\nMAX(0,F1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G1481,-($A1481+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1505=\"n/a\",G1481,IFERROR(IF((OFFSET($C1481,0,$A1481))<0,\nMIN(0,G1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481)))),\nMAX(0,G1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H1482,-($A1482+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1506=\"n/a\",H1482,IFERROR(IF((OFFSET($C1482,0,$A1482))<0,\nMIN(0,H1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482)))),\nMAX(0,H1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I1483,-($A1483+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1507=\"n/a\",I1483,IFERROR(IF((OFFSET($C1483,0,$A1483))<0,\nMIN(0,I1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483)))),\nMAX(0,I1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1484,-($A1484+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1508=\"n/a\",J1484,IFERROR(IF((OFFSET($C1484,0,$A1484))<0,\nMIN(0,J1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484)))),\nMAX(0,J1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1485,-($A1485+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1509=\"n/a\",K1485,IFERROR(IF((OFFSET($C1485,0,$A1485))<0,\nMIN(0,K1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485)))),\nMAX(0,K1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1486,-($A1486+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1510=\"n/a\",L1486,IFERROR(IF((OFFSET($C1486,0,$A1486))<0,\nMIN(0,L1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486)))),\nMAX(0,L1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1487,-($A1487+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1511=\"n/a\",M1487,IFERROR(IF((OFFSET($C1487,0,$A1487))<0,\nMIN(0,M1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487)))),\nMAX(0,M1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1488,-($A1488+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1512=\"n/a\",N1488,IFERROR(IF((OFFSET($C1488,0,$A1488))<0,\nMIN(0,N1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488)))),\nMAX(0,N1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1489,-($A1489+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1513=\"n/a\",O1489,IFERROR(IF((OFFSET($C1489,0,$A1489))<0,\nMIN(0,O1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489)))),\nMAX(0,O1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1490,-($A1490+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1514=\"n/a\",P1490,IFERROR(IF((OFFSET($C1490,0,$A1490))<0,\nMIN(0,P1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490)))),\nMAX(0,P1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1491,-($A1491+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1515=\"n/a\",Q1491,IFERROR(IF((OFFSET($C1491,0,$A1491))<0,\nMIN(0,Q1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491)))),\nMAX(0,Q1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1492,-($A1492+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1516=\"n/a\",R1492,IFERROR(IF((OFFSET($C1492,0,$A1492))<0,\nMIN(0,R1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492)))),\nMAX(0,R1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1493,-($A1493+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1517=\"n/a\",S1493,IFERROR(IF((OFFSET($C1493,0,$A1493))<0,\nMIN(0,S1493-(OFFSET($C1493,0,$A1493)/(OFFSET($C1488,-$A1492,$A1493)))),\nMAX(0,S1493-(OFFSET($C1493,0,$A1493)/(OFFSET($C1488,-$A1492,$A1493))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1494,-($A1494+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1518=\"n/a\",T1494,IFERROR(IF((OFFSET($C1494,0,$A1494))<0,\nMIN(0,T1494-(OFFSET($C1494,0,$A1494)/(OFFSET($C1489,-$A1493,$A1494)))),\nMAX(0,T1494-(OFFSET($C1494,0,$A1494)/(OFFSET($C1489,-$A1493,$A1494))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1495,-($A1495+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1519=\"n/a\",U1495,IFERROR(IF((OFFSET($C1495,0,$A1495))<0,\nMIN(0,U1495-(OFFSET($C1495,0,$A1495)/(OFFSET($C1490,-$A1494,$A1495)))),\nMAX(0,U1495-(OFFSET($C1495,0,$A1495)/(OFFSET($C1490,-$A1494,$A1495))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1496,-($A1496+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1520=\"n/a\",V1496,IFERROR(IF((OFFSET($C1496,0,$A1496))<0,\nMIN(0,V1496-(OFFSET($C1496,0,$A1496)/(OFFSET($C1491,-$A1495,$A1496)))),\nMAX(0,V1496-(OFFSET($C1496,0,$A1496)/(OFFSET($C1491,-$A1495,$A1496))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1497)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1497,-($A1497+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1500=\"n/a\",\"n/a\",IF(AND(C1500<1,D1474=0),0,\nIF(D1474=0,C1500-1,\nIF(C1500<1,D1475,\n(((C1500-1)*(C1476-(C1476/(C1500))))+((D1474/D$10)*D1475))/(D1476)))))","v":0},0,0,0,0,{"$f":"IF(H1500=\"n/a\",\"n/a\",IF(AND(H1500<1,I1474=0),0,\nIF(I1474=0,H1500-1,\nIF(H1500<1,I1475,\n(((H1500-1)*(H1476-(H1476/(H1500))))+((I1474/I$10)*I1475))/(I1476)))))","v":0},{"$f":"IF(I1500=\"n/a\",\"n/a\",IF(AND(I1500<1,J1474=0),0,\nIF(J1474=0,I1500-1,\nIF(I1500<1,J1475,\n(((I1500-1)*(I1476-(I1476/(I1500))))+((J1474/J$10)*J1475))/(J1476)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1501,(-$A1477-ROWS(C1473:C1500)),0)","v":"n/a"},{"$f":"IF(C1501=\"n/a\",\"n/a\",MAX(0,C1501-1))","v":"n/a"},{"$f":"IF(D1501=\"n/a\",\"n/a\",MAX(0,D1501-1))","v":"n/a"},{"$f":"IF(E1501=\"n/a\",\"n/a\",MAX(0,E1501-1))","v":"n/a"},{"$f":"IF(F1501=\"n/a\",\"n/a\",MAX(0,F1501-1))","v":"n/a"},{"$f":"IF(G1501=\"n/a\",\"n/a\",MAX(0,G1501-1))","v":"n/a"},{"$f":"IF(H1501=\"n/a\",\"n/a\",MAX(0,H1501-1))","v":"n/a"},{"$f":"IF(I1501=\"n/a\",\"n/a\",MAX(0,I1501-1))","v":"n/a"},{"$f":"IF(J1501=\"n/a\",\"n/a\",MAX(0,J1501-1))","v":"n/a"},{"$f":"IF(K1501=\"n/a\",\"n/a\",MAX(0,K1501-1))","v":"n/a"},{"$f":"IF(L1501=\"n/a\",\"n/a\",MAX(0,L1501-1))","v":"n/a"},{"$f":"IF(M1501=\"n/a\",\"n/a\",MAX(0,M1501-1))","v":"n/a"},{"$f":"IF(N1501=\"n/a\",\"n/a\",MAX(0,N1501-1))","v":"n/a"},{"$f":"IF(O1501=\"n/a\",\"n/a\",MAX(0,O1501-1))","v":"n/a"},{"$f":"IF(P1501=\"n/a\",\"n/a\",MAX(0,P1501-1))","v":"n/a"},{"$f":"IF(Q1501=\"n/a\",\"n/a\",MAX(0,Q1501-1))","v":"n/a"},{"$f":"IF(R1501=\"n/a\",\"n/a\",MAX(0,R1501-1))","v":"n/a"},{"$f":"IF(S1501=\"n/a\",\"n/a\",MAX(0,S1501-1))","v":"n/a"},{"$f":"IF(T1501=\"n/a\",\"n/a\",MAX(0,T1501-1))","v":"n/a"},{"$f":"IF(U1501=\"n/a\",\"n/a\",MAX(0,U1501-1))","v":"n/a"},{"$f":"IF(V1501=\"n/a\",\"n/a\",MAX(0,V1501-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1478)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1502,(-$A1478-ROWS(D1474:D1501)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1503,(-$A1479-ROWS(E1475:E1502)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1504,(-$A1480-ROWS(F1476:F1503)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1505,(-$A1481-ROWS(G1477:G1504)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1506,(-$A1482-ROWS(H1478:H1505)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1507,(-$A1483-ROWS(I1479:I1506)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1508,(-$A1484-ROWS(J1480:J1507)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1509,(-$A1485-ROWS(K1481:K1508)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1510,(-$A1486-ROWS(L1482:L1509)),0)","v":35},34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1511,(-$A1487-ROWS(M1483:M1510)),0)","v":35},34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1512,(-$A1488-ROWS(N1484:N1511)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1513,(-$A1489-ROWS(O1485:O1512)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1514,(-$A1490-ROWS(P1486:P1513)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1515,(-$A1491-ROWS(Q1487:Q1514)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1516,(-$A1492-ROWS(R1488:R1515)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1517,(-$A1493-ROWS(S1489:S1516)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1518,(-$A1494-ROWS(T1490:T1517)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1519,(-$A1495-ROWS(U1491:U1518)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1520,(-$A1496-ROWS(V1492:V1519)),0)","v":0},{"$f":"IF(V1520=\"n/a\",\"n/a\",MAX(0,V1520-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1521,(-$A1497-ROWS(W1493:W1520)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1473<>\"n/a\",C1473<>\"n/a\"),IF(SUM(C1476:C1498)=0,0,IF((SUMPRODUCT(C1476:C1498,C1500:C1522)/SUM(C1476:C1498))<0,1,(SUMPRODUCT(C1476:C1498,C1500:C1522)/SUM(C1476:C1498)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1473<>\"n/a\",D1473<>\"n/a\"),IF(SUM(D1476:D1498)=0,0,IF((SUMPRODUCT(D1476:D1498,D1500:D1522)/SUM(D1476:D1498))<0,1,(SUMPRODUCT(D1476:D1498,D1500:D1522)/SUM(D1476:D1498)))),\"n/a\"))","v":1.5997857192538869},{"$f":"(IF(OR($C1473<>\"n/a\",E1473<>\"n/a\"),IF(SUM(E1476:E1498)=0,0,IF((SUMPRODUCT(E1476:E1498,E1500:E1522)/SUM(E1476:E1498))<0,1,(SUMPRODUCT(E1476:E1498,E1500:E1522)/SUM(E1476:E1498)))),\"n/a\"))","v":2.9334839081439656},{"$f":"(IF(OR($C1473<>\"n/a\",F1473<>\"n/a\"),IF(SUM(F1476:F1498)=0,0,IF((SUMPRODUCT(F1476:F1498,F1500:F1522)/SUM(F1476:F1498))<0,1,(SUMPRODUCT(F1476:F1498,F1500:F1522)/SUM(F1476:F1498)))),\"n/a\"))","v":2.7727240901677002},{"$f":"(IF(OR($C1473<>\"n/a\",G1473<>\"n/a\"),IF(SUM(G1476:G1498)=0,0,IF((SUMPRODUCT(G1476:G1498,G1500:G1522)/SUM(G1476:G1498))<0,1,(SUMPRODUCT(G1476:G1498,G1500:G1522)/SUM(G1476:G1498)))),\"n/a\"))","v":2.6161225795931604},{"$f":"(IF(OR($C1473<>\"n/a\",H1473<>\"n/a\"),IF(SUM(H1476:H1498)=0,0,IF((SUMPRODUCT(H1476:H1498,H1500:H1522)/SUM(H1476:H1498))<0,1,(SUMPRODUCT(H1476:H1498,H1500:H1522)/SUM(H1476:H1498)))),\"n/a\"))","v":2.4637103588476115},{"$f":"(IF(OR($C1473<>\"n/a\",I1473<>\"n/a\"),IF(SUM(I1476:I1498)=0,0,IF((SUMPRODUCT(I1476:I1498,I1500:I1522)/SUM(I1476:I1498))<0,1,(SUMPRODUCT(I1476:I1498,I1500:I1522)/SUM(I1476:I1498)))),\"n/a\"))","v":2.3155187189135917},{"$f":"(IF(OR($C1473<>\"n/a\",J1473<>\"n/a\"),IF(SUM(J1476:J1498)=0,0,IF((SUMPRODUCT(J1476:J1498,J1500:J1522)/SUM(J1476:J1498))<0,1,(SUMPRODUCT(J1476:J1498,J1500:J1522)/SUM(J1476:J1498)))),\"n/a\"))","v":2.1715792631796376},{"$f":"(IF(OR($C1473<>\"n/a\",K1473<>\"n/a\"),IF(SUM(K1476:K1498)=0,0,IF((SUMPRODUCT(K1476:K1498,K1500:K1522)/SUM(K1476:K1498))<0,1,(SUMPRODUCT(K1476:K1498,K1500:K1522)/SUM(K1476:K1498)))),\"n/a\"))","v":2.0319239113488301},{"$f":"(IF(OR($C1473<>\"n/a\",L1473<>\"n/a\"),IF(SUM(L1476:L1498)=0,0,IF((SUMPRODUCT(L1476:L1498,L1500:L1522)/SUM(L1476:L1498))<0,1,(SUMPRODUCT(L1476:L1498,L1500:L1522)/SUM(L1476:L1498)))),\"n/a\"))","v":1.8965849034061664},{"$f":"(IF(OR($C1473<>\"n/a\",M1473<>\"n/a\"),IF(SUM(M1476:M1498)=0,0,IF((SUMPRODUCT(M1476:M1498,M1500:M1522)/SUM(M1476:M1498))<0,1,(SUMPRODUCT(M1476:M1498,M1500:M1522)/SUM(M1476:M1498)))),\"n/a\"))","v":1.7655948036457876},{"$f":"(IF(OR($C1473<>\"n/a\",N1473<>\"n/a\"),IF(SUM(N1476:N1498)=0,0,IF((SUMPRODUCT(N1476:N1498,N1500:N1522)/SUM(N1476:N1498))<0,1,(SUMPRODUCT(N1476:N1498,N1500:N1522)/SUM(N1476:N1498)))),\"n/a\"))","v":1.638986504759137},{"$f":"(IF(OR($C1473<>\"n/a\",O1473<>\"n/a\"),IF(SUM(O1476:O1498)=0,0,IF((SUMPRODUCT(O1476:O1498,O1500:O1522)/SUM(O1476:O1498))<0,1,(SUMPRODUCT(O1476:O1498,O1500:O1522)/SUM(O1476:O1498)))),\"n/a\"))","v":1.5167932319851078},{"$f":"(IF(OR($C1473<>\"n/a\",P1473<>\"n/a\"),IF(SUM(P1476:P1498)=0,0,IF((SUMPRODUCT(P1476:P1498,P1500:P1522)/SUM(P1476:P1498))<0,1,(SUMPRODUCT(P1476:P1498,P1500:P1522)/SUM(P1476:P1498)))),\"n/a\"))","v":1.3990485473232908},{"$f":"(IF(OR($C1473<>\"n/a\",Q1473<>\"n/a\"),IF(SUM(Q1476:Q1498)=0,0,IF((SUMPRODUCT(Q1476:Q1498,Q1500:Q1522)/SUM(Q1476:Q1498))<0,1,(SUMPRODUCT(Q1476:Q1498,Q1500:Q1522)/SUM(Q1476:Q1498)))),\"n/a\"))","v":1.2857863538114382},{"$f":"(IF(OR($C1473<>\"n/a\",R1473<>\"n/a\"),IF(SUM(R1476:R1498)=0,0,IF((SUMPRODUCT(R1476:R1498,R1500:R1522)/SUM(R1476:R1498))<0,1,(SUMPRODUCT(R1476:R1498,R1500:R1522)/SUM(R1476:R1498)))),\"n/a\"))","v":1.1770408998682984},{"$f":"(IF(OR($C1473<>\"n/a\",S1473<>\"n/a\"),IF(SUM(S1476:S1498)=0,0,IF((SUMPRODUCT(S1476:S1498,S1500:S1522)/SUM(S1476:S1498))<0,1,(SUMPRODUCT(S1476:S1498,S1500:S1522)/SUM(S1476:S1498)))),\"n/a\"))","v":1.072846783702972},{"$f":"(IF(OR($C1473<>\"n/a\",T1473<>\"n/a\"),IF(SUM(T1476:T1498)=0,0,IF((SUMPRODUCT(T1476:T1498,T1500:T1522)/SUM(T1476:T1498))<0,1,(SUMPRODUCT(T1476:T1498,T1500:T1522)/SUM(T1476:T1498)))),\"n/a\"))","v":0.97323895779200287},{"$f":"(IF(OR($C1473<>\"n/a\",U1473<>\"n/a\"),IF(SUM(U1476:U1498)=0,0,IF((SUMPRODUCT(U1476:U1498,U1500:U1522)/SUM(U1476:U1498))<0,1,(SUMPRODUCT(U1476:U1498,U1500:U1522)/SUM(U1476:U1498)))),\"n/a\"))","v":0.878252733425403},{"$f":"(IF(OR($C1473<>\"n/a\",V1473<>\"n/a\"),IF(SUM(V1476:V1498)=0,0,IF((SUMPRODUCT(V1476:V1498,V1500:V1522)/SUM(V1476:V1498))<0,1,(SUMPRODUCT(V1476:V1498,V1500:V1522)/SUM(V1476:V1498)))),\"n/a\"))","v":0.78792378532286222},{"$f":"(IF(OR($C1473<>\"n/a\",W1473<>\"n/a\"),IF(SUM(W1476:W1498)=0,0,IF((SUMPRODUCT(W1476:W1498,W1500:W1522)/SUM(W1476:W1498))<0,1,(SUMPRODUCT(W1476:W1498,W1500:W1522)/SUM(W1476:W1498)))),\"n/a\"))","v":0.7022881563214104}]
[]
["Asset Class 29",{"$f":"VLOOKUP($A1525,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Domestic LV Metering CA Service Connections"}]
[{"$f":"VALUE(REPLACE(A1525,1,12,\"\"))","v":29},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1526,0)","v":2.4272629443430498},{"$f":"OFFSET('RFM input'!H$60,$A1526,0)-OFFSET('RFM input'!H$114,$A1526,0)-OFFSET('RFM input'!H$168,$A1526,0)","v":0.5330249955637546},{"$f":"OFFSET('RFM input'!I$60,$A1526,0)-OFFSET('RFM input'!I$114,$A1526,0)-OFFSET('RFM input'!I$168,$A1526,0)","v":0.54533854301130702},{"$f":"OFFSET('RFM input'!J$60,$A1526,0)-OFFSET('RFM input'!J$114,$A1526,0)-OFFSET('RFM input'!J$168,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1526,0)-OFFSET('RFM input'!K$114,$A1526,0)-OFFSET('RFM input'!K$168,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1526,0)-OFFSET('RFM input'!L$114,$A1526,0)-OFFSET('RFM input'!L$168,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1526,0)-OFFSET('RFM input'!M$114,$A1526,0)-OFFSET('RFM input'!M$168,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1526,0)-OFFSET('RFM input'!N$114,$A1526,0)-OFFSET('RFM input'!N$168,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1526,0)-OFFSET('RFM input'!O$114,$A1526,0)-OFFSET('RFM input'!O$168,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1526,0)-OFFSET('RFM input'!P$114,$A1526,0)-OFFSET('RFM input'!P$168,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1526,0)-OFFSET('RFM input'!Q$114,$A1526,0)-OFFSET('RFM input'!Q$168,$A1526,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1526,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":20},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":20},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":20},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":20},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":20},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":20},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":20},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":20},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":20},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":20}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1526,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1526,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1526,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1526,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1526,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1526,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1526,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1526,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1526,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1526,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1526,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1526,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1526,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1526,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1526,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1526,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1526,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1526,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1526,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1526,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D1554=\"n/a\",0,IF(AND(D1528=0,C1530=0),0,\nIF(AND(D1528<>0,C1530=0),(D1528/D$10),\nIF(AND(D1529<>0,C1530<>0),(C1530-(C1530/C1554))+(D1528/D$10),\nIF(C1554<1,0,(C1530-(C1530/C1554)))))))","v":0},{"$f":"IF(E1554=\"n/a\",0,IF(AND(E1528=0,D1530=0),0,\nIF(AND(E1528<>0,D1530=0),(E1528/E$10),\nIF(AND(E1529<>0,D1530<>0),(D1530-(D1530/D1554))+(E1528/E$10),\nIF(D1554<1,0,(D1530-(D1530/D1554)))))))","v":0},{"$f":"IF(F1554=\"n/a\",0,IF(AND(F1528=0,E1530=0),0,\nIF(AND(F1528<>0,E1530=0),(F1528/F$10),\nIF(AND(F1529<>0,E1530<>0),(E1530-(E1530/E1554))+(F1528/F$10),\nIF(E1554<1,0,(E1530-(E1530/E1554)))))))","v":0},{"$f":"IF(G1554=\"n/a\",0,IF(AND(G1528=0,F1530=0),0,\nIF(AND(G1528<>0,F1530=0),(G1528/G$10),\nIF(AND(G1529<>0,F1530<>0),(F1530-(F1530/F1554))+(G1528/G$10),\nIF(F1554<1,0,(F1530-(F1530/F1554)))))))","v":0},{"$f":"IF(H1554=\"n/a\",0,IF(AND(H1528=0,G1530=0),0,\nIF(AND(H1528<>0,G1530=0),(H1528/H$10),\nIF(AND(H1529<>0,G1530<>0),(G1530-(G1530/G1554))+(H1528/H$10),\nIF(G1554<1,0,(G1530-(G1530/G1554)))))))","v":0},{"$f":"IF(I1554=\"n/a\",0,IF(AND(I1528=0,H1530=0),0,\nIF(AND(I1528<>0,H1530=0),(I1528/I$10),\nIF(AND(I1529<>0,H1530<>0),(H1530-(H1530/H1554))+(I1528/I$10),\nIF(H1554<1,0,(H1530-(H1530/H1554)))))))","v":0},{"$f":"IF(J1554=\"n/a\",0,IF(AND(J1528=0,I1530=0),0,\nIF(AND(J1528<>0,I1530=0),(J1528/J$10),\nIF(AND(J1529<>0,I1530<>0),(I1530-(I1530/I1554))+(J1528/J$10),\nIF(I1554<1,0,(I1530-(I1530/I1554)))))))","v":0},{"$f":"IF(K1554=\"n/a\",0,IF(AND(K1528=0,J1530=0),0,\nIF(AND(K1528<>0,J1530=0),(K1528/K$10),\nIF(AND(K1529<>0,J1530<>0),(J1530-(J1530/J1554))+(K1528/K$10),\nIF(J1554<1,0,(J1530-(J1530/J1554)))))))","v":0},{"$f":"IF(L1554=\"n/a\",0,IF(AND(L1528=0,K1530=0),0,\nIF(AND(L1528<>0,K1530=0),(L1528/L$10),\nIF(AND(L1529<>0,K1530<>0),(K1530-(K1530/K1554))+(L1528/L$10),\nIF(K1554<1,0,(K1530-(K1530/K1554)))))))","v":0},{"$f":"IF(M1554=\"n/a\",0,IF(AND(M1528=0,L1530=0),0,\nIF(AND(M1528<>0,L1530=0),(M1528/M$10),\nIF(AND(M1529<>0,L1530<>0),(L1530-(L1530/L1554))+(M1528/M$10),\nIF(L1554<1,0,(L1530-(L1530/L1554)))))))","v":0},{"$f":"IF(N1554=\"n/a\",0,IF(AND(N1528=0,M1530=0),0,\nIF(AND(N1528<>0,M1530=0),(N1528/N$10),\nIF(AND(N1529<>0,M1530<>0),(M1530-(M1530/M1554))+(N1528/N$10),\nIF(M1554<1,0,(M1530-(M1530/M1554)))))))","v":0},{"$f":"IF(O1554=\"n/a\",0,IF(AND(O1528=0,N1530=0),0,\nIF(AND(O1528<>0,N1530=0),(O1528/O$10),\nIF(AND(O1529<>0,N1530<>0),(N1530-(N1530/N1554))+(O1528/O$10),\nIF(N1554<1,0,(N1530-(N1530/N1554)))))))","v":0},{"$f":"IF(P1554=\"n/a\",0,IF(AND(P1528=0,O1530=0),0,\nIF(AND(P1528<>0,O1530=0),(P1528/P$10),\nIF(AND(P1529<>0,O1530<>0),(O1530-(O1530/O1554))+(P1528/P$10),\nIF(O1554<1,0,(O1530-(O1530/O1554)))))))","v":0},{"$f":"IF(Q1554=\"n/a\",0,IF(AND(Q1528=0,P1530=0),0,\nIF(AND(Q1528<>0,P1530=0),(Q1528/Q$10),\nIF(AND(Q1529<>0,P1530<>0),(P1530-(P1530/P1554))+(Q1528/Q$10),\nIF(P1554<1,0,(P1530-(P1530/P1554)))))))","v":0},{"$f":"IF(R1554=\"n/a\",0,IF(AND(R1528=0,Q1530=0),0,\nIF(AND(R1528<>0,Q1530=0),(R1528/R$10),\nIF(AND(R1529<>0,Q1530<>0),(Q1530-(Q1530/Q1554))+(R1528/R$10),\nIF(Q1554<1,0,(Q1530-(Q1530/Q1554)))))))","v":0},{"$f":"IF(S1554=\"n/a\",0,IF(AND(S1528=0,R1530=0),0,\nIF(AND(S1528<>0,R1530=0),(S1528/S$10),\nIF(AND(S1529<>0,R1530<>0),(R1530-(R1530/R1554))+(S1528/S$10),\nIF(R1554<1,0,(R1530-(R1530/R1554)))))))","v":0},{"$f":"IF(T1554=\"n/a\",0,IF(AND(T1528=0,S1530=0),0,\nIF(AND(T1528<>0,S1530=0),(T1528/T$10),\nIF(AND(T1529<>0,S1530<>0),(S1530-(S1530/S1554))+(T1528/T$10),\nIF(S1554<1,0,(S1530-(S1530/S1554)))))))","v":0},{"$f":"IF(U1554=\"n/a\",0,IF(AND(U1528=0,T1530=0),0,\nIF(AND(U1528<>0,T1530=0),(U1528/U$10),\nIF(AND(U1529<>0,T1530<>0),(T1530-(T1530/T1554))+(U1528/U$10),\nIF(T1554<1,0,(T1530-(T1530/T1554)))))))","v":0},{"$f":"IF(V1554=\"n/a\",0,IF(AND(V1528=0,U1530=0),0,\nIF(AND(V1528<>0,U1530=0),(V1528/V$10),\nIF(AND(V1529<>0,U1530<>0),(U1530-(U1530/U1554))+(V1528/V$10),\nIF(U1554<1,0,(U1530-(U1530/U1554)))))))","v":0},{"$f":"IF(W1554=\"n/a\",0,IF(AND(W1528=0,V1530=0),0,\nIF(AND(W1528<>0,V1530=0),(W1528/W$10),\nIF(AND(W1529<>0,V1530<>0),(V1530-(V1530/V1554))+(W1528/W$10),\nIF(V1554<1,0,(V1530-(V1530/V1554)))))))","v":0}]
[{"$f":"A1530+1","v":0},"Depreciated starting RAB",{"$f":"C1526/C$10","v":2.4272629443430498},{"$f":"IF(C1555=\"n/a\",C1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,C1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,C1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498},{"$f":"IF(D1555=\"n/a\",D1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,D1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,D1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498},{"$f":"IF(E1555=\"n/a\",E1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,E1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,E1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498},{"$f":"IF(F1555=\"n/a\",F1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,F1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,F1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498},{"$f":"IF(G1555=\"n/a\",G1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,G1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,G1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498},{"$f":"IF(H1555=\"n/a\",H1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498},{"$f":"IF(I1555=\"n/a\",I1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,I1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,I1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498},{"$f":"IF(J1555=\"n/a\",J1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,J1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,J1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498},{"$f":"IF(K1555=\"n/a\",K1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,K1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,K1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498},{"$f":"IF(L1555=\"n/a\",L1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,L1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,L1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498},{"$f":"IF(M1555=\"n/a\",M1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,M1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,M1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498},{"$f":"IF(N1555=\"n/a\",N1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,N1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,N1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498},{"$f":"IF(O1555=\"n/a\",O1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,O1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,O1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498},{"$f":"IF(P1555=\"n/a\",P1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,P1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,P1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498},{"$f":"IF(Q1555=\"n/a\",Q1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,Q1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,Q1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498},{"$f":"IF(R1555=\"n/a\",R1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,R1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,R1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498},{"$f":"IF(S1555=\"n/a\",S1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,S1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,S1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498},{"$f":"IF(T1555=\"n/a\",T1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,T1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,T1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498},{"$f":"IF(U1555=\"n/a\",U1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,U1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,U1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498},{"$f":"IF(V1555=\"n/a\",V1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,V1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,V1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":2.4272629443430498}]
[{"$f":"A1531+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1532)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D1532,-($A1532+5),0)*((1+D$11)^0.5)/D$10)","v":0.53598482828942484},{"$f":"IF(D1556=\"n/a\",D1532,IFERROR(IF((OFFSET($C1532,0,$A1532))<0,\nMIN(0,D1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532)))),\nMAX(0,D1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532))))),0))","v":0.50918558687495363},0.48238634546048237,0.4555871040460111,0.42878786263153984,0.40198862121706858,0.37518937980259731,0.34839013838812605,0.32159089697365478,0.29479165555918352,0.26799241414471225,0.24119317273024102,0.21439393131576978,0.18759468990129854,0.16079544848682731,0.13399620707235607,0.10719696565788484,8.0397724243413599E-2,5.3598482828942355E-2,2.6799241414471112E-2]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E1533,-($A1533+5),0)*((1+E$11)^0.5)/E$10)","v":0.53943695227299593},{"$f":"IF(E1557=\"n/a\",E1533,IFERROR(IF((OFFSET($C1533,0,$A1533))<0,\nMIN(0,E1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533)))),\nMAX(0,E1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533))))),0))","v":0.51246510465934614},0.48549325704569635,0.45852140943204656,0.43154956181839677,0.40457771420474697,0.37760586659109718,0.35063401897744739,0.3236621713637976,0.29669032375014781,0.26971847613649802,0.24274662852284823,0.21577478090919844,0.18880293329554865,0.16183108568189886,0.13485923806824907,0.10788739045459927,8.0915542840949484E-2,5.3943695227299686E-2]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F1534,-($A1534+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1558=\"n/a\",F1534,IFERROR(IF((OFFSET($C1534,0,$A1534))<0,\nMIN(0,F1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534)))),\nMAX(0,F1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G1535,-($A1535+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1559=\"n/a\",G1535,IFERROR(IF((OFFSET($C1535,0,$A1535))<0,\nMIN(0,G1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535)))),\nMAX(0,G1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H1536,-($A1536+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1560=\"n/a\",H1536,IFERROR(IF((OFFSET($C1536,0,$A1536))<0,\nMIN(0,H1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536)))),\nMAX(0,H1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I1537,-($A1537+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1561=\"n/a\",I1537,IFERROR(IF((OFFSET($C1537,0,$A1537))<0,\nMIN(0,I1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537)))),\nMAX(0,I1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1538,-($A1538+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1562=\"n/a\",J1538,IFERROR(IF((OFFSET($C1538,0,$A1538))<0,\nMIN(0,J1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538)))),\nMAX(0,J1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1539,-($A1539+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1563=\"n/a\",K1539,IFERROR(IF((OFFSET($C1539,0,$A1539))<0,\nMIN(0,K1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539)))),\nMAX(0,K1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1540,-($A1540+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1564=\"n/a\",L1540,IFERROR(IF((OFFSET($C1540,0,$A1540))<0,\nMIN(0,L1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540)))),\nMAX(0,L1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1541,-($A1541+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1565=\"n/a\",M1541,IFERROR(IF((OFFSET($C1541,0,$A1541))<0,\nMIN(0,M1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541)))),\nMAX(0,M1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1542,-($A1542+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1566=\"n/a\",N1542,IFERROR(IF((OFFSET($C1542,0,$A1542))<0,\nMIN(0,N1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542)))),\nMAX(0,N1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1543,-($A1543+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1567=\"n/a\",O1543,IFERROR(IF((OFFSET($C1543,0,$A1543))<0,\nMIN(0,O1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543)))),\nMAX(0,O1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1544,-($A1544+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1568=\"n/a\",P1544,IFERROR(IF((OFFSET($C1544,0,$A1544))<0,\nMIN(0,P1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544)))),\nMAX(0,P1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1545,-($A1545+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1569=\"n/a\",Q1545,IFERROR(IF((OFFSET($C1545,0,$A1545))<0,\nMIN(0,Q1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545)))),\nMAX(0,Q1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1546,-($A1546+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1570=\"n/a\",R1546,IFERROR(IF((OFFSET($C1546,0,$A1546))<0,\nMIN(0,R1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546)))),\nMAX(0,R1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1547,-($A1547+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1571=\"n/a\",S1547,IFERROR(IF((OFFSET($C1547,0,$A1547))<0,\nMIN(0,S1547-(OFFSET($C1547,0,$A1547)/(OFFSET($C1542,-$A1546,$A1547)))),\nMAX(0,S1547-(OFFSET($C1547,0,$A1547)/(OFFSET($C1542,-$A1546,$A1547))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1548,-($A1548+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1572=\"n/a\",T1548,IFERROR(IF((OFFSET($C1548,0,$A1548))<0,\nMIN(0,T1548-(OFFSET($C1548,0,$A1548)/(OFFSET($C1543,-$A1547,$A1548)))),\nMAX(0,T1548-(OFFSET($C1548,0,$A1548)/(OFFSET($C1543,-$A1547,$A1548))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1549,-($A1549+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1573=\"n/a\",U1549,IFERROR(IF((OFFSET($C1549,0,$A1549))<0,\nMIN(0,U1549-(OFFSET($C1549,0,$A1549)/(OFFSET($C1544,-$A1548,$A1549)))),\nMAX(0,U1549-(OFFSET($C1549,0,$A1549)/(OFFSET($C1544,-$A1548,$A1549))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1550,-($A1550+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1574=\"n/a\",V1550,IFERROR(IF((OFFSET($C1550,0,$A1550))<0,\nMIN(0,V1550-(OFFSET($C1550,0,$A1550)/(OFFSET($C1545,-$A1549,$A1550)))),\nMAX(0,V1550-(OFFSET($C1550,0,$A1550)/(OFFSET($C1545,-$A1549,$A1550))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1551)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1551,-($A1551+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1554=\"n/a\",\"n/a\",IF(AND(C1554<1,D1528=0),0,\nIF(D1528=0,C1554-1,\nIF(C1554<1,D1529,\n(((C1554-1)*(C1530-(C1530/(C1554))))+((D1528/D$10)*D1529))/(D1530)))))","v":0},0,0,0,0,{"$f":"IF(H1554=\"n/a\",\"n/a\",IF(AND(H1554<1,I1528=0),0,\nIF(I1528=0,H1554-1,\nIF(H1554<1,I1529,\n(((H1554-1)*(H1530-(H1530/(H1554))))+((I1528/I$10)*I1529))/(I1530)))))","v":0},{"$f":"IF(I1554=\"n/a\",\"n/a\",IF(AND(I1554<1,J1528=0),0,\nIF(J1528=0,I1554-1,\nIF(I1554<1,J1529,\n(((I1554-1)*(I1530-(I1530/(I1554))))+((J1528/J$10)*J1529))/(J1530)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1555,(-$A1531-ROWS(C1527:C1554)),0)","v":"n/a"},{"$f":"IF(C1555=\"n/a\",\"n/a\",MAX(0,C1555-1))","v":"n/a"},{"$f":"IF(D1555=\"n/a\",\"n/a\",MAX(0,D1555-1))","v":"n/a"},{"$f":"IF(E1555=\"n/a\",\"n/a\",MAX(0,E1555-1))","v":"n/a"},{"$f":"IF(F1555=\"n/a\",\"n/a\",MAX(0,F1555-1))","v":"n/a"},{"$f":"IF(G1555=\"n/a\",\"n/a\",MAX(0,G1555-1))","v":"n/a"},{"$f":"IF(H1555=\"n/a\",\"n/a\",MAX(0,H1555-1))","v":"n/a"},{"$f":"IF(I1555=\"n/a\",\"n/a\",MAX(0,I1555-1))","v":"n/a"},{"$f":"IF(J1555=\"n/a\",\"n/a\",MAX(0,J1555-1))","v":"n/a"},{"$f":"IF(K1555=\"n/a\",\"n/a\",MAX(0,K1555-1))","v":"n/a"},{"$f":"IF(L1555=\"n/a\",\"n/a\",MAX(0,L1555-1))","v":"n/a"},{"$f":"IF(M1555=\"n/a\",\"n/a\",MAX(0,M1555-1))","v":"n/a"},{"$f":"IF(N1555=\"n/a\",\"n/a\",MAX(0,N1555-1))","v":"n/a"},{"$f":"IF(O1555=\"n/a\",\"n/a\",MAX(0,O1555-1))","v":"n/a"},{"$f":"IF(P1555=\"n/a\",\"n/a\",MAX(0,P1555-1))","v":"n/a"},{"$f":"IF(Q1555=\"n/a\",\"n/a\",MAX(0,Q1555-1))","v":"n/a"},{"$f":"IF(R1555=\"n/a\",\"n/a\",MAX(0,R1555-1))","v":"n/a"},{"$f":"IF(S1555=\"n/a\",\"n/a\",MAX(0,S1555-1))","v":"n/a"},{"$f":"IF(T1555=\"n/a\",\"n/a\",MAX(0,T1555-1))","v":"n/a"},{"$f":"IF(U1555=\"n/a\",\"n/a\",MAX(0,U1555-1))","v":"n/a"},{"$f":"IF(V1555=\"n/a\",\"n/a\",MAX(0,V1555-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1532)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1556,(-$A1532-ROWS(D1528:D1555)),0)","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1557,(-$A1533-ROWS(E1529:E1556)),0)","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1558,(-$A1534-ROWS(F1530:F1557)),0)","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1559,(-$A1535-ROWS(G1531:G1558)),0)","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1560,(-$A1536-ROWS(H1532:H1559)),0)","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1561,(-$A1537-ROWS(I1533:I1560)),0)","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1562,(-$A1538-ROWS(J1534:J1561)),0)","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1563,(-$A1539-ROWS(K1535:K1562)),0)","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1564,(-$A1540-ROWS(L1536:L1563)),0)","v":20},19,18,17,16,15,14,13,12,11,10,9]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1565,(-$A1541-ROWS(M1537:M1564)),0)","v":20},19,18,17,16,15,14,13,12,11,10]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1566,(-$A1542-ROWS(N1538:N1565)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1567,(-$A1543-ROWS(O1539:O1566)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1568,(-$A1544-ROWS(P1540:P1567)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1569,(-$A1545-ROWS(Q1541:Q1568)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1570,(-$A1546-ROWS(R1542:R1569)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1571,(-$A1547-ROWS(S1543:S1570)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1572,(-$A1548-ROWS(T1544:T1571)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1573,(-$A1549-ROWS(U1545:U1572)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1574,(-$A1550-ROWS(V1546:V1573)),0)","v":0},{"$f":"IF(V1574=\"n/a\",\"n/a\",MAX(0,V1574-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1575,(-$A1551-ROWS(W1547:W1574)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1527<>\"n/a\",C1527<>\"n/a\"),IF(SUM(C1530:C1552)=0,0,IF((SUMPRODUCT(C1530:C1552,C1554:C1576)/SUM(C1530:C1552))<0,1,(SUMPRODUCT(C1530:C1552,C1554:C1576)/SUM(C1530:C1552)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1527<>\"n/a\",D1527<>\"n/a\"),IF(SUM(D1530:D1552)=0,0,IF((SUMPRODUCT(D1530:D1552,D1554:D1576)/SUM(D1530:D1552))<0,1,(SUMPRODUCT(D1530:D1552,D1554:D1576)/SUM(D1530:D1552)))),\"n/a\"))","v":3.6175498602553198},{"$f":"(IF(OR($C1527<>\"n/a\",E1527<>\"n/a\"),IF(SUM(E1530:E1552)=0,0,IF((SUMPRODUCT(E1530:E1552,E1554:E1576)/SUM(E1530:E1552))<0,1,(SUMPRODUCT(E1530:E1552,E1554:E1576)/SUM(E1530:E1552)))),\"n/a\"))","v":5.8872092574038994},{"$f":"(IF(OR($C1527<>\"n/a\",F1527<>\"n/a\"),IF(SUM(F1530:F1552)=0,0,IF((SUMPRODUCT(F1530:F1552,F1554:F1576)/SUM(F1530:F1552))<0,1,(SUMPRODUCT(F1530:F1552,F1554:F1576)/SUM(F1530:F1552)))),\"n/a\"))","v":5.3825761162806929},{"$f":"(IF(OR($C1527<>\"n/a\",G1527<>\"n/a\"),IF(SUM(G1530:G1552)=0,0,IF((SUMPRODUCT(G1530:G1552,G1554:G1576)/SUM(G1530:G1552))<0,1,(SUMPRODUCT(G1530:G1552,G1554:G1576)/SUM(G1530:G1552)))),\"n/a\"))","v":4.8937587118891157},{"$f":"(IF(OR($C1527<>\"n/a\",H1527<>\"n/a\"),IF(SUM(H1530:H1552)=0,0,IF((SUMPRODUCT(H1530:H1552,H1554:H1576)/SUM(H1530:H1552))<0,1,(SUMPRODUCT(H1530:H1552,H1554:H1576)/SUM(H1530:H1552)))),\"n/a\"))","v":4.4215267629128876},{"$f":"(IF(OR($C1527<>\"n/a\",I1527<>\"n/a\"),IF(SUM(I1530:I1552)=0,0,IF((SUMPRODUCT(I1530:I1552,I1554:I1576)/SUM(I1530:I1552))<0,1,(SUMPRODUCT(I1530:I1552,I1554:I1576)/SUM(I1530:I1552)))),\"n/a\"))","v":3.966700759131859},{"$f":"(IF(OR($C1527<>\"n/a\",J1527<>\"n/a\"),IF(SUM(J1530:J1552)=0,0,IF((SUMPRODUCT(J1530:J1552,J1554:J1576)/SUM(J1530:J1552))<0,1,(SUMPRODUCT(J1530:J1552,J1554:J1576)/SUM(J1530:J1552)))),\"n/a\"))","v":3.530156217723154},{"$f":"(IF(OR($C1527<>\"n/a\",K1527<>\"n/a\"),IF(SUM(K1530:K1552)=0,0,IF((SUMPRODUCT(K1530:K1552,K1554:K1576)/SUM(K1530:K1552))<0,1,(SUMPRODUCT(K1530:K1552,K1554:K1576)/SUM(K1530:K1552)))),\"n/a\"))","v":3.1128283750469166},{"$f":"(IF(OR($C1527<>\"n/a\",L1527<>\"n/a\"),IF(SUM(L1530:L1552)=0,0,IF((SUMPRODUCT(L1530:L1552,L1554:L1576)/SUM(L1530:L1552))<0,1,(SUMPRODUCT(L1530:L1552,L1554:L1576)/SUM(L1530:L1552)))),\"n/a\"))","v":2.7157173668013139},{"$f":"(IF(OR($C1527<>\"n/a\",M1527<>\"n/a\"),IF(SUM(M1530:M1552)=0,0,IF((SUMPRODUCT(M1530:M1552,M1554:M1576)/SUM(M1530:M1552))<0,1,(SUMPRODUCT(M1530:M1552,M1554:M1576)/SUM(M1530:M1552)))),\"n/a\"))","v":2.3398939569007307},{"$f":"(IF(OR($C1527<>\"n/a\",N1527<>\"n/a\"),IF(SUM(N1530:N1552)=0,0,IF((SUMPRODUCT(N1530:N1552,N1554:N1576)/SUM(N1530:N1552))<0,1,(SUMPRODUCT(N1530:N1552,N1554:N1576)/SUM(N1530:N1552)))),\"n/a\"))","v":1.9865058841085401},{"$f":"(IF(OR($C1527<>\"n/a\",O1527<>\"n/a\"),IF(SUM(O1530:O1552)=0,0,IF((SUMPRODUCT(O1530:O1552,O1554:O1576)/SUM(O1530:O1552))<0,1,(SUMPRODUCT(O1530:O1552,O1554:O1576)/SUM(O1530:O1552)))),\"n/a\"))","v":1.656784905562477},{"$f":"(IF(OR($C1527<>\"n/a\",P1527<>\"n/a\"),IF(SUM(P1530:P1552)=0,0,IF((SUMPRODUCT(P1530:P1552,P1554:P1576)/SUM(P1530:P1552))<0,1,(SUMPRODUCT(P1530:P1552,P1554:P1576)/SUM(P1530:P1552)))),\"n/a\"))","v":1.3520546281329742},{"$f":"(IF(OR($C1527<>\"n/a\",Q1527<>\"n/a\"),IF(SUM(Q1530:Q1552)=0,0,IF((SUMPRODUCT(Q1530:Q1552,Q1554:Q1576)/SUM(Q1530:Q1552))<0,1,(SUMPRODUCT(Q1530:Q1552,Q1554:Q1576)/SUM(Q1530:Q1552)))),\"n/a\"))","v":1.0737392323749704},{"$f":"(IF(OR($C1527<>\"n/a\",R1527<>\"n/a\"),IF(SUM(R1530:R1552)=0,0,IF((SUMPRODUCT(R1530:R1552,R1554:R1576)/SUM(R1530:R1552))<0,1,(SUMPRODUCT(R1530:R1552,R1554:R1576)/SUM(R1530:R1552)))),\"n/a\"))","v":0.82337321006232056},{"$f":"(IF(OR($C1527<>\"n/a\",S1527<>\"n/a\"),IF(SUM(S1530:S1552)=0,0,IF((SUMPRODUCT(S1530:S1552,S1554:S1576)/SUM(S1530:S1552))<0,1,(SUMPRODUCT(S1530:S1552,S1554:S1576)/SUM(S1530:S1552)))),\"n/a\"))","v":0.60261225540670049},{"$f":"(IF(OR($C1527<>\"n/a\",T1527<>\"n/a\"),IF(SUM(T1530:T1552)=0,0,IF((SUMPRODUCT(T1530:T1552,T1554:T1576)/SUM(T1530:T1552))<0,1,(SUMPRODUCT(T1530:T1552,T1554:T1576)/SUM(T1530:T1552)))),\"n/a\"))","v":0.41324547264072409},{"$f":"(IF(OR($C1527<>\"n/a\",U1527<>\"n/a\"),IF(SUM(U1530:U1552)=0,0,IF((SUMPRODUCT(U1530:U1552,U1554:U1576)/SUM(U1530:U1552))<0,1,(SUMPRODUCT(U1530:U1552,U1554:U1576)/SUM(U1530:U1552)))),\"n/a\"))","v":0.25720908940028625},{"$f":"(IF(OR($C1527<>\"n/a\",V1527<>\"n/a\"),IF(SUM(V1530:V1552)=0,0,IF((SUMPRODUCT(V1530:V1552,V1554:V1576)/SUM(V1530:V1552))<0,1,(SUMPRODUCT(V1530:V1552,V1554:V1576)/SUM(V1530:V1552)))),\"n/a\"))","v":0.13660189715069745},{"$f":"(IF(OR($C1527<>\"n/a\",W1527<>\"n/a\"),IF(SUM(W1530:W1552)=0,0,IF((SUMPRODUCT(W1530:W1552,W1554:W1576)/SUM(W1530:W1552))<0,1,(SUMPRODUCT(W1530:W1552,W1554:W1576)/SUM(W1530:W1552)))),\"n/a\"))","v":5.3702677848659189E-2}]
[]
["Asset Class 30",{"$f":"VLOOKUP($A1579,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Wholesale Metering"}]
[{"$f":"VALUE(REPLACE(A1579,1,12,\"\"))","v":30},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1580,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A1580,0)-OFFSET('RFM input'!H$114,$A1580,0)-OFFSET('RFM input'!H$168,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A1580,0)-OFFSET('RFM input'!I$114,$A1580,0)-OFFSET('RFM input'!I$168,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A1580,0)-OFFSET('RFM input'!J$114,$A1580,0)-OFFSET('RFM input'!J$168,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1580,0)-OFFSET('RFM input'!K$114,$A1580,0)-OFFSET('RFM input'!K$168,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1580,0)-OFFSET('RFM input'!L$114,$A1580,0)-OFFSET('RFM input'!L$168,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1580,0)-OFFSET('RFM input'!M$114,$A1580,0)-OFFSET('RFM input'!M$168,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1580,0)-OFFSET('RFM input'!N$114,$A1580,0)-OFFSET('RFM input'!N$168,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1580,0)-OFFSET('RFM input'!O$114,$A1580,0)-OFFSET('RFM input'!O$168,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1580,0)-OFFSET('RFM input'!P$114,$A1580,0)-OFFSET('RFM input'!P$168,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1580,0)-OFFSET('RFM input'!Q$114,$A1580,0)-OFFSET('RFM input'!Q$168,$A1580,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1580,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1580,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1580,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1580,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1580,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1580,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1580,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1580,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1580,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1580,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1580,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1580,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1580,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1580,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1580,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1580,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1580,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1580,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1580,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1580,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1580,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D1608=\"n/a\",0,IF(AND(D1582=0,C1584=0),0,\nIF(AND(D1582<>0,C1584=0),(D1582/D$10),\nIF(AND(D1583<>0,C1584<>0),(C1584-(C1584/C1608))+(D1582/D$10),\nIF(C1608<1,0,(C1584-(C1584/C1608)))))))","v":0},{"$f":"IF(E1608=\"n/a\",0,IF(AND(E1582=0,D1584=0),0,\nIF(AND(E1582<>0,D1584=0),(E1582/E$10),\nIF(AND(E1583<>0,D1584<>0),(D1584-(D1584/D1608))+(E1582/E$10),\nIF(D1608<1,0,(D1584-(D1584/D1608)))))))","v":0},{"$f":"IF(F1608=\"n/a\",0,IF(AND(F1582=0,E1584=0),0,\nIF(AND(F1582<>0,E1584=0),(F1582/F$10),\nIF(AND(F1583<>0,E1584<>0),(E1584-(E1584/E1608))+(F1582/F$10),\nIF(E1608<1,0,(E1584-(E1584/E1608)))))))","v":0},{"$f":"IF(G1608=\"n/a\",0,IF(AND(G1582=0,F1584=0),0,\nIF(AND(G1582<>0,F1584=0),(G1582/G$10),\nIF(AND(G1583<>0,F1584<>0),(F1584-(F1584/F1608))+(G1582/G$10),\nIF(F1608<1,0,(F1584-(F1584/F1608)))))))","v":0},{"$f":"IF(H1608=\"n/a\",0,IF(AND(H1582=0,G1584=0),0,\nIF(AND(H1582<>0,G1584=0),(H1582/H$10),\nIF(AND(H1583<>0,G1584<>0),(G1584-(G1584/G1608))+(H1582/H$10),\nIF(G1608<1,0,(G1584-(G1584/G1608)))))))","v":0},{"$f":"IF(I1608=\"n/a\",0,IF(AND(I1582=0,H1584=0),0,\nIF(AND(I1582<>0,H1584=0),(I1582/I$10),\nIF(AND(I1583<>0,H1584<>0),(H1584-(H1584/H1608))+(I1582/I$10),\nIF(H1608<1,0,(H1584-(H1584/H1608)))))))","v":0},{"$f":"IF(J1608=\"n/a\",0,IF(AND(J1582=0,I1584=0),0,\nIF(AND(J1582<>0,I1584=0),(J1582/J$10),\nIF(AND(J1583<>0,I1584<>0),(I1584-(I1584/I1608))+(J1582/J$10),\nIF(I1608<1,0,(I1584-(I1584/I1608)))))))","v":0},{"$f":"IF(K1608=\"n/a\",0,IF(AND(K1582=0,J1584=0),0,\nIF(AND(K1582<>0,J1584=0),(K1582/K$10),\nIF(AND(K1583<>0,J1584<>0),(J1584-(J1584/J1608))+(K1582/K$10),\nIF(J1608<1,0,(J1584-(J1584/J1608)))))))","v":0},{"$f":"IF(L1608=\"n/a\",0,IF(AND(L1582=0,K1584=0),0,\nIF(AND(L1582<>0,K1584=0),(L1582/L$10),\nIF(AND(L1583<>0,K1584<>0),(K1584-(K1584/K1608))+(L1582/L$10),\nIF(K1608<1,0,(K1584-(K1584/K1608)))))))","v":0},{"$f":"IF(M1608=\"n/a\",0,IF(AND(M1582=0,L1584=0),0,\nIF(AND(M1582<>0,L1584=0),(M1582/M$10),\nIF(AND(M1583<>0,L1584<>0),(L1584-(L1584/L1608))+(M1582/M$10),\nIF(L1608<1,0,(L1584-(L1584/L1608)))))))","v":0},{"$f":"IF(N1608=\"n/a\",0,IF(AND(N1582=0,M1584=0),0,\nIF(AND(N1582<>0,M1584=0),(N1582/N$10),\nIF(AND(N1583<>0,M1584<>0),(M1584-(M1584/M1608))+(N1582/N$10),\nIF(M1608<1,0,(M1584-(M1584/M1608)))))))","v":0},{"$f":"IF(O1608=\"n/a\",0,IF(AND(O1582=0,N1584=0),0,\nIF(AND(O1582<>0,N1584=0),(O1582/O$10),\nIF(AND(O1583<>0,N1584<>0),(N1584-(N1584/N1608))+(O1582/O$10),\nIF(N1608<1,0,(N1584-(N1584/N1608)))))))","v":0},{"$f":"IF(P1608=\"n/a\",0,IF(AND(P1582=0,O1584=0),0,\nIF(AND(P1582<>0,O1584=0),(P1582/P$10),\nIF(AND(P1583<>0,O1584<>0),(O1584-(O1584/O1608))+(P1582/P$10),\nIF(O1608<1,0,(O1584-(O1584/O1608)))))))","v":0},{"$f":"IF(Q1608=\"n/a\",0,IF(AND(Q1582=0,P1584=0),0,\nIF(AND(Q1582<>0,P1584=0),(Q1582/Q$10),\nIF(AND(Q1583<>0,P1584<>0),(P1584-(P1584/P1608))+(Q1582/Q$10),\nIF(P1608<1,0,(P1584-(P1584/P1608)))))))","v":0},{"$f":"IF(R1608=\"n/a\",0,IF(AND(R1582=0,Q1584=0),0,\nIF(AND(R1582<>0,Q1584=0),(R1582/R$10),\nIF(AND(R1583<>0,Q1584<>0),(Q1584-(Q1584/Q1608))+(R1582/R$10),\nIF(Q1608<1,0,(Q1584-(Q1584/Q1608)))))))","v":0},{"$f":"IF(S1608=\"n/a\",0,IF(AND(S1582=0,R1584=0),0,\nIF(AND(S1582<>0,R1584=0),(S1582/S$10),\nIF(AND(S1583<>0,R1584<>0),(R1584-(R1584/R1608))+(S1582/S$10),\nIF(R1608<1,0,(R1584-(R1584/R1608)))))))","v":0},{"$f":"IF(T1608=\"n/a\",0,IF(AND(T1582=0,S1584=0),0,\nIF(AND(T1582<>0,S1584=0),(T1582/T$10),\nIF(AND(T1583<>0,S1584<>0),(S1584-(S1584/S1608))+(T1582/T$10),\nIF(S1608<1,0,(S1584-(S1584/S1608)))))))","v":0},{"$f":"IF(U1608=\"n/a\",0,IF(AND(U1582=0,T1584=0),0,\nIF(AND(U1582<>0,T1584=0),(U1582/U$10),\nIF(AND(U1583<>0,T1584<>0),(T1584-(T1584/T1608))+(U1582/U$10),\nIF(T1608<1,0,(T1584-(T1584/T1608)))))))","v":0},{"$f":"IF(V1608=\"n/a\",0,IF(AND(V1582=0,U1584=0),0,\nIF(AND(V1582<>0,U1584=0),(V1582/V$10),\nIF(AND(V1583<>0,U1584<>0),(U1584-(U1584/U1608))+(V1582/V$10),\nIF(U1608<1,0,(U1584-(U1584/U1608)))))))","v":0},{"$f":"IF(W1608=\"n/a\",0,IF(AND(W1582=0,V1584=0),0,\nIF(AND(W1582<>0,V1584=0),(W1582/W$10),\nIF(AND(W1583<>0,V1584<>0),(V1584-(V1584/V1608))+(W1582/W$10),\nIF(V1608<1,0,(V1584-(V1584/V1608)))))))","v":0}]
[{"$f":"A1584+1","v":0},"Depreciated starting RAB",{"$f":"C1580/C$10","v":0},{"$f":"IF(C1609=\"n/a\",C1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,C1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,C1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(D1609=\"n/a\",D1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,D1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,D1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(E1609=\"n/a\",E1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,E1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,E1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(F1609=\"n/a\",F1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,F1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,F1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(G1609=\"n/a\",G1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,G1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,G1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(H1609=\"n/a\",H1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(I1609=\"n/a\",I1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,I1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,I1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(J1609=\"n/a\",J1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,J1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,J1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(K1609=\"n/a\",K1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,K1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,K1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(L1609=\"n/a\",L1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,L1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,L1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(M1609=\"n/a\",M1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,M1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,M1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(N1609=\"n/a\",N1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,N1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,N1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(O1609=\"n/a\",O1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,O1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,O1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(P1609=\"n/a\",P1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,P1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,P1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(Q1609=\"n/a\",Q1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,Q1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,Q1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(R1609=\"n/a\",R1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,R1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,R1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(S1609=\"n/a\",S1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,S1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,S1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(T1609=\"n/a\",T1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,T1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,T1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(U1609=\"n/a\",U1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,U1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,U1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(V1609=\"n/a\",V1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,V1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,V1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0}]
[{"$f":"A1585+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1586)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D1586,-($A1586+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1610=\"n/a\",D1586,IFERROR(IF((OFFSET($C1586,0,$A1586))<0,\nMIN(0,D1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586)))),\nMAX(0,D1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E1587,-($A1587+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1611=\"n/a\",E1587,IFERROR(IF((OFFSET($C1587,0,$A1587))<0,\nMIN(0,E1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587)))),\nMAX(0,E1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F1588,-($A1588+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1612=\"n/a\",F1588,IFERROR(IF((OFFSET($C1588,0,$A1588))<0,\nMIN(0,F1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588)))),\nMAX(0,F1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G1589,-($A1589+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1613=\"n/a\",G1589,IFERROR(IF((OFFSET($C1589,0,$A1589))<0,\nMIN(0,G1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589)))),\nMAX(0,G1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H1590,-($A1590+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1614=\"n/a\",H1590,IFERROR(IF((OFFSET($C1590,0,$A1590))<0,\nMIN(0,H1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590)))),\nMAX(0,H1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I1591,-($A1591+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1615=\"n/a\",I1591,IFERROR(IF((OFFSET($C1591,0,$A1591))<0,\nMIN(0,I1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591)))),\nMAX(0,I1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1592,-($A1592+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1616=\"n/a\",J1592,IFERROR(IF((OFFSET($C1592,0,$A1592))<0,\nMIN(0,J1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592)))),\nMAX(0,J1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1593,-($A1593+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1617=\"n/a\",K1593,IFERROR(IF((OFFSET($C1593,0,$A1593))<0,\nMIN(0,K1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593)))),\nMAX(0,K1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1594,-($A1594+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1618=\"n/a\",L1594,IFERROR(IF((OFFSET($C1594,0,$A1594))<0,\nMIN(0,L1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594)))),\nMAX(0,L1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1595,-($A1595+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1619=\"n/a\",M1595,IFERROR(IF((OFFSET($C1595,0,$A1595))<0,\nMIN(0,M1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595)))),\nMAX(0,M1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1596,-($A1596+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1620=\"n/a\",N1596,IFERROR(IF((OFFSET($C1596,0,$A1596))<0,\nMIN(0,N1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596)))),\nMAX(0,N1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1597,-($A1597+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1621=\"n/a\",O1597,IFERROR(IF((OFFSET($C1597,0,$A1597))<0,\nMIN(0,O1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597)))),\nMAX(0,O1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1598,-($A1598+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1622=\"n/a\",P1598,IFERROR(IF((OFFSET($C1598,0,$A1598))<0,\nMIN(0,P1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598)))),\nMAX(0,P1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1599,-($A1599+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1623=\"n/a\",Q1599,IFERROR(IF((OFFSET($C1599,0,$A1599))<0,\nMIN(0,Q1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599)))),\nMAX(0,Q1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1600,-($A1600+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1624=\"n/a\",R1600,IFERROR(IF((OFFSET($C1600,0,$A1600))<0,\nMIN(0,R1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600)))),\nMAX(0,R1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1601,-($A1601+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1625=\"n/a\",S1601,IFERROR(IF((OFFSET($C1601,0,$A1601))<0,\nMIN(0,S1601-(OFFSET($C1601,0,$A1601)/(OFFSET($C1596,-$A1600,$A1601)))),\nMAX(0,S1601-(OFFSET($C1601,0,$A1601)/(OFFSET($C1596,-$A1600,$A1601))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1602,-($A1602+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1626=\"n/a\",T1602,IFERROR(IF((OFFSET($C1602,0,$A1602))<0,\nMIN(0,T1602-(OFFSET($C1602,0,$A1602)/(OFFSET($C1597,-$A1601,$A1602)))),\nMAX(0,T1602-(OFFSET($C1602,0,$A1602)/(OFFSET($C1597,-$A1601,$A1602))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1603,-($A1603+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1627=\"n/a\",U1603,IFERROR(IF((OFFSET($C1603,0,$A1603))<0,\nMIN(0,U1603-(OFFSET($C1603,0,$A1603)/(OFFSET($C1598,-$A1602,$A1603)))),\nMAX(0,U1603-(OFFSET($C1603,0,$A1603)/(OFFSET($C1598,-$A1602,$A1603))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1604,-($A1604+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1628=\"n/a\",V1604,IFERROR(IF((OFFSET($C1604,0,$A1604))<0,\nMIN(0,V1604-(OFFSET($C1604,0,$A1604)/(OFFSET($C1599,-$A1603,$A1604)))),\nMAX(0,V1604-(OFFSET($C1604,0,$A1604)/(OFFSET($C1599,-$A1603,$A1604))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1605)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1605,-($A1605+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1608=\"n/a\",\"n/a\",IF(AND(C1608<1,D1582=0),0,\nIF(D1582=0,C1608-1,\nIF(C1608<1,D1583,\n(((C1608-1)*(C1584-(C1584/(C1608))))+((D1582/D$10)*D1583))/(D1584)))))","v":0},0,0,0,0,{"$f":"IF(H1608=\"n/a\",\"n/a\",IF(AND(H1608<1,I1582=0),0,\nIF(I1582=0,H1608-1,\nIF(H1608<1,I1583,\n(((H1608-1)*(H1584-(H1584/(H1608))))+((I1582/I$10)*I1583))/(I1584)))))","v":0},{"$f":"IF(I1608=\"n/a\",\"n/a\",IF(AND(I1608<1,J1582=0),0,\nIF(J1582=0,I1608-1,\nIF(I1608<1,J1583,\n(((I1608-1)*(I1584-(I1584/(I1608))))+((J1582/J$10)*J1583))/(J1584)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"OFFSET(C1609,(-$A1585-ROWS(C1581:C1608)),0)","v":"n/a"},{"$f":"IF(C1609=\"n/a\",\"n/a\",MAX(0,C1609-1))","v":"n/a"},{"$f":"IF(D1609=\"n/a\",\"n/a\",MAX(0,D1609-1))","v":"n/a"},{"$f":"IF(E1609=\"n/a\",\"n/a\",MAX(0,E1609-1))","v":"n/a"},{"$f":"IF(F1609=\"n/a\",\"n/a\",MAX(0,F1609-1))","v":"n/a"},{"$f":"IF(G1609=\"n/a\",\"n/a\",MAX(0,G1609-1))","v":"n/a"},{"$f":"IF(H1609=\"n/a\",\"n/a\",MAX(0,H1609-1))","v":"n/a"},{"$f":"IF(I1609=\"n/a\",\"n/a\",MAX(0,I1609-1))","v":"n/a"},{"$f":"IF(J1609=\"n/a\",\"n/a\",MAX(0,J1609-1))","v":"n/a"},{"$f":"IF(K1609=\"n/a\",\"n/a\",MAX(0,K1609-1))","v":"n/a"},{"$f":"IF(L1609=\"n/a\",\"n/a\",MAX(0,L1609-1))","v":"n/a"},{"$f":"IF(M1609=\"n/a\",\"n/a\",MAX(0,M1609-1))","v":"n/a"},{"$f":"IF(N1609=\"n/a\",\"n/a\",MAX(0,N1609-1))","v":"n/a"},{"$f":"IF(O1609=\"n/a\",\"n/a\",MAX(0,O1609-1))","v":"n/a"},{"$f":"IF(P1609=\"n/a\",\"n/a\",MAX(0,P1609-1))","v":"n/a"},{"$f":"IF(Q1609=\"n/a\",\"n/a\",MAX(0,Q1609-1))","v":"n/a"},{"$f":"IF(R1609=\"n/a\",\"n/a\",MAX(0,R1609-1))","v":"n/a"},{"$f":"IF(S1609=\"n/a\",\"n/a\",MAX(0,S1609-1))","v":"n/a"},{"$f":"IF(T1609=\"n/a\",\"n/a\",MAX(0,T1609-1))","v":"n/a"},{"$f":"IF(U1609=\"n/a\",\"n/a\",MAX(0,U1609-1))","v":"n/a"},{"$f":"IF(V1609=\"n/a\",\"n/a\",MAX(0,V1609-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1586)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1610,(-$A1586-ROWS(D1582:D1609)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1611,(-$A1587-ROWS(E1583:E1610)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1612,(-$A1588-ROWS(F1584:F1611)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1613,(-$A1589-ROWS(G1585:G1612)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1614,(-$A1590-ROWS(H1586:H1613)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1615,(-$A1591-ROWS(I1587:I1614)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1616,(-$A1592-ROWS(J1588:J1615)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1617,(-$A1593-ROWS(K1589:K1616)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1618,(-$A1594-ROWS(L1590:L1617)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1619,(-$A1595-ROWS(M1591:M1618)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1620,(-$A1596-ROWS(N1592:N1619)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1621,(-$A1597-ROWS(O1593:O1620)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1622,(-$A1598-ROWS(P1594:P1621)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1623,(-$A1599-ROWS(Q1595:Q1622)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1624,(-$A1600-ROWS(R1596:R1623)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1625,(-$A1601-ROWS(S1597:S1624)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1626,(-$A1602-ROWS(T1598:T1625)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1627,(-$A1603-ROWS(U1599:U1626)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1628,(-$A1604-ROWS(V1600:V1627)),0)","v":0},{"$f":"IF(V1628=\"n/a\",\"n/a\",MAX(0,V1628-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1629,(-$A1605-ROWS(W1601:W1628)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1581<>\"n/a\",C1581<>\"n/a\"),IF(SUM(C1584:C1606)=0,0,IF((SUMPRODUCT(C1584:C1606,C1608:C1630)/SUM(C1584:C1606))<0,1,(SUMPRODUCT(C1584:C1606,C1608:C1630)/SUM(C1584:C1606)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1581<>\"n/a\",D1581<>\"n/a\"),IF(SUM(D1584:D1606)=0,0,IF((SUMPRODUCT(D1584:D1606,D1608:D1630)/SUM(D1584:D1606))<0,1,(SUMPRODUCT(D1584:D1606,D1608:D1630)/SUM(D1584:D1606)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1581<>\"n/a\",E1581<>\"n/a\"),IF(SUM(E1584:E1606)=0,0,IF((SUMPRODUCT(E1584:E1606,E1608:E1630)/SUM(E1584:E1606))<0,1,(SUMPRODUCT(E1584:E1606,E1608:E1630)/SUM(E1584:E1606)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1581<>\"n/a\",F1581<>\"n/a\"),IF(SUM(F1584:F1606)=0,0,IF((SUMPRODUCT(F1584:F1606,F1608:F1630)/SUM(F1584:F1606))<0,1,(SUMPRODUCT(F1584:F1606,F1608:F1630)/SUM(F1584:F1606)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1581<>\"n/a\",G1581<>\"n/a\"),IF(SUM(G1584:G1606)=0,0,IF((SUMPRODUCT(G1584:G1606,G1608:G1630)/SUM(G1584:G1606))<0,1,(SUMPRODUCT(G1584:G1606,G1608:G1630)/SUM(G1584:G1606)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1581<>\"n/a\",H1581<>\"n/a\"),IF(SUM(H1584:H1606)=0,0,IF((SUMPRODUCT(H1584:H1606,H1608:H1630)/SUM(H1584:H1606))<0,1,(SUMPRODUCT(H1584:H1606,H1608:H1630)/SUM(H1584:H1606)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1581<>\"n/a\",I1581<>\"n/a\"),IF(SUM(I1584:I1606)=0,0,IF((SUMPRODUCT(I1584:I1606,I1608:I1630)/SUM(I1584:I1606))<0,1,(SUMPRODUCT(I1584:I1606,I1608:I1630)/SUM(I1584:I1606)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1581<>\"n/a\",J1581<>\"n/a\"),IF(SUM(J1584:J1606)=0,0,IF((SUMPRODUCT(J1584:J1606,J1608:J1630)/SUM(J1584:J1606))<0,1,(SUMPRODUCT(J1584:J1606,J1608:J1630)/SUM(J1584:J1606)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1581<>\"n/a\",K1581<>\"n/a\"),IF(SUM(K1584:K1606)=0,0,IF((SUMPRODUCT(K1584:K1606,K1608:K1630)/SUM(K1584:K1606))<0,1,(SUMPRODUCT(K1584:K1606,K1608:K1630)/SUM(K1584:K1606)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1581<>\"n/a\",L1581<>\"n/a\"),IF(SUM(L1584:L1606)=0,0,IF((SUMPRODUCT(L1584:L1606,L1608:L1630)/SUM(L1584:L1606))<0,1,(SUMPRODUCT(L1584:L1606,L1608:L1630)/SUM(L1584:L1606)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1581<>\"n/a\",M1581<>\"n/a\"),IF(SUM(M1584:M1606)=0,0,IF((SUMPRODUCT(M1584:M1606,M1608:M1630)/SUM(M1584:M1606))<0,1,(SUMPRODUCT(M1584:M1606,M1608:M1630)/SUM(M1584:M1606)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1581<>\"n/a\",N1581<>\"n/a\"),IF(SUM(N1584:N1606)=0,0,IF((SUMPRODUCT(N1584:N1606,N1608:N1630)/SUM(N1584:N1606))<0,1,(SUMPRODUCT(N1584:N1606,N1608:N1630)/SUM(N1584:N1606)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1581<>\"n/a\",O1581<>\"n/a\"),IF(SUM(O1584:O1606)=0,0,IF((SUMPRODUCT(O1584:O1606,O1608:O1630)/SUM(O1584:O1606))<0,1,(SUMPRODUCT(O1584:O1606,O1608:O1630)/SUM(O1584:O1606)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1581<>\"n/a\",P1581<>\"n/a\"),IF(SUM(P1584:P1606)=0,0,IF((SUMPRODUCT(P1584:P1606,P1608:P1630)/SUM(P1584:P1606))<0,1,(SUMPRODUCT(P1584:P1606,P1608:P1630)/SUM(P1584:P1606)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1581<>\"n/a\",Q1581<>\"n/a\"),IF(SUM(Q1584:Q1606)=0,0,IF((SUMPRODUCT(Q1584:Q1606,Q1608:Q1630)/SUM(Q1584:Q1606))<0,1,(SUMPRODUCT(Q1584:Q1606,Q1608:Q1630)/SUM(Q1584:Q1606)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1581<>\"n/a\",R1581<>\"n/a\"),IF(SUM(R1584:R1606)=0,0,IF((SUMPRODUCT(R1584:R1606,R1608:R1630)/SUM(R1584:R1606))<0,1,(SUMPRODUCT(R1584:R1606,R1608:R1630)/SUM(R1584:R1606)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1581<>\"n/a\",S1581<>\"n/a\"),IF(SUM(S1584:S1606)=0,0,IF((SUMPRODUCT(S1584:S1606,S1608:S1630)/SUM(S1584:S1606))<0,1,(SUMPRODUCT(S1584:S1606,S1608:S1630)/SUM(S1584:S1606)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1581<>\"n/a\",T1581<>\"n/a\"),IF(SUM(T1584:T1606)=0,0,IF((SUMPRODUCT(T1584:T1606,T1608:T1630)/SUM(T1584:T1606))<0,1,(SUMPRODUCT(T1584:T1606,T1608:T1630)/SUM(T1584:T1606)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1581<>\"n/a\",U1581<>\"n/a\"),IF(SUM(U1584:U1606)=0,0,IF((SUMPRODUCT(U1584:U1606,U1608:U1630)/SUM(U1584:U1606))<0,1,(SUMPRODUCT(U1584:U1606,U1608:U1630)/SUM(U1584:U1606)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1581<>\"n/a\",V1581<>\"n/a\"),IF(SUM(V1584:V1606)=0,0,IF((SUMPRODUCT(V1584:V1606,V1608:V1630)/SUM(V1584:V1606))<0,1,(SUMPRODUCT(V1584:V1606,V1608:V1630)/SUM(V1584:V1606)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1581<>\"n/a\",W1581<>\"n/a\"),IF(SUM(W1584:W1606)=0,0,IF((SUMPRODUCT(W1584:W1606,W1608:W1630)/SUM(W1584:W1606))<0,1,(SUMPRODUCT(W1584:W1606,W1608:W1630)/SUM(W1584:W1606)))),\"n/a\"))","v":0}]
[]
["Asset Class 31",{"$f":"VLOOKUP($A1633,'RFM input'!$F$7:$G$56,2,FALSE)","v":"HV Metering"}]
[{"$f":"VALUE(REPLACE(A1633,1,12,\"\"))","v":31},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1634,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A1634,0)-OFFSET('RFM input'!H$114,$A1634,0)-OFFSET('RFM input'!H$168,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A1634,0)-OFFSET('RFM input'!I$114,$A1634,0)-OFFSET('RFM input'!I$168,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A1634,0)-OFFSET('RFM input'!J$114,$A1634,0)-OFFSET('RFM input'!J$168,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1634,0)-OFFSET('RFM input'!K$114,$A1634,0)-OFFSET('RFM input'!K$168,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1634,0)-OFFSET('RFM input'!L$114,$A1634,0)-OFFSET('RFM input'!L$168,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1634,0)-OFFSET('RFM input'!M$114,$A1634,0)-OFFSET('RFM input'!M$168,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1634,0)-OFFSET('RFM input'!N$114,$A1634,0)-OFFSET('RFM input'!N$168,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1634,0)-OFFSET('RFM input'!O$114,$A1634,0)-OFFSET('RFM input'!O$168,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1634,0)-OFFSET('RFM input'!P$114,$A1634,0)-OFFSET('RFM input'!P$168,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1634,0)-OFFSET('RFM input'!Q$114,$A1634,0)-OFFSET('RFM input'!Q$168,$A1634,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1634,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1634,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1634,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1634,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1634,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1634,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1634,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1634,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1634,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1634,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1634,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1634,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1634,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1634,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1634,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1634,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1634,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1634,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1634,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1634,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1634,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D1662=\"n/a\",0,IF(AND(D1636=0,C1638=0),0,\nIF(AND(D1636<>0,C1638=0),(D1636/D$10),\nIF(AND(D1637<>0,C1638<>0),(C1638-(C1638/C1662))+(D1636/D$10),\nIF(C1662<1,0,(C1638-(C1638/C1662)))))))","v":0},{"$f":"IF(E1662=\"n/a\",0,IF(AND(E1636=0,D1638=0),0,\nIF(AND(E1636<>0,D1638=0),(E1636/E$10),\nIF(AND(E1637<>0,D1638<>0),(D1638-(D1638/D1662))+(E1636/E$10),\nIF(D1662<1,0,(D1638-(D1638/D1662)))))))","v":0},{"$f":"IF(F1662=\"n/a\",0,IF(AND(F1636=0,E1638=0),0,\nIF(AND(F1636<>0,E1638=0),(F1636/F$10),\nIF(AND(F1637<>0,E1638<>0),(E1638-(E1638/E1662))+(F1636/F$10),\nIF(E1662<1,0,(E1638-(E1638/E1662)))))))","v":0},{"$f":"IF(G1662=\"n/a\",0,IF(AND(G1636=0,F1638=0),0,\nIF(AND(G1636<>0,F1638=0),(G1636/G$10),\nIF(AND(G1637<>0,F1638<>0),(F1638-(F1638/F1662))+(G1636/G$10),\nIF(F1662<1,0,(F1638-(F1638/F1662)))))))","v":0},{"$f":"IF(H1662=\"n/a\",0,IF(AND(H1636=0,G1638=0),0,\nIF(AND(H1636<>0,G1638=0),(H1636/H$10),\nIF(AND(H1637<>0,G1638<>0),(G1638-(G1638/G1662))+(H1636/H$10),\nIF(G1662<1,0,(G1638-(G1638/G1662)))))))","v":0},{"$f":"IF(I1662=\"n/a\",0,IF(AND(I1636=0,H1638=0),0,\nIF(AND(I1636<>0,H1638=0),(I1636/I$10),\nIF(AND(I1637<>0,H1638<>0),(H1638-(H1638/H1662))+(I1636/I$10),\nIF(H1662<1,0,(H1638-(H1638/H1662)))))))","v":0},{"$f":"IF(J1662=\"n/a\",0,IF(AND(J1636=0,I1638=0),0,\nIF(AND(J1636<>0,I1638=0),(J1636/J$10),\nIF(AND(J1637<>0,I1638<>0),(I1638-(I1638/I1662))+(J1636/J$10),\nIF(I1662<1,0,(I1638-(I1638/I1662)))))))","v":0},{"$f":"IF(K1662=\"n/a\",0,IF(AND(K1636=0,J1638=0),0,\nIF(AND(K1636<>0,J1638=0),(K1636/K$10),\nIF(AND(K1637<>0,J1638<>0),(J1638-(J1638/J1662))+(K1636/K$10),\nIF(J1662<1,0,(J1638-(J1638/J1662)))))))","v":0},{"$f":"IF(L1662=\"n/a\",0,IF(AND(L1636=0,K1638=0),0,\nIF(AND(L1636<>0,K1638=0),(L1636/L$10),\nIF(AND(L1637<>0,K1638<>0),(K1638-(K1638/K1662))+(L1636/L$10),\nIF(K1662<1,0,(K1638-(K1638/K1662)))))))","v":0},{"$f":"IF(M1662=\"n/a\",0,IF(AND(M1636=0,L1638=0),0,\nIF(AND(M1636<>0,L1638=0),(M1636/M$10),\nIF(AND(M1637<>0,L1638<>0),(L1638-(L1638/L1662))+(M1636/M$10),\nIF(L1662<1,0,(L1638-(L1638/L1662)))))))","v":0},{"$f":"IF(N1662=\"n/a\",0,IF(AND(N1636=0,M1638=0),0,\nIF(AND(N1636<>0,M1638=0),(N1636/N$10),\nIF(AND(N1637<>0,M1638<>0),(M1638-(M1638/M1662))+(N1636/N$10),\nIF(M1662<1,0,(M1638-(M1638/M1662)))))))","v":0},{"$f":"IF(O1662=\"n/a\",0,IF(AND(O1636=0,N1638=0),0,\nIF(AND(O1636<>0,N1638=0),(O1636/O$10),\nIF(AND(O1637<>0,N1638<>0),(N1638-(N1638/N1662))+(O1636/O$10),\nIF(N1662<1,0,(N1638-(N1638/N1662)))))))","v":0},{"$f":"IF(P1662=\"n/a\",0,IF(AND(P1636=0,O1638=0),0,\nIF(AND(P1636<>0,O1638=0),(P1636/P$10),\nIF(AND(P1637<>0,O1638<>0),(O1638-(O1638/O1662))+(P1636/P$10),\nIF(O1662<1,0,(O1638-(O1638/O1662)))))))","v":0},{"$f":"IF(Q1662=\"n/a\",0,IF(AND(Q1636=0,P1638=0),0,\nIF(AND(Q1636<>0,P1638=0),(Q1636/Q$10),\nIF(AND(Q1637<>0,P1638<>0),(P1638-(P1638/P1662))+(Q1636/Q$10),\nIF(P1662<1,0,(P1638-(P1638/P1662)))))))","v":0},{"$f":"IF(R1662=\"n/a\",0,IF(AND(R1636=0,Q1638=0),0,\nIF(AND(R1636<>0,Q1638=0),(R1636/R$10),\nIF(AND(R1637<>0,Q1638<>0),(Q1638-(Q1638/Q1662))+(R1636/R$10),\nIF(Q1662<1,0,(Q1638-(Q1638/Q1662)))))))","v":0},{"$f":"IF(S1662=\"n/a\",0,IF(AND(S1636=0,R1638=0),0,\nIF(AND(S1636<>0,R1638=0),(S1636/S$10),\nIF(AND(S1637<>0,R1638<>0),(R1638-(R1638/R1662))+(S1636/S$10),\nIF(R1662<1,0,(R1638-(R1638/R1662)))))))","v":0},{"$f":"IF(T1662=\"n/a\",0,IF(AND(T1636=0,S1638=0),0,\nIF(AND(T1636<>0,S1638=0),(T1636/T$10),\nIF(AND(T1637<>0,S1638<>0),(S1638-(S1638/S1662))+(T1636/T$10),\nIF(S1662<1,0,(S1638-(S1638/S1662)))))))","v":0},{"$f":"IF(U1662=\"n/a\",0,IF(AND(U1636=0,T1638=0),0,\nIF(AND(U1636<>0,T1638=0),(U1636/U$10),\nIF(AND(U1637<>0,T1638<>0),(T1638-(T1638/T1662))+(U1636/U$10),\nIF(T1662<1,0,(T1638-(T1638/T1662)))))))","v":0},{"$f":"IF(V1662=\"n/a\",0,IF(AND(V1636=0,U1638=0),0,\nIF(AND(V1636<>0,U1638=0),(V1636/V$10),\nIF(AND(V1637<>0,U1638<>0),(U1638-(U1638/U1662))+(V1636/V$10),\nIF(U1662<1,0,(U1638-(U1638/U1662)))))))","v":0},{"$f":"IF(W1662=\"n/a\",0,IF(AND(W1636=0,V1638=0),0,\nIF(AND(W1636<>0,V1638=0),(W1636/W$10),\nIF(AND(W1637<>0,V1638<>0),(V1638-(V1638/V1662))+(W1636/W$10),\nIF(V1662<1,0,(V1638-(V1638/V1662)))))))","v":0}]
[{"$f":"A1638+1","v":0},"Depreciated starting RAB",{"$f":"C1634/C$10","v":0},{"$f":"IF(C1663=\"n/a\",C1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,C1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,C1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(D1663=\"n/a\",D1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,D1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,D1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(E1663=\"n/a\",E1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,E1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,E1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(F1663=\"n/a\",F1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,F1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,F1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(G1663=\"n/a\",G1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,G1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,G1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(H1663=\"n/a\",H1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,H1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,H1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(I1663=\"n/a\",I1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,I1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,I1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(J1663=\"n/a\",J1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,J1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,J1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(K1663=\"n/a\",K1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,K1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,K1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(L1663=\"n/a\",L1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,L1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,L1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(M1663=\"n/a\",M1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,M1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,M1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(N1663=\"n/a\",N1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,N1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,N1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(O1663=\"n/a\",O1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,O1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,O1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(P1663=\"n/a\",P1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,P1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,P1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(Q1663=\"n/a\",Q1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,Q1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,Q1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(R1663=\"n/a\",R1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,R1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,R1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(S1663=\"n/a\",S1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,S1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,S1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(T1663=\"n/a\",T1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,T1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,T1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(U1663=\"n/a\",U1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,U1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,U1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(V1663=\"n/a\",V1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,V1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,V1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0}]
[{"$f":"A1639+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1640)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D1640,-($A1640+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1664=\"n/a\",D1640,IFERROR(IF((OFFSET($C1640,0,$A1640))<0,\nMIN(0,D1640-(OFFSET($C1640,0,$A1640)/(OFFSET($C1635,-$A1639,$A1640)))),\nMAX(0,D1640-(OFFSET($C1640,0,$A1640)/(OFFSET($C1635,-$A1639,$A1640))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E1641,-($A1641+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1665=\"n/a\",E1641,IFERROR(IF((OFFSET($C1641,0,$A1641))<0,\nMIN(0,E1641-(OFFSET($C1641,0,$A1641)/(OFFSET($C1636,-$A1640,$A1641)))),\nMAX(0,E1641-(OFFSET($C1641,0,$A1641)/(OFFSET($C1636,-$A1640,$A1641))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F1642,-($A1642+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1666=\"n/a\",F1642,IFERROR(IF((OFFSET($C1642,0,$A1642))<0,\nMIN(0,F1642-(OFFSET($C1642,0,$A1642)/(OFFSET($C1637,-$A1641,$A1642)))),\nMAX(0,F1642-(OFFSET($C1642,0,$A1642)/(OFFSET($C1637,-$A1641,$A1642))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G1643,-($A1643+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1667=\"n/a\",G1643,IFERROR(IF((OFFSET($C1643,0,$A1643))<0,\nMIN(0,G1643-(OFFSET($C1643,0,$A1643)/(OFFSET($C1638,-$A1642,$A1643)))),\nMAX(0,G1643-(OFFSET($C1643,0,$A1643)/(OFFSET($C1638,-$A1642,$A1643))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H1644,-($A1644+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1668=\"n/a\",H1644,IFERROR(IF((OFFSET($C1644,0,$A1644))<0,\nMIN(0,H1644-(OFFSET($C1644,0,$A1644)/(OFFSET($C1639,-$A1643,$A1644)))),\nMAX(0,H1644-(OFFSET($C1644,0,$A1644)/(OFFSET($C1639,-$A1643,$A1644))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I1645,-($A1645+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1669=\"n/a\",I1645,IFERROR(IF((OFFSET($C1645,0,$A1645))<0,\nMIN(0,I1645-(OFFSET($C1645,0,$A1645)/(OFFSET($C1640,-$A1644,$A1645)))),\nMAX(0,I1645-(OFFSET($C1645,0,$A1645)/(OFFSET($C1640,-$A1644,$A1645))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1646,-($A1646+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1670=\"n/a\",J1646,IFERROR(IF((OFFSET($C1646,0,$A1646))<0,\nMIN(0,J1646-(OFFSET($C1646,0,$A1646)/(OFFSET($C1641,-$A1645,$A1646)))),\nMAX(0,J1646-(OFFSET($C1646,0,$A1646)/(OFFSET($C1641,-$A1645,$A1646))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1647,-($A1647+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1671=\"n/a\",K1647,IFERROR(IF((OFFSET($C1647,0,$A1647))<0,\nMIN(0,K1647-(OFFSET($C1647,0,$A1647)/(OFFSET($C1642,-$A1646,$A1647)))),\nMAX(0,K1647-(OFFSET($C1647,0,$A1647)/(OFFSET($C1642,-$A1646,$A1647))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1648,-($A1648+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1672=\"n/a\",L1648,IFERROR(IF((OFFSET($C1648,0,$A1648))<0,\nMIN(0,L1648-(OFFSET($C1648,0,$A1648)/(OFFSET($C1643,-$A1647,$A1648)))),\nMAX(0,L1648-(OFFSET($C1648,0,$A1648)/(OFFSET($C1643,-$A1647,$A1648))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1649,-($A1649+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1673=\"n/a\",M1649,IFERROR(IF((OFFSET($C1649,0,$A1649))<0,\nMIN(0,M1649-(OFFSET($C1649,0,$A1649)/(OFFSET($C1644,-$A1648,$A1649)))),\nMAX(0,M1649-(OFFSET($C1649,0,$A1649)/(OFFSET($C1644,-$A1648,$A1649))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1650,-($A1650+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1674=\"n/a\",N1650,IFERROR(IF((OFFSET($C1650,0,$A1650))<0,\nMIN(0,N1650-(OFFSET($C1650,0,$A1650)/(OFFSET($C1645,-$A1649,$A1650)))),\nMAX(0,N1650-(OFFSET($C1650,0,$A1650)/(OFFSET($C1645,-$A1649,$A1650))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1651,-($A1651+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1675=\"n/a\",O1651,IFERROR(IF((OFFSET($C1651,0,$A1651))<0,\nMIN(0,O1651-(OFFSET($C1651,0,$A1651)/(OFFSET($C1646,-$A1650,$A1651)))),\nMAX(0,O1651-(OFFSET($C1651,0,$A1651)/(OFFSET($C1646,-$A1650,$A1651))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1652,-($A1652+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1676=\"n/a\",P1652,IFERROR(IF((OFFSET($C1652,0,$A1652))<0,\nMIN(0,P1652-(OFFSET($C1652,0,$A1652)/(OFFSET($C1647,-$A1651,$A1652)))),\nMAX(0,P1652-(OFFSET($C1652,0,$A1652)/(OFFSET($C1647,-$A1651,$A1652))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1653,-($A1653+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1677=\"n/a\",Q1653,IFERROR(IF((OFFSET($C1653,0,$A1653))<0,\nMIN(0,Q1653-(OFFSET($C1653,0,$A1653)/(OFFSET($C1648,-$A1652,$A1653)))),\nMAX(0,Q1653-(OFFSET($C1653,0,$A1653)/(OFFSET($C1648,-$A1652,$A1653))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1654,-($A1654+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1678=\"n/a\",R1654,IFERROR(IF((OFFSET($C1654,0,$A1654))<0,\nMIN(0,R1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654)))),\nMAX(0,R1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1655,-($A1655+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1679=\"n/a\",S1655,IFERROR(IF((OFFSET($C1655,0,$A1655))<0,\nMIN(0,S1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655)))),\nMAX(0,S1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1656,-($A1656+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1680=\"n/a\",T1656,IFERROR(IF((OFFSET($C1656,0,$A1656))<0,\nMIN(0,T1656-(OFFSET($C1656,0,$A1656)/(OFFSET($C1651,-$A1655,$A1656)))),\nMAX(0,T1656-(OFFSET($C1656,0,$A1656)/(OFFSET($C1651,-$A1655,$A1656))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1657,-($A1657+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1681=\"n/a\",U1657,IFERROR(IF((OFFSET($C1657,0,$A1657))<0,\nMIN(0,U1657-(OFFSET($C1657,0,$A1657)/(OFFSET($C1652,-$A1656,$A1657)))),\nMAX(0,U1657-(OFFSET($C1657,0,$A1657)/(OFFSET($C1652,-$A1656,$A1657))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1658,-($A1658+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1682=\"n/a\",V1658,IFERROR(IF((OFFSET($C1658,0,$A1658))<0,\nMIN(0,V1658-(OFFSET($C1658,0,$A1658)/(OFFSET($C1653,-$A1657,$A1658)))),\nMAX(0,V1658-(OFFSET($C1658,0,$A1658)/(OFFSET($C1653,-$A1657,$A1658))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1659)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1659,-($A1659+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1662=\"n/a\",\"n/a\",IF(AND(C1662<1,D1636=0),0,\nIF(D1636=0,C1662-1,\nIF(C1662<1,D1637,\n(((C1662-1)*(C1638-(C1638/(C1662))))+((D1636/D$10)*D1637))/(D1638)))))","v":0},{"$f":"IF(D1662=\"n/a\",\"n/a\",IF(AND(D1662<1,E1636=0),0,\nIF(E1636=0,D1662-1,\nIF(D1662<1,E1637,\n(((D1662-1)*(D1638-(D1638/(D1662))))+((E1636/E$10)*E1637))/(E1638)))))","v":0},{"$f":"IF(E1662=\"n/a\",\"n/a\",IF(AND(E1662<1,F1636=0),0,\nIF(F1636=0,E1662-1,\nIF(E1662<1,F1637,\n(((E1662-1)*(E1638-(E1638/(E1662))))+((F1636/F$10)*F1637))/(F1638)))))","v":0},{"$f":"IF(F1662=\"n/a\",\"n/a\",IF(AND(F1662<1,G1636=0),0,\nIF(G1636=0,F1662-1,\nIF(F1662<1,G1637,\n(((F1662-1)*(F1638-(F1638/(F1662))))+((G1636/G$10)*G1637))/(G1638)))))","v":0},{"$f":"IF(G1662=\"n/a\",\"n/a\",IF(AND(G1662<1,H1636=0),0,\nIF(H1636=0,G1662-1,\nIF(G1662<1,H1637,\n(((G1662-1)*(G1638-(G1638/(G1662))))+((H1636/H$10)*H1637))/(H1638)))))","v":0},{"$f":"IF(H1662=\"n/a\",\"n/a\",IF(AND(H1662<1,I1636=0),0,\nIF(I1636=0,H1662-1,\nIF(H1662<1,I1637,\n(((H1662-1)*(H1638-(H1638/(H1662))))+((I1636/I$10)*I1637))/(I1638)))))","v":0},{"$f":"IF(I1662=\"n/a\",\"n/a\",IF(AND(I1662<1,J1636=0),0,\nIF(J1636=0,I1662-1,\nIF(I1662<1,J1637,\n(((I1662-1)*(I1638-(I1638/(I1662))))+((J1636/J$10)*J1637))/(J1638)))))","v":0},{"$f":"IF(J1662=\"n/a\",\"n/a\",IF(AND(J1662<1,K1636=0),0,\nIF(K1636=0,J1662-1,\nIF(J1662<1,K1637,\n(((J1662-1)*(J1638-(J1638/(J1662))))+((K1636/K$10)*K1637))/(K1638)))))","v":0},{"$f":"IF(K1662=\"n/a\",\"n/a\",IF(AND(K1662<1,L1636=0),0,\nIF(L1636=0,K1662-1,\nIF(K1662<1,L1637,\n(((K1662-1)*(K1638-(K1638/(K1662))))+((L1636/L$10)*L1637))/(L1638)))))","v":0},{"$f":"IF(L1662=\"n/a\",\"n/a\",IF(AND(L1662<1,M1636=0),0,\nIF(M1636=0,L1662-1,\nIF(L1662<1,M1637,\n(((L1662-1)*(L1638-(L1638/(L1662))))+((M1636/M$10)*M1637))/(M1638)))))","v":0},{"$f":"IF(M1662=\"n/a\",\"n/a\",IF(AND(M1662<1,N1636=0),0,\nIF(N1636=0,M1662-1,\nIF(M1662<1,N1637,\n(((M1662-1)*(M1638-(M1638/(M1662))))+((N1636/N$10)*N1637))/(N1638)))))","v":0},{"$f":"IF(N1662=\"n/a\",\"n/a\",IF(AND(N1662<1,O1636=0),0,\nIF(O1636=0,N1662-1,\nIF(N1662<1,O1637,\n(((N1662-1)*(N1638-(N1638/(N1662))))+((O1636/O$10)*O1637))/(O1638)))))","v":0},{"$f":"IF(O1662=\"n/a\",\"n/a\",IF(AND(O1662<1,P1636=0),0,\nIF(P1636=0,O1662-1,\nIF(O1662<1,P1637,\n(((O1662-1)*(O1638-(O1638/(O1662))))+((P1636/P$10)*P1637))/(P1638)))))","v":0},{"$f":"IF(P1662=\"n/a\",\"n/a\",IF(AND(P1662<1,Q1636=0),0,\nIF(Q1636=0,P1662-1,\nIF(P1662<1,Q1637,\n(((P1662-1)*(P1638-(P1638/(P1662))))+((Q1636/Q$10)*Q1637))/(Q1638)))))","v":0},{"$f":"IF(Q1662=\"n/a\",\"n/a\",IF(AND(Q1662<1,R1636=0),0,\nIF(R1636=0,Q1662-1,\nIF(Q1662<1,R1637,\n(((Q1662-1)*(Q1638-(Q1638/(Q1662))))+((R1636/R$10)*R1637))/(R1638)))))","v":0},{"$f":"IF(R1662=\"n/a\",\"n/a\",IF(AND(R1662<1,S1636=0),0,\nIF(S1636=0,R1662-1,\nIF(R1662<1,S1637,\n(((R1662-1)*(R1638-(R1638/(R1662))))+((S1636/S$10)*S1637))/(S1638)))))","v":0},{"$f":"IF(S1662=\"n/a\",\"n/a\",IF(AND(S1662<1,T1636=0),0,\nIF(T1636=0,S1662-1,\nIF(S1662<1,T1637,\n(((S1662-1)*(S1638-(S1638/(S1662))))+((T1636/T$10)*T1637))/(T1638)))))","v":0},{"$f":"IF(T1662=\"n/a\",\"n/a\",IF(AND(T1662<1,U1636=0),0,\nIF(U1636=0,T1662-1,\nIF(T1662<1,U1637,\n(((T1662-1)*(T1638-(T1638/(T1662))))+((U1636/U$10)*U1637))/(U1638)))))","v":0},{"$f":"IF(U1662=\"n/a\",\"n/a\",IF(AND(U1662<1,V1636=0),0,\nIF(V1636=0,U1662-1,\nIF(U1662<1,V1637,\n(((U1662-1)*(U1638-(U1638/(U1662))))+((V1636/V$10)*V1637))/(V1638)))))","v":0},{"$f":"IF(V1662=\"n/a\",\"n/a\",IF(AND(V1662<1,W1636=0),0,\nIF(W1636=0,V1662-1,\nIF(V1662<1,W1637,\n(((V1662-1)*(V1638-(V1638/(V1662))))+((W1636/W$10)*W1637))/(W1638)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C1663,(-$A1639-ROWS(C1635:C1662)),0)","v":"n/a"},{"$f":"IF(C1663=\"n/a\",\"n/a\",MAX(0,C1663-1))","v":"n/a"},{"$f":"IF(D1663=\"n/a\",\"n/a\",MAX(0,D1663-1))","v":"n/a"},{"$f":"IF(E1663=\"n/a\",\"n/a\",MAX(0,E1663-1))","v":"n/a"},{"$f":"IF(F1663=\"n/a\",\"n/a\",MAX(0,F1663-1))","v":"n/a"},{"$f":"IF(G1663=\"n/a\",\"n/a\",MAX(0,G1663-1))","v":"n/a"},{"$f":"IF(H1663=\"n/a\",\"n/a\",MAX(0,H1663-1))","v":"n/a"},{"$f":"IF(I1663=\"n/a\",\"n/a\",MAX(0,I1663-1))","v":"n/a"},{"$f":"IF(J1663=\"n/a\",\"n/a\",MAX(0,J1663-1))","v":"n/a"},{"$f":"IF(K1663=\"n/a\",\"n/a\",MAX(0,K1663-1))","v":"n/a"},{"$f":"IF(L1663=\"n/a\",\"n/a\",MAX(0,L1663-1))","v":"n/a"},{"$f":"IF(M1663=\"n/a\",\"n/a\",MAX(0,M1663-1))","v":"n/a"},{"$f":"IF(N1663=\"n/a\",\"n/a\",MAX(0,N1663-1))","v":"n/a"},{"$f":"IF(O1663=\"n/a\",\"n/a\",MAX(0,O1663-1))","v":"n/a"},{"$f":"IF(P1663=\"n/a\",\"n/a\",MAX(0,P1663-1))","v":"n/a"},{"$f":"IF(Q1663=\"n/a\",\"n/a\",MAX(0,Q1663-1))","v":"n/a"},{"$f":"IF(R1663=\"n/a\",\"n/a\",MAX(0,R1663-1))","v":"n/a"},{"$f":"IF(S1663=\"n/a\",\"n/a\",MAX(0,S1663-1))","v":"n/a"},{"$f":"IF(T1663=\"n/a\",\"n/a\",MAX(0,T1663-1))","v":"n/a"},{"$f":"IF(U1663=\"n/a\",\"n/a\",MAX(0,U1663-1))","v":"n/a"},{"$f":"IF(V1663=\"n/a\",\"n/a\",MAX(0,V1663-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1640)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1664,(-$A1640-ROWS(D1636:D1663)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1665,(-$A1641-ROWS(E1637:E1664)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1666,(-$A1642-ROWS(F1638:F1665)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1667,(-$A1643-ROWS(G1639:G1666)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1668,(-$A1644-ROWS(H1640:H1667)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1669,(-$A1645-ROWS(I1641:I1668)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1670,(-$A1646-ROWS(J1642:J1669)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1671,(-$A1647-ROWS(K1643:K1670)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1672,(-$A1648-ROWS(L1644:L1671)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1673,(-$A1649-ROWS(M1645:M1672)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1674,(-$A1650-ROWS(N1646:N1673)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1675,(-$A1651-ROWS(O1647:O1674)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1676,(-$A1652-ROWS(P1648:P1675)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1677,(-$A1653-ROWS(Q1649:Q1676)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1678,(-$A1654-ROWS(R1650:R1677)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1679,(-$A1655-ROWS(S1651:S1678)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1680,(-$A1656-ROWS(T1652:T1679)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1681,(-$A1657-ROWS(U1653:U1680)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1682,(-$A1658-ROWS(V1654:V1681)),0)","v":0},{"$f":"IF(V1682=\"n/a\",\"n/a\",MAX(0,V1682-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1683,(-$A1659-ROWS(W1655:W1682)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1635<>\"n/a\",C1635<>\"n/a\"),IF(SUM(C1638:C1660)=0,0,IF((SUMPRODUCT(C1638:C1660,C1662:C1684)/SUM(C1638:C1660))<0,1,(SUMPRODUCT(C1638:C1660,C1662:C1684)/SUM(C1638:C1660)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1635<>\"n/a\",D1635<>\"n/a\"),IF(SUM(D1638:D1660)=0,0,IF((SUMPRODUCT(D1638:D1660,D1662:D1684)/SUM(D1638:D1660))<0,1,(SUMPRODUCT(D1638:D1660,D1662:D1684)/SUM(D1638:D1660)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 32",{"$f":"VLOOKUP($A1687,'RFM input'!$F$7:$G$56,2,FALSE)","v":"HV/LV Metering"}]
[{"$f":"VALUE(REPLACE(A1687,1,12,\"\"))","v":32},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1688,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A1688,0)-OFFSET('RFM input'!H$114,$A1688,0)-OFFSET('RFM input'!H$168,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A1688,0)-OFFSET('RFM input'!I$114,$A1688,0)-OFFSET('RFM input'!I$168,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A1688,0)-OFFSET('RFM input'!J$114,$A1688,0)-OFFSET('RFM input'!J$168,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1688,0)-OFFSET('RFM input'!K$114,$A1688,0)-OFFSET('RFM input'!K$168,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1688,0)-OFFSET('RFM input'!L$114,$A1688,0)-OFFSET('RFM input'!L$168,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1688,0)-OFFSET('RFM input'!M$114,$A1688,0)-OFFSET('RFM input'!M$168,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1688,0)-OFFSET('RFM input'!N$114,$A1688,0)-OFFSET('RFM input'!N$168,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1688,0)-OFFSET('RFM input'!O$114,$A1688,0)-OFFSET('RFM input'!O$168,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1688,0)-OFFSET('RFM input'!P$114,$A1688,0)-OFFSET('RFM input'!P$168,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1688,0)-OFFSET('RFM input'!Q$114,$A1688,0)-OFFSET('RFM input'!Q$168,$A1688,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1688,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1688,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1688,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1688,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1688,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1688,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1688,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1688,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1688,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1688,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1688,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1688,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1688,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1688,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1688,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1688,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1688,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1688,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1688,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1688,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D1716=\"n/a\",0,IF(AND(D1690=0,C1692=0),0,\nIF(AND(D1690<>0,C1692=0),(D1690/D$10),\nIF(AND(D1691<>0,C1692<>0),(C1692-(C1692/C1716))+(D1690/D$10),\nIF(C1716<1,0,(C1692-(C1692/C1716)))))))","v":0},{"$f":"IF(E1716=\"n/a\",0,IF(AND(E1690=0,D1692=0),0,\nIF(AND(E1690<>0,D1692=0),(E1690/E$10),\nIF(AND(E1691<>0,D1692<>0),(D1692-(D1692/D1716))+(E1690/E$10),\nIF(D1716<1,0,(D1692-(D1692/D1716)))))))","v":0},{"$f":"IF(F1716=\"n/a\",0,IF(AND(F1690=0,E1692=0),0,\nIF(AND(F1690<>0,E1692=0),(F1690/F$10),\nIF(AND(F1691<>0,E1692<>0),(E1692-(E1692/E1716))+(F1690/F$10),\nIF(E1716<1,0,(E1692-(E1692/E1716)))))))","v":0},{"$f":"IF(G1716=\"n/a\",0,IF(AND(G1690=0,F1692=0),0,\nIF(AND(G1690<>0,F1692=0),(G1690/G$10),\nIF(AND(G1691<>0,F1692<>0),(F1692-(F1692/F1716))+(G1690/G$10),\nIF(F1716<1,0,(F1692-(F1692/F1716)))))))","v":0},{"$f":"IF(H1716=\"n/a\",0,IF(AND(H1690=0,G1692=0),0,\nIF(AND(H1690<>0,G1692=0),(H1690/H$10),\nIF(AND(H1691<>0,G1692<>0),(G1692-(G1692/G1716))+(H1690/H$10),\nIF(G1716<1,0,(G1692-(G1692/G1716)))))))","v":0},{"$f":"IF(I1716=\"n/a\",0,IF(AND(I1690=0,H1692=0),0,\nIF(AND(I1690<>0,H1692=0),(I1690/I$10),\nIF(AND(I1691<>0,H1692<>0),(H1692-(H1692/H1716))+(I1690/I$10),\nIF(H1716<1,0,(H1692-(H1692/H1716)))))))","v":0},{"$f":"IF(J1716=\"n/a\",0,IF(AND(J1690=0,I1692=0),0,\nIF(AND(J1690<>0,I1692=0),(J1690/J$10),\nIF(AND(J1691<>0,I1692<>0),(I1692-(I1692/I1716))+(J1690/J$10),\nIF(I1716<1,0,(I1692-(I1692/I1716)))))))","v":0},{"$f":"IF(K1716=\"n/a\",0,IF(AND(K1690=0,J1692=0),0,\nIF(AND(K1690<>0,J1692=0),(K1690/K$10),\nIF(AND(K1691<>0,J1692<>0),(J1692-(J1692/J1716))+(K1690/K$10),\nIF(J1716<1,0,(J1692-(J1692/J1716)))))))","v":0},{"$f":"IF(L1716=\"n/a\",0,IF(AND(L1690=0,K1692=0),0,\nIF(AND(L1690<>0,K1692=0),(L1690/L$10),\nIF(AND(L1691<>0,K1692<>0),(K1692-(K1692/K1716))+(L1690/L$10),\nIF(K1716<1,0,(K1692-(K1692/K1716)))))))","v":0},{"$f":"IF(M1716=\"n/a\",0,IF(AND(M1690=0,L1692=0),0,\nIF(AND(M1690<>0,L1692=0),(M1690/M$10),\nIF(AND(M1691<>0,L1692<>0),(L1692-(L1692/L1716))+(M1690/M$10),\nIF(L1716<1,0,(L1692-(L1692/L1716)))))))","v":0},{"$f":"IF(N1716=\"n/a\",0,IF(AND(N1690=0,M1692=0),0,\nIF(AND(N1690<>0,M1692=0),(N1690/N$10),\nIF(AND(N1691<>0,M1692<>0),(M1692-(M1692/M1716))+(N1690/N$10),\nIF(M1716<1,0,(M1692-(M1692/M1716)))))))","v":0},{"$f":"IF(O1716=\"n/a\",0,IF(AND(O1690=0,N1692=0),0,\nIF(AND(O1690<>0,N1692=0),(O1690/O$10),\nIF(AND(O1691<>0,N1692<>0),(N1692-(N1692/N1716))+(O1690/O$10),\nIF(N1716<1,0,(N1692-(N1692/N1716)))))))","v":0},{"$f":"IF(P1716=\"n/a\",0,IF(AND(P1690=0,O1692=0),0,\nIF(AND(P1690<>0,O1692=0),(P1690/P$10),\nIF(AND(P1691<>0,O1692<>0),(O1692-(O1692/O1716))+(P1690/P$10),\nIF(O1716<1,0,(O1692-(O1692/O1716)))))))","v":0},{"$f":"IF(Q1716=\"n/a\",0,IF(AND(Q1690=0,P1692=0),0,\nIF(AND(Q1690<>0,P1692=0),(Q1690/Q$10),\nIF(AND(Q1691<>0,P1692<>0),(P1692-(P1692/P1716))+(Q1690/Q$10),\nIF(P1716<1,0,(P1692-(P1692/P1716)))))))","v":0},{"$f":"IF(R1716=\"n/a\",0,IF(AND(R1690=0,Q1692=0),0,\nIF(AND(R1690<>0,Q1692=0),(R1690/R$10),\nIF(AND(R1691<>0,Q1692<>0),(Q1692-(Q1692/Q1716))+(R1690/R$10),\nIF(Q1716<1,0,(Q1692-(Q1692/Q1716)))))))","v":0},{"$f":"IF(S1716=\"n/a\",0,IF(AND(S1690=0,R1692=0),0,\nIF(AND(S1690<>0,R1692=0),(S1690/S$10),\nIF(AND(S1691<>0,R1692<>0),(R1692-(R1692/R1716))+(S1690/S$10),\nIF(R1716<1,0,(R1692-(R1692/R1716)))))))","v":0},{"$f":"IF(T1716=\"n/a\",0,IF(AND(T1690=0,S1692=0),0,\nIF(AND(T1690<>0,S1692=0),(T1690/T$10),\nIF(AND(T1691<>0,S1692<>0),(S1692-(S1692/S1716))+(T1690/T$10),\nIF(S1716<1,0,(S1692-(S1692/S1716)))))))","v":0},{"$f":"IF(U1716=\"n/a\",0,IF(AND(U1690=0,T1692=0),0,\nIF(AND(U1690<>0,T1692=0),(U1690/U$10),\nIF(AND(U1691<>0,T1692<>0),(T1692-(T1692/T1716))+(U1690/U$10),\nIF(T1716<1,0,(T1692-(T1692/T1716)))))))","v":0},{"$f":"IF(V1716=\"n/a\",0,IF(AND(V1690=0,U1692=0),0,\nIF(AND(V1690<>0,U1692=0),(V1690/V$10),\nIF(AND(V1691<>0,U1692<>0),(U1692-(U1692/U1716))+(V1690/V$10),\nIF(U1716<1,0,(U1692-(U1692/U1716)))))))","v":0},{"$f":"IF(W1716=\"n/a\",0,IF(AND(W1690=0,V1692=0),0,\nIF(AND(W1690<>0,V1692=0),(W1690/W$10),\nIF(AND(W1691<>0,V1692<>0),(V1692-(V1692/V1716))+(W1690/W$10),\nIF(V1716<1,0,(V1692-(V1692/V1716)))))))","v":0}]
[{"$f":"A1692+1","v":0},"Depreciated starting RAB",{"$f":"C1688/C$10","v":0},{"$f":"IF(C1717=\"n/a\",C1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,C1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,C1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(D1717=\"n/a\",D1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,D1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,D1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(E1717=\"n/a\",E1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,E1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,E1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(F1717=\"n/a\",F1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,F1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,F1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(G1717=\"n/a\",G1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,G1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,G1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(H1717=\"n/a\",H1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,H1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,H1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(I1717=\"n/a\",I1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,I1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,I1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(J1717=\"n/a\",J1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,J1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,J1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(K1717=\"n/a\",K1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,K1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,K1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(L1717=\"n/a\",L1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,L1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,L1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(M1717=\"n/a\",M1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,M1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,M1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(N1717=\"n/a\",N1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,N1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,N1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(O1717=\"n/a\",O1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,O1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,O1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(P1717=\"n/a\",P1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,P1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,P1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(Q1717=\"n/a\",Q1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,Q1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,Q1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(R1717=\"n/a\",R1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,R1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,R1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(S1717=\"n/a\",S1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,S1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,S1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(T1717=\"n/a\",T1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,T1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,T1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(U1717=\"n/a\",U1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,U1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,U1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(V1717=\"n/a\",V1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,V1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,V1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0}]
[{"$f":"A1693+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1694)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D1694,-($A1694+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1718=\"n/a\",D1694,IFERROR(IF((OFFSET($C1694,0,$A1694))<0,\nMIN(0,D1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694)))),\nMAX(0,D1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E1695,-($A1695+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1719=\"n/a\",E1695,IFERROR(IF((OFFSET($C1695,0,$A1695))<0,\nMIN(0,E1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695)))),\nMAX(0,E1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F1696,-($A1696+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1720=\"n/a\",F1696,IFERROR(IF((OFFSET($C1696,0,$A1696))<0,\nMIN(0,F1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696)))),\nMAX(0,F1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G1697,-($A1697+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1721=\"n/a\",G1697,IFERROR(IF((OFFSET($C1697,0,$A1697))<0,\nMIN(0,G1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697)))),\nMAX(0,G1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H1698,-($A1698+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1722=\"n/a\",H1698,IFERROR(IF((OFFSET($C1698,0,$A1698))<0,\nMIN(0,H1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698)))),\nMAX(0,H1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I1699,-($A1699+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1723=\"n/a\",I1699,IFERROR(IF((OFFSET($C1699,0,$A1699))<0,\nMIN(0,I1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699)))),\nMAX(0,I1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1700,-($A1700+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1724=\"n/a\",J1700,IFERROR(IF((OFFSET($C1700,0,$A1700))<0,\nMIN(0,J1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700)))),\nMAX(0,J1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1701,-($A1701+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1725=\"n/a\",K1701,IFERROR(IF((OFFSET($C1701,0,$A1701))<0,\nMIN(0,K1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701)))),\nMAX(0,K1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1702,-($A1702+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1726=\"n/a\",L1702,IFERROR(IF((OFFSET($C1702,0,$A1702))<0,\nMIN(0,L1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702)))),\nMAX(0,L1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1703,-($A1703+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1727=\"n/a\",M1703,IFERROR(IF((OFFSET($C1703,0,$A1703))<0,\nMIN(0,M1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703)))),\nMAX(0,M1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1704,-($A1704+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1728=\"n/a\",N1704,IFERROR(IF((OFFSET($C1704,0,$A1704))<0,\nMIN(0,N1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704)))),\nMAX(0,N1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1705,-($A1705+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1729=\"n/a\",O1705,IFERROR(IF((OFFSET($C1705,0,$A1705))<0,\nMIN(0,O1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705)))),\nMAX(0,O1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1706,-($A1706+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1730=\"n/a\",P1706,IFERROR(IF((OFFSET($C1706,0,$A1706))<0,\nMIN(0,P1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706)))),\nMAX(0,P1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1707,-($A1707+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1731=\"n/a\",Q1707,IFERROR(IF((OFFSET($C1707,0,$A1707))<0,\nMIN(0,Q1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707)))),\nMAX(0,Q1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1708,-($A1708+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1732=\"n/a\",R1708,IFERROR(IF((OFFSET($C1708,0,$A1708))<0,\nMIN(0,R1708-(OFFSET($C1708,0,$A1708)/(OFFSET($C1703,-$A1707,$A1708)))),\nMAX(0,R1708-(OFFSET($C1708,0,$A1708)/(OFFSET($C1703,-$A1707,$A1708))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1709,-($A1709+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1733=\"n/a\",S1709,IFERROR(IF((OFFSET($C1709,0,$A1709))<0,\nMIN(0,S1709-(OFFSET($C1709,0,$A1709)/(OFFSET($C1704,-$A1708,$A1709)))),\nMAX(0,S1709-(OFFSET($C1709,0,$A1709)/(OFFSET($C1704,-$A1708,$A1709))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1710,-($A1710+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1734=\"n/a\",T1710,IFERROR(IF((OFFSET($C1710,0,$A1710))<0,\nMIN(0,T1710-(OFFSET($C1710,0,$A1710)/(OFFSET($C1705,-$A1709,$A1710)))),\nMAX(0,T1710-(OFFSET($C1710,0,$A1710)/(OFFSET($C1705,-$A1709,$A1710))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1711,-($A1711+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1735=\"n/a\",U1711,IFERROR(IF((OFFSET($C1711,0,$A1711))<0,\nMIN(0,U1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1706,-$A1710,$A1711)))),\nMAX(0,U1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1706,-$A1710,$A1711))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1712,-($A1712+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1736=\"n/a\",V1712,IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,V1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1707,-$A1711,$A1712)))),\nMAX(0,V1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1707,-$A1711,$A1712))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1713)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1713,-($A1713+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1716=\"n/a\",\"n/a\",IF(AND(C1716<1,D1690=0),0,\nIF(D1690=0,C1716-1,\nIF(C1716<1,D1691,\n(((C1716-1)*(C1692-(C1692/(C1716))))+((D1690/D$10)*D1691))/(D1692)))))","v":0},{"$f":"IF(D1716=\"n/a\",\"n/a\",IF(AND(D1716<1,E1690=0),0,\nIF(E1690=0,D1716-1,\nIF(D1716<1,E1691,\n(((D1716-1)*(D1692-(D1692/(D1716))))+((E1690/E$10)*E1691))/(E1692)))))","v":0},{"$f":"IF(E1716=\"n/a\",\"n/a\",IF(AND(E1716<1,F1690=0),0,\nIF(F1690=0,E1716-1,\nIF(E1716<1,F1691,\n(((E1716-1)*(E1692-(E1692/(E1716))))+((F1690/F$10)*F1691))/(F1692)))))","v":0},{"$f":"IF(F1716=\"n/a\",\"n/a\",IF(AND(F1716<1,G1690=0),0,\nIF(G1690=0,F1716-1,\nIF(F1716<1,G1691,\n(((F1716-1)*(F1692-(F1692/(F1716))))+((G1690/G$10)*G1691))/(G1692)))))","v":0},{"$f":"IF(G1716=\"n/a\",\"n/a\",IF(AND(G1716<1,H1690=0),0,\nIF(H1690=0,G1716-1,\nIF(G1716<1,H1691,\n(((G1716-1)*(G1692-(G1692/(G1716))))+((H1690/H$10)*H1691))/(H1692)))))","v":0},{"$f":"IF(H1716=\"n/a\",\"n/a\",IF(AND(H1716<1,I1690=0),0,\nIF(I1690=0,H1716-1,\nIF(H1716<1,I1691,\n(((H1716-1)*(H1692-(H1692/(H1716))))+((I1690/I$10)*I1691))/(I1692)))))","v":0},{"$f":"IF(I1716=\"n/a\",\"n/a\",IF(AND(I1716<1,J1690=0),0,\nIF(J1690=0,I1716-1,\nIF(I1716<1,J1691,\n(((I1716-1)*(I1692-(I1692/(I1716))))+((J1690/J$10)*J1691))/(J1692)))))","v":0},{"$f":"IF(J1716=\"n/a\",\"n/a\",IF(AND(J1716<1,K1690=0),0,\nIF(K1690=0,J1716-1,\nIF(J1716<1,K1691,\n(((J1716-1)*(J1692-(J1692/(J1716))))+((K1690/K$10)*K1691))/(K1692)))))","v":0},{"$f":"IF(K1716=\"n/a\",\"n/a\",IF(AND(K1716<1,L1690=0),0,\nIF(L1690=0,K1716-1,\nIF(K1716<1,L1691,\n(((K1716-1)*(K1692-(K1692/(K1716))))+((L1690/L$10)*L1691))/(L1692)))))","v":0},{"$f":"IF(L1716=\"n/a\",\"n/a\",IF(AND(L1716<1,M1690=0),0,\nIF(M1690=0,L1716-1,\nIF(L1716<1,M1691,\n(((L1716-1)*(L1692-(L1692/(L1716))))+((M1690/M$10)*M1691))/(M1692)))))","v":0},{"$f":"IF(M1716=\"n/a\",\"n/a\",IF(AND(M1716<1,N1690=0),0,\nIF(N1690=0,M1716-1,\nIF(M1716<1,N1691,\n(((M1716-1)*(M1692-(M1692/(M1716))))+((N1690/N$10)*N1691))/(N1692)))))","v":0},{"$f":"IF(N1716=\"n/a\",\"n/a\",IF(AND(N1716<1,O1690=0),0,\nIF(O1690=0,N1716-1,\nIF(N1716<1,O1691,\n(((N1716-1)*(N1692-(N1692/(N1716))))+((O1690/O$10)*O1691))/(O1692)))))","v":0},{"$f":"IF(O1716=\"n/a\",\"n/a\",IF(AND(O1716<1,P1690=0),0,\nIF(P1690=0,O1716-1,\nIF(O1716<1,P1691,\n(((O1716-1)*(O1692-(O1692/(O1716))))+((P1690/P$10)*P1691))/(P1692)))))","v":0},{"$f":"IF(P1716=\"n/a\",\"n/a\",IF(AND(P1716<1,Q1690=0),0,\nIF(Q1690=0,P1716-1,\nIF(P1716<1,Q1691,\n(((P1716-1)*(P1692-(P1692/(P1716))))+((Q1690/Q$10)*Q1691))/(Q1692)))))","v":0},{"$f":"IF(Q1716=\"n/a\",\"n/a\",IF(AND(Q1716<1,R1690=0),0,\nIF(R1690=0,Q1716-1,\nIF(Q1716<1,R1691,\n(((Q1716-1)*(Q1692-(Q1692/(Q1716))))+((R1690/R$10)*R1691))/(R1692)))))","v":0},{"$f":"IF(R1716=\"n/a\",\"n/a\",IF(AND(R1716<1,S1690=0),0,\nIF(S1690=0,R1716-1,\nIF(R1716<1,S1691,\n(((R1716-1)*(R1692-(R1692/(R1716))))+((S1690/S$10)*S1691))/(S1692)))))","v":0},{"$f":"IF(S1716=\"n/a\",\"n/a\",IF(AND(S1716<1,T1690=0),0,\nIF(T1690=0,S1716-1,\nIF(S1716<1,T1691,\n(((S1716-1)*(S1692-(S1692/(S1716))))+((T1690/T$10)*T1691))/(T1692)))))","v":0},{"$f":"IF(T1716=\"n/a\",\"n/a\",IF(AND(T1716<1,U1690=0),0,\nIF(U1690=0,T1716-1,\nIF(T1716<1,U1691,\n(((T1716-1)*(T1692-(T1692/(T1716))))+((U1690/U$10)*U1691))/(U1692)))))","v":0},{"$f":"IF(U1716=\"n/a\",\"n/a\",IF(AND(U1716<1,V1690=0),0,\nIF(V1690=0,U1716-1,\nIF(U1716<1,V1691,\n(((U1716-1)*(U1692-(U1692/(U1716))))+((V1690/V$10)*V1691))/(V1692)))))","v":0},{"$f":"IF(V1716=\"n/a\",\"n/a\",IF(AND(V1716<1,W1690=0),0,\nIF(W1690=0,V1716-1,\nIF(V1716<1,W1691,\n(((V1716-1)*(V1692-(V1692/(V1716))))+((W1690/W$10)*W1691))/(W1692)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C1717,(-$A1693-ROWS(C1689:C1716)),0)","v":"n/a"},{"$f":"IF(C1717=\"n/a\",\"n/a\",MAX(0,C1717-1))","v":"n/a"},{"$f":"IF(D1717=\"n/a\",\"n/a\",MAX(0,D1717-1))","v":"n/a"},{"$f":"IF(E1717=\"n/a\",\"n/a\",MAX(0,E1717-1))","v":"n/a"},{"$f":"IF(F1717=\"n/a\",\"n/a\",MAX(0,F1717-1))","v":"n/a"},{"$f":"IF(G1717=\"n/a\",\"n/a\",MAX(0,G1717-1))","v":"n/a"},{"$f":"IF(H1717=\"n/a\",\"n/a\",MAX(0,H1717-1))","v":"n/a"},{"$f":"IF(I1717=\"n/a\",\"n/a\",MAX(0,I1717-1))","v":"n/a"},{"$f":"IF(J1717=\"n/a\",\"n/a\",MAX(0,J1717-1))","v":"n/a"},{"$f":"IF(K1717=\"n/a\",\"n/a\",MAX(0,K1717-1))","v":"n/a"},{"$f":"IF(L1717=\"n/a\",\"n/a\",MAX(0,L1717-1))","v":"n/a"},{"$f":"IF(M1717=\"n/a\",\"n/a\",MAX(0,M1717-1))","v":"n/a"},{"$f":"IF(N1717=\"n/a\",\"n/a\",MAX(0,N1717-1))","v":"n/a"},{"$f":"IF(O1717=\"n/a\",\"n/a\",MAX(0,O1717-1))","v":"n/a"},{"$f":"IF(P1717=\"n/a\",\"n/a\",MAX(0,P1717-1))","v":"n/a"},{"$f":"IF(Q1717=\"n/a\",\"n/a\",MAX(0,Q1717-1))","v":"n/a"},{"$f":"IF(R1717=\"n/a\",\"n/a\",MAX(0,R1717-1))","v":"n/a"},{"$f":"IF(S1717=\"n/a\",\"n/a\",MAX(0,S1717-1))","v":"n/a"},{"$f":"IF(T1717=\"n/a\",\"n/a\",MAX(0,T1717-1))","v":"n/a"},{"$f":"IF(U1717=\"n/a\",\"n/a\",MAX(0,U1717-1))","v":"n/a"},{"$f":"IF(V1717=\"n/a\",\"n/a\",MAX(0,V1717-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1694)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1718,(-$A1694-ROWS(D1690:D1717)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1719,(-$A1695-ROWS(E1691:E1718)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1720,(-$A1696-ROWS(F1692:F1719)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1721,(-$A1697-ROWS(G1693:G1720)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1722,(-$A1698-ROWS(H1694:H1721)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1723,(-$A1699-ROWS(I1695:I1722)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1724,(-$A1700-ROWS(J1696:J1723)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1725,(-$A1701-ROWS(K1697:K1724)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1726,(-$A1702-ROWS(L1698:L1725)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1727,(-$A1703-ROWS(M1699:M1726)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1728,(-$A1704-ROWS(N1700:N1727)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1729,(-$A1705-ROWS(O1701:O1728)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1730,(-$A1706-ROWS(P1702:P1729)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1731,(-$A1707-ROWS(Q1703:Q1730)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1732,(-$A1708-ROWS(R1704:R1731)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1733,(-$A1709-ROWS(S1705:S1732)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1734,(-$A1710-ROWS(T1706:T1733)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1735,(-$A1711-ROWS(U1707:U1734)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1736,(-$A1712-ROWS(V1708:V1735)),0)","v":0},{"$f":"IF(V1736=\"n/a\",\"n/a\",MAX(0,V1736-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1737,(-$A1713-ROWS(W1709:W1736)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1689<>\"n/a\",C1689<>\"n/a\"),IF(SUM(C1692:C1714)=0,0,IF((SUMPRODUCT(C1692:C1714,C1716:C1738)/SUM(C1692:C1714))<0,1,(SUMPRODUCT(C1692:C1714,C1716:C1738)/SUM(C1692:C1714)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1689<>\"n/a\",D1689<>\"n/a\"),IF(SUM(D1692:D1714)=0,0,IF((SUMPRODUCT(D1692:D1714,D1716:D1738)/SUM(D1692:D1714))<0,1,(SUMPRODUCT(D1692:D1714,D1716:D1738)/SUM(D1692:D1714)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 33",{"$f":"VLOOKUP($A1741,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Business LV Metering"}]
[{"$f":"VALUE(REPLACE(A1741,1,12,\"\"))","v":33},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1742,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A1742,0)-OFFSET('RFM input'!H$114,$A1742,0)-OFFSET('RFM input'!H$168,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A1742,0)-OFFSET('RFM input'!I$114,$A1742,0)-OFFSET('RFM input'!I$168,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A1742,0)-OFFSET('RFM input'!J$114,$A1742,0)-OFFSET('RFM input'!J$168,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1742,0)-OFFSET('RFM input'!K$114,$A1742,0)-OFFSET('RFM input'!K$168,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1742,0)-OFFSET('RFM input'!L$114,$A1742,0)-OFFSET('RFM input'!L$168,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1742,0)-OFFSET('RFM input'!M$114,$A1742,0)-OFFSET('RFM input'!M$168,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1742,0)-OFFSET('RFM input'!N$114,$A1742,0)-OFFSET('RFM input'!N$168,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1742,0)-OFFSET('RFM input'!O$114,$A1742,0)-OFFSET('RFM input'!O$168,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1742,0)-OFFSET('RFM input'!P$114,$A1742,0)-OFFSET('RFM input'!P$168,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1742,0)-OFFSET('RFM input'!Q$114,$A1742,0)-OFFSET('RFM input'!Q$168,$A1742,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1742,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1742,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1742,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1742,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1742,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1742,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1742,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1742,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1742,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1742,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1742,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1742,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1742,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1742,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1742,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1742,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1742,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1742,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1742,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1742,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1742,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D1770=\"n/a\",0,IF(AND(D1744=0,C1746=0),0,\nIF(AND(D1744<>0,C1746=0),(D1744/D$10),\nIF(AND(D1745<>0,C1746<>0),(C1746-(C1746/C1770))+(D1744/D$10),\nIF(C1770<1,0,(C1746-(C1746/C1770)))))))","v":0},{"$f":"IF(E1770=\"n/a\",0,IF(AND(E1744=0,D1746=0),0,\nIF(AND(E1744<>0,D1746=0),(E1744/E$10),\nIF(AND(E1745<>0,D1746<>0),(D1746-(D1746/D1770))+(E1744/E$10),\nIF(D1770<1,0,(D1746-(D1746/D1770)))))))","v":0},{"$f":"IF(F1770=\"n/a\",0,IF(AND(F1744=0,E1746=0),0,\nIF(AND(F1744<>0,E1746=0),(F1744/F$10),\nIF(AND(F1745<>0,E1746<>0),(E1746-(E1746/E1770))+(F1744/F$10),\nIF(E1770<1,0,(E1746-(E1746/E1770)))))))","v":0},{"$f":"IF(G1770=\"n/a\",0,IF(AND(G1744=0,F1746=0),0,\nIF(AND(G1744<>0,F1746=0),(G1744/G$10),\nIF(AND(G1745<>0,F1746<>0),(F1746-(F1746/F1770))+(G1744/G$10),\nIF(F1770<1,0,(F1746-(F1746/F1770)))))))","v":0},{"$f":"IF(H1770=\"n/a\",0,IF(AND(H1744=0,G1746=0),0,\nIF(AND(H1744<>0,G1746=0),(H1744/H$10),\nIF(AND(H1745<>0,G1746<>0),(G1746-(G1746/G1770))+(H1744/H$10),\nIF(G1770<1,0,(G1746-(G1746/G1770)))))))","v":0},{"$f":"IF(I1770=\"n/a\",0,IF(AND(I1744=0,H1746=0),0,\nIF(AND(I1744<>0,H1746=0),(I1744/I$10),\nIF(AND(I1745<>0,H1746<>0),(H1746-(H1746/H1770))+(I1744/I$10),\nIF(H1770<1,0,(H1746-(H1746/H1770)))))))","v":0},{"$f":"IF(J1770=\"n/a\",0,IF(AND(J1744=0,I1746=0),0,\nIF(AND(J1744<>0,I1746=0),(J1744/J$10),\nIF(AND(J1745<>0,I1746<>0),(I1746-(I1746/I1770))+(J1744/J$10),\nIF(I1770<1,0,(I1746-(I1746/I1770)))))))","v":0},{"$f":"IF(K1770=\"n/a\",0,IF(AND(K1744=0,J1746=0),0,\nIF(AND(K1744<>0,J1746=0),(K1744/K$10),\nIF(AND(K1745<>0,J1746<>0),(J1746-(J1746/J1770))+(K1744/K$10),\nIF(J1770<1,0,(J1746-(J1746/J1770)))))))","v":0},{"$f":"IF(L1770=\"n/a\",0,IF(AND(L1744=0,K1746=0),0,\nIF(AND(L1744<>0,K1746=0),(L1744/L$10),\nIF(AND(L1745<>0,K1746<>0),(K1746-(K1746/K1770))+(L1744/L$10),\nIF(K1770<1,0,(K1746-(K1746/K1770)))))))","v":0},{"$f":"IF(M1770=\"n/a\",0,IF(AND(M1744=0,L1746=0),0,\nIF(AND(M1744<>0,L1746=0),(M1744/M$10),\nIF(AND(M1745<>0,L1746<>0),(L1746-(L1746/L1770))+(M1744/M$10),\nIF(L1770<1,0,(L1746-(L1746/L1770)))))))","v":0},{"$f":"IF(N1770=\"n/a\",0,IF(AND(N1744=0,M1746=0),0,\nIF(AND(N1744<>0,M1746=0),(N1744/N$10),\nIF(AND(N1745<>0,M1746<>0),(M1746-(M1746/M1770))+(N1744/N$10),\nIF(M1770<1,0,(M1746-(M1746/M1770)))))))","v":0},{"$f":"IF(O1770=\"n/a\",0,IF(AND(O1744=0,N1746=0),0,\nIF(AND(O1744<>0,N1746=0),(O1744/O$10),\nIF(AND(O1745<>0,N1746<>0),(N1746-(N1746/N1770))+(O1744/O$10),\nIF(N1770<1,0,(N1746-(N1746/N1770)))))))","v":0},{"$f":"IF(P1770=\"n/a\",0,IF(AND(P1744=0,O1746=0),0,\nIF(AND(P1744<>0,O1746=0),(P1744/P$10),\nIF(AND(P1745<>0,O1746<>0),(O1746-(O1746/O1770))+(P1744/P$10),\nIF(O1770<1,0,(O1746-(O1746/O1770)))))))","v":0},{"$f":"IF(Q1770=\"n/a\",0,IF(AND(Q1744=0,P1746=0),0,\nIF(AND(Q1744<>0,P1746=0),(Q1744/Q$10),\nIF(AND(Q1745<>0,P1746<>0),(P1746-(P1746/P1770))+(Q1744/Q$10),\nIF(P1770<1,0,(P1746-(P1746/P1770)))))))","v":0},{"$f":"IF(R1770=\"n/a\",0,IF(AND(R1744=0,Q1746=0),0,\nIF(AND(R1744<>0,Q1746=0),(R1744/R$10),\nIF(AND(R1745<>0,Q1746<>0),(Q1746-(Q1746/Q1770))+(R1744/R$10),\nIF(Q1770<1,0,(Q1746-(Q1746/Q1770)))))))","v":0},{"$f":"IF(S1770=\"n/a\",0,IF(AND(S1744=0,R1746=0),0,\nIF(AND(S1744<>0,R1746=0),(S1744/S$10),\nIF(AND(S1745<>0,R1746<>0),(R1746-(R1746/R1770))+(S1744/S$10),\nIF(R1770<1,0,(R1746-(R1746/R1770)))))))","v":0},{"$f":"IF(T1770=\"n/a\",0,IF(AND(T1744=0,S1746=0),0,\nIF(AND(T1744<>0,S1746=0),(T1744/T$10),\nIF(AND(T1745<>0,S1746<>0),(S1746-(S1746/S1770))+(T1744/T$10),\nIF(S1770<1,0,(S1746-(S1746/S1770)))))))","v":0},{"$f":"IF(U1770=\"n/a\",0,IF(AND(U1744=0,T1746=0),0,\nIF(AND(U1744<>0,T1746=0),(U1744/U$10),\nIF(AND(U1745<>0,T1746<>0),(T1746-(T1746/T1770))+(U1744/U$10),\nIF(T1770<1,0,(T1746-(T1746/T1770)))))))","v":0},{"$f":"IF(V1770=\"n/a\",0,IF(AND(V1744=0,U1746=0),0,\nIF(AND(V1744<>0,U1746=0),(V1744/V$10),\nIF(AND(V1745<>0,U1746<>0),(U1746-(U1746/U1770))+(V1744/V$10),\nIF(U1770<1,0,(U1746-(U1746/U1770)))))))","v":0},{"$f":"IF(W1770=\"n/a\",0,IF(AND(W1744=0,V1746=0),0,\nIF(AND(W1744<>0,V1746=0),(W1744/W$10),\nIF(AND(W1745<>0,V1746<>0),(V1746-(V1746/V1770))+(W1744/W$10),\nIF(V1770<1,0,(V1746-(V1746/V1770)))))))","v":0}]
[{"$f":"A1746+1","v":0},"Depreciated starting RAB",{"$f":"C1742/C$10","v":0},{"$f":"IF(C1771=\"n/a\",C1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,C1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,C1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(D1771=\"n/a\",D1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,D1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,D1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(E1771=\"n/a\",E1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,E1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,E1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(F1771=\"n/a\",F1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,F1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,F1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(G1771=\"n/a\",G1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,G1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,G1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(H1771=\"n/a\",H1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,H1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,H1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(I1771=\"n/a\",I1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,I1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,I1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(J1771=\"n/a\",J1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,J1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,J1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(K1771=\"n/a\",K1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,K1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,K1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(L1771=\"n/a\",L1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,L1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,L1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(M1771=\"n/a\",M1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,M1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,M1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(N1771=\"n/a\",N1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,N1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,N1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(O1771=\"n/a\",O1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,O1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,O1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(P1771=\"n/a\",P1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,P1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,P1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(Q1771=\"n/a\",Q1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,Q1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,Q1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(R1771=\"n/a\",R1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,R1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,R1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(S1771=\"n/a\",S1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,S1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,S1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(T1771=\"n/a\",T1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,T1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,T1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(U1771=\"n/a\",U1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,U1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,U1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(V1771=\"n/a\",V1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,V1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,V1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0}]
[{"$f":"A1747+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1748)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D1748,-($A1748+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1772=\"n/a\",D1748,IFERROR(IF((OFFSET($C1748,0,$A1748))<0,\nMIN(0,D1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748)))),\nMAX(0,D1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E1749,-($A1749+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1773=\"n/a\",E1749,IFERROR(IF((OFFSET($C1749,0,$A1749))<0,\nMIN(0,E1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749)))),\nMAX(0,E1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F1750,-($A1750+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1774=\"n/a\",F1750,IFERROR(IF((OFFSET($C1750,0,$A1750))<0,\nMIN(0,F1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750)))),\nMAX(0,F1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G1751,-($A1751+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1775=\"n/a\",G1751,IFERROR(IF((OFFSET($C1751,0,$A1751))<0,\nMIN(0,G1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751)))),\nMAX(0,G1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H1752,-($A1752+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1776=\"n/a\",H1752,IFERROR(IF((OFFSET($C1752,0,$A1752))<0,\nMIN(0,H1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752)))),\nMAX(0,H1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I1753,-($A1753+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1777=\"n/a\",I1753,IFERROR(IF((OFFSET($C1753,0,$A1753))<0,\nMIN(0,I1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753)))),\nMAX(0,I1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1754,-($A1754+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1778=\"n/a\",J1754,IFERROR(IF((OFFSET($C1754,0,$A1754))<0,\nMIN(0,J1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754)))),\nMAX(0,J1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1755,-($A1755+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1779=\"n/a\",K1755,IFERROR(IF((OFFSET($C1755,0,$A1755))<0,\nMIN(0,K1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755)))),\nMAX(0,K1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1756,-($A1756+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1780=\"n/a\",L1756,IFERROR(IF((OFFSET($C1756,0,$A1756))<0,\nMIN(0,L1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756)))),\nMAX(0,L1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1757,-($A1757+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1781=\"n/a\",M1757,IFERROR(IF((OFFSET($C1757,0,$A1757))<0,\nMIN(0,M1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757)))),\nMAX(0,M1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1758,-($A1758+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1782=\"n/a\",N1758,IFERROR(IF((OFFSET($C1758,0,$A1758))<0,\nMIN(0,N1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758)))),\nMAX(0,N1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1759,-($A1759+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1783=\"n/a\",O1759,IFERROR(IF((OFFSET($C1759,0,$A1759))<0,\nMIN(0,O1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759)))),\nMAX(0,O1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1760,-($A1760+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1784=\"n/a\",P1760,IFERROR(IF((OFFSET($C1760,0,$A1760))<0,\nMIN(0,P1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760)))),\nMAX(0,P1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1761,-($A1761+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1785=\"n/a\",Q1761,IFERROR(IF((OFFSET($C1761,0,$A1761))<0,\nMIN(0,Q1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761)))),\nMAX(0,Q1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1762,-($A1762+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1786=\"n/a\",R1762,IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,R1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1757,-$A1761,$A1762)))),\nMAX(0,R1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1757,-$A1761,$A1762))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1763,-($A1763+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1787=\"n/a\",S1763,IFERROR(IF((OFFSET($C1763,0,$A1763))<0,\nMIN(0,S1763-(OFFSET($C1763,0,$A1763)/(OFFSET($C1758,-$A1762,$A1763)))),\nMAX(0,S1763-(OFFSET($C1763,0,$A1763)/(OFFSET($C1758,-$A1762,$A1763))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1764,-($A1764+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1788=\"n/a\",T1764,IFERROR(IF((OFFSET($C1764,0,$A1764))<0,\nMIN(0,T1764-(OFFSET($C1764,0,$A1764)/(OFFSET($C1759,-$A1763,$A1764)))),\nMAX(0,T1764-(OFFSET($C1764,0,$A1764)/(OFFSET($C1759,-$A1763,$A1764))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1765,-($A1765+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1789=\"n/a\",U1765,IFERROR(IF((OFFSET($C1765,0,$A1765))<0,\nMIN(0,U1765-(OFFSET($C1765,0,$A1765)/(OFFSET($C1760,-$A1764,$A1765)))),\nMAX(0,U1765-(OFFSET($C1765,0,$A1765)/(OFFSET($C1760,-$A1764,$A1765))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1766,-($A1766+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1790=\"n/a\",V1766,IFERROR(IF((OFFSET($C1766,0,$A1766))<0,\nMIN(0,V1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1761,-$A1765,$A1766)))),\nMAX(0,V1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1761,-$A1765,$A1766))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1767)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1767,-($A1767+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1770=\"n/a\",\"n/a\",IF(AND(C1770<1,D1744=0),0,\nIF(D1744=0,C1770-1,\nIF(C1770<1,D1745,\n(((C1770-1)*(C1746-(C1746/(C1770))))+((D1744/D$10)*D1745))/(D1746)))))","v":0},{"$f":"IF(D1770=\"n/a\",\"n/a\",IF(AND(D1770<1,E1744=0),0,\nIF(E1744=0,D1770-1,\nIF(D1770<1,E1745,\n(((D1770-1)*(D1746-(D1746/(D1770))))+((E1744/E$10)*E1745))/(E1746)))))","v":0},{"$f":"IF(E1770=\"n/a\",\"n/a\",IF(AND(E1770<1,F1744=0),0,\nIF(F1744=0,E1770-1,\nIF(E1770<1,F1745,\n(((E1770-1)*(E1746-(E1746/(E1770))))+((F1744/F$10)*F1745))/(F1746)))))","v":0},{"$f":"IF(F1770=\"n/a\",\"n/a\",IF(AND(F1770<1,G1744=0),0,\nIF(G1744=0,F1770-1,\nIF(F1770<1,G1745,\n(((F1770-1)*(F1746-(F1746/(F1770))))+((G1744/G$10)*G1745))/(G1746)))))","v":0},{"$f":"IF(G1770=\"n/a\",\"n/a\",IF(AND(G1770<1,H1744=0),0,\nIF(H1744=0,G1770-1,\nIF(G1770<1,H1745,\n(((G1770-1)*(G1746-(G1746/(G1770))))+((H1744/H$10)*H1745))/(H1746)))))","v":0},{"$f":"IF(H1770=\"n/a\",\"n/a\",IF(AND(H1770<1,I1744=0),0,\nIF(I1744=0,H1770-1,\nIF(H1770<1,I1745,\n(((H1770-1)*(H1746-(H1746/(H1770))))+((I1744/I$10)*I1745))/(I1746)))))","v":0},{"$f":"IF(I1770=\"n/a\",\"n/a\",IF(AND(I1770<1,J1744=0),0,\nIF(J1744=0,I1770-1,\nIF(I1770<1,J1745,\n(((I1770-1)*(I1746-(I1746/(I1770))))+((J1744/J$10)*J1745))/(J1746)))))","v":0},{"$f":"IF(J1770=\"n/a\",\"n/a\",IF(AND(J1770<1,K1744=0),0,\nIF(K1744=0,J1770-1,\nIF(J1770<1,K1745,\n(((J1770-1)*(J1746-(J1746/(J1770))))+((K1744/K$10)*K1745))/(K1746)))))","v":0},{"$f":"IF(K1770=\"n/a\",\"n/a\",IF(AND(K1770<1,L1744=0),0,\nIF(L1744=0,K1770-1,\nIF(K1770<1,L1745,\n(((K1770-1)*(K1746-(K1746/(K1770))))+((L1744/L$10)*L1745))/(L1746)))))","v":0},{"$f":"IF(L1770=\"n/a\",\"n/a\",IF(AND(L1770<1,M1744=0),0,\nIF(M1744=0,L1770-1,\nIF(L1770<1,M1745,\n(((L1770-1)*(L1746-(L1746/(L1770))))+((M1744/M$10)*M1745))/(M1746)))))","v":0},{"$f":"IF(M1770=\"n/a\",\"n/a\",IF(AND(M1770<1,N1744=0),0,\nIF(N1744=0,M1770-1,\nIF(M1770<1,N1745,\n(((M1770-1)*(M1746-(M1746/(M1770))))+((N1744/N$10)*N1745))/(N1746)))))","v":0},{"$f":"IF(N1770=\"n/a\",\"n/a\",IF(AND(N1770<1,O1744=0),0,\nIF(O1744=0,N1770-1,\nIF(N1770<1,O1745,\n(((N1770-1)*(N1746-(N1746/(N1770))))+((O1744/O$10)*O1745))/(O1746)))))","v":0},{"$f":"IF(O1770=\"n/a\",\"n/a\",IF(AND(O1770<1,P1744=0),0,\nIF(P1744=0,O1770-1,\nIF(O1770<1,P1745,\n(((O1770-1)*(O1746-(O1746/(O1770))))+((P1744/P$10)*P1745))/(P1746)))))","v":0},{"$f":"IF(P1770=\"n/a\",\"n/a\",IF(AND(P1770<1,Q1744=0),0,\nIF(Q1744=0,P1770-1,\nIF(P1770<1,Q1745,\n(((P1770-1)*(P1746-(P1746/(P1770))))+((Q1744/Q$10)*Q1745))/(Q1746)))))","v":0},{"$f":"IF(Q1770=\"n/a\",\"n/a\",IF(AND(Q1770<1,R1744=0),0,\nIF(R1744=0,Q1770-1,\nIF(Q1770<1,R1745,\n(((Q1770-1)*(Q1746-(Q1746/(Q1770))))+((R1744/R$10)*R1745))/(R1746)))))","v":0},{"$f":"IF(R1770=\"n/a\",\"n/a\",IF(AND(R1770<1,S1744=0),0,\nIF(S1744=0,R1770-1,\nIF(R1770<1,S1745,\n(((R1770-1)*(R1746-(R1746/(R1770))))+((S1744/S$10)*S1745))/(S1746)))))","v":0},{"$f":"IF(S1770=\"n/a\",\"n/a\",IF(AND(S1770<1,T1744=0),0,\nIF(T1744=0,S1770-1,\nIF(S1770<1,T1745,\n(((S1770-1)*(S1746-(S1746/(S1770))))+((T1744/T$10)*T1745))/(T1746)))))","v":0},{"$f":"IF(T1770=\"n/a\",\"n/a\",IF(AND(T1770<1,U1744=0),0,\nIF(U1744=0,T1770-1,\nIF(T1770<1,U1745,\n(((T1770-1)*(T1746-(T1746/(T1770))))+((U1744/U$10)*U1745))/(U1746)))))","v":0},{"$f":"IF(U1770=\"n/a\",\"n/a\",IF(AND(U1770<1,V1744=0),0,\nIF(V1744=0,U1770-1,\nIF(U1770<1,V1745,\n(((U1770-1)*(U1746-(U1746/(U1770))))+((V1744/V$10)*V1745))/(V1746)))))","v":0},{"$f":"IF(V1770=\"n/a\",\"n/a\",IF(AND(V1770<1,W1744=0),0,\nIF(W1744=0,V1770-1,\nIF(V1770<1,W1745,\n(((V1770-1)*(V1746-(V1746/(V1770))))+((W1744/W$10)*W1745))/(W1746)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C1771,(-$A1747-ROWS(C1743:C1770)),0)","v":"n/a"},{"$f":"IF(C1771=\"n/a\",\"n/a\",MAX(0,C1771-1))","v":"n/a"},{"$f":"IF(D1771=\"n/a\",\"n/a\",MAX(0,D1771-1))","v":"n/a"},{"$f":"IF(E1771=\"n/a\",\"n/a\",MAX(0,E1771-1))","v":"n/a"},{"$f":"IF(F1771=\"n/a\",\"n/a\",MAX(0,F1771-1))","v":"n/a"},{"$f":"IF(G1771=\"n/a\",\"n/a\",MAX(0,G1771-1))","v":"n/a"},{"$f":"IF(H1771=\"n/a\",\"n/a\",MAX(0,H1771-1))","v":"n/a"},{"$f":"IF(I1771=\"n/a\",\"n/a\",MAX(0,I1771-1))","v":"n/a"},{"$f":"IF(J1771=\"n/a\",\"n/a\",MAX(0,J1771-1))","v":"n/a"},{"$f":"IF(K1771=\"n/a\",\"n/a\",MAX(0,K1771-1))","v":"n/a"},{"$f":"IF(L1771=\"n/a\",\"n/a\",MAX(0,L1771-1))","v":"n/a"},{"$f":"IF(M1771=\"n/a\",\"n/a\",MAX(0,M1771-1))","v":"n/a"},{"$f":"IF(N1771=\"n/a\",\"n/a\",MAX(0,N1771-1))","v":"n/a"},{"$f":"IF(O1771=\"n/a\",\"n/a\",MAX(0,O1771-1))","v":"n/a"},{"$f":"IF(P1771=\"n/a\",\"n/a\",MAX(0,P1771-1))","v":"n/a"},{"$f":"IF(Q1771=\"n/a\",\"n/a\",MAX(0,Q1771-1))","v":"n/a"},{"$f":"IF(R1771=\"n/a\",\"n/a\",MAX(0,R1771-1))","v":"n/a"},{"$f":"IF(S1771=\"n/a\",\"n/a\",MAX(0,S1771-1))","v":"n/a"},{"$f":"IF(T1771=\"n/a\",\"n/a\",MAX(0,T1771-1))","v":"n/a"},{"$f":"IF(U1771=\"n/a\",\"n/a\",MAX(0,U1771-1))","v":"n/a"},{"$f":"IF(V1771=\"n/a\",\"n/a\",MAX(0,V1771-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1748)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1772,(-$A1748-ROWS(D1744:D1771)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1773,(-$A1749-ROWS(E1745:E1772)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1774,(-$A1750-ROWS(F1746:F1773)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1775,(-$A1751-ROWS(G1747:G1774)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1776,(-$A1752-ROWS(H1748:H1775)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1777,(-$A1753-ROWS(I1749:I1776)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1778,(-$A1754-ROWS(J1750:J1777)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1779,(-$A1755-ROWS(K1751:K1778)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1780,(-$A1756-ROWS(L1752:L1779)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1781,(-$A1757-ROWS(M1753:M1780)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1782,(-$A1758-ROWS(N1754:N1781)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1783,(-$A1759-ROWS(O1755:O1782)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1784,(-$A1760-ROWS(P1756:P1783)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1785,(-$A1761-ROWS(Q1757:Q1784)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1786,(-$A1762-ROWS(R1758:R1785)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1787,(-$A1763-ROWS(S1759:S1786)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1788,(-$A1764-ROWS(T1760:T1787)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1789,(-$A1765-ROWS(U1761:U1788)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1790,(-$A1766-ROWS(V1762:V1789)),0)","v":0},{"$f":"IF(V1790=\"n/a\",\"n/a\",MAX(0,V1790-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1791,(-$A1767-ROWS(W1763:W1790)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1743<>\"n/a\",C1743<>\"n/a\"),IF(SUM(C1746:C1768)=0,0,IF((SUMPRODUCT(C1746:C1768,C1770:C1792)/SUM(C1746:C1768))<0,1,(SUMPRODUCT(C1746:C1768,C1770:C1792)/SUM(C1746:C1768)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1743<>\"n/a\",D1743<>\"n/a\"),IF(SUM(D1746:D1768)=0,0,IF((SUMPRODUCT(D1746:D1768,D1770:D1792)/SUM(D1746:D1768))<0,1,(SUMPRODUCT(D1746:D1768,D1770:D1792)/SUM(D1746:D1768)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 34",{"$f":"VLOOKUP($A1795,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Domestic LV Metering"}]
[{"$f":"VALUE(REPLACE(A1795,1,12,\"\"))","v":34},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1796,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A1796,0)-OFFSET('RFM input'!H$114,$A1796,0)-OFFSET('RFM input'!H$168,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A1796,0)-OFFSET('RFM input'!I$114,$A1796,0)-OFFSET('RFM input'!I$168,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A1796,0)-OFFSET('RFM input'!J$114,$A1796,0)-OFFSET('RFM input'!J$168,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1796,0)-OFFSET('RFM input'!K$114,$A1796,0)-OFFSET('RFM input'!K$168,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1796,0)-OFFSET('RFM input'!L$114,$A1796,0)-OFFSET('RFM input'!L$168,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1796,0)-OFFSET('RFM input'!M$114,$A1796,0)-OFFSET('RFM input'!M$168,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1796,0)-OFFSET('RFM input'!N$114,$A1796,0)-OFFSET('RFM input'!N$168,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1796,0)-OFFSET('RFM input'!O$114,$A1796,0)-OFFSET('RFM input'!O$168,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1796,0)-OFFSET('RFM input'!P$114,$A1796,0)-OFFSET('RFM input'!P$168,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1796,0)-OFFSET('RFM input'!Q$114,$A1796,0)-OFFSET('RFM input'!Q$168,$A1796,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1796,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1796,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1796,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1796,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1796,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1796,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1796,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1796,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1796,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1796,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1796,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1796,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1796,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1796,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1796,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1796,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1796,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1796,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1796,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1796,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1796,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D1824=\"n/a\",0,IF(AND(D1798=0,C1800=0),0,\nIF(AND(D1798<>0,C1800=0),(D1798/D$10),\nIF(AND(D1799<>0,C1800<>0),(C1800-(C1800/C1824))+(D1798/D$10),\nIF(C1824<1,0,(C1800-(C1800/C1824)))))))","v":0},{"$f":"IF(E1824=\"n/a\",0,IF(AND(E1798=0,D1800=0),0,\nIF(AND(E1798<>0,D1800=0),(E1798/E$10),\nIF(AND(E1799<>0,D1800<>0),(D1800-(D1800/D1824))+(E1798/E$10),\nIF(D1824<1,0,(D1800-(D1800/D1824)))))))","v":0},{"$f":"IF(F1824=\"n/a\",0,IF(AND(F1798=0,E1800=0),0,\nIF(AND(F1798<>0,E1800=0),(F1798/F$10),\nIF(AND(F1799<>0,E1800<>0),(E1800-(E1800/E1824))+(F1798/F$10),\nIF(E1824<1,0,(E1800-(E1800/E1824)))))))","v":0},{"$f":"IF(G1824=\"n/a\",0,IF(AND(G1798=0,F1800=0),0,\nIF(AND(G1798<>0,F1800=0),(G1798/G$10),\nIF(AND(G1799<>0,F1800<>0),(F1800-(F1800/F1824))+(G1798/G$10),\nIF(F1824<1,0,(F1800-(F1800/F1824)))))))","v":0},{"$f":"IF(H1824=\"n/a\",0,IF(AND(H1798=0,G1800=0),0,\nIF(AND(H1798<>0,G1800=0),(H1798/H$10),\nIF(AND(H1799<>0,G1800<>0),(G1800-(G1800/G1824))+(H1798/H$10),\nIF(G1824<1,0,(G1800-(G1800/G1824)))))))","v":0},{"$f":"IF(I1824=\"n/a\",0,IF(AND(I1798=0,H1800=0),0,\nIF(AND(I1798<>0,H1800=0),(I1798/I$10),\nIF(AND(I1799<>0,H1800<>0),(H1800-(H1800/H1824))+(I1798/I$10),\nIF(H1824<1,0,(H1800-(H1800/H1824)))))))","v":0},{"$f":"IF(J1824=\"n/a\",0,IF(AND(J1798=0,I1800=0),0,\nIF(AND(J1798<>0,I1800=0),(J1798/J$10),\nIF(AND(J1799<>0,I1800<>0),(I1800-(I1800/I1824))+(J1798/J$10),\nIF(I1824<1,0,(I1800-(I1800/I1824)))))))","v":0},{"$f":"IF(K1824=\"n/a\",0,IF(AND(K1798=0,J1800=0),0,\nIF(AND(K1798<>0,J1800=0),(K1798/K$10),\nIF(AND(K1799<>0,J1800<>0),(J1800-(J1800/J1824))+(K1798/K$10),\nIF(J1824<1,0,(J1800-(J1800/J1824)))))))","v":0},{"$f":"IF(L1824=\"n/a\",0,IF(AND(L1798=0,K1800=0),0,\nIF(AND(L1798<>0,K1800=0),(L1798/L$10),\nIF(AND(L1799<>0,K1800<>0),(K1800-(K1800/K1824))+(L1798/L$10),\nIF(K1824<1,0,(K1800-(K1800/K1824)))))))","v":0},{"$f":"IF(M1824=\"n/a\",0,IF(AND(M1798=0,L1800=0),0,\nIF(AND(M1798<>0,L1800=0),(M1798/M$10),\nIF(AND(M1799<>0,L1800<>0),(L1800-(L1800/L1824))+(M1798/M$10),\nIF(L1824<1,0,(L1800-(L1800/L1824)))))))","v":0},{"$f":"IF(N1824=\"n/a\",0,IF(AND(N1798=0,M1800=0),0,\nIF(AND(N1798<>0,M1800=0),(N1798/N$10),\nIF(AND(N1799<>0,M1800<>0),(M1800-(M1800/M1824))+(N1798/N$10),\nIF(M1824<1,0,(M1800-(M1800/M1824)))))))","v":0},{"$f":"IF(O1824=\"n/a\",0,IF(AND(O1798=0,N1800=0),0,\nIF(AND(O1798<>0,N1800=0),(O1798/O$10),\nIF(AND(O1799<>0,N1800<>0),(N1800-(N1800/N1824))+(O1798/O$10),\nIF(N1824<1,0,(N1800-(N1800/N1824)))))))","v":0},{"$f":"IF(P1824=\"n/a\",0,IF(AND(P1798=0,O1800=0),0,\nIF(AND(P1798<>0,O1800=0),(P1798/P$10),\nIF(AND(P1799<>0,O1800<>0),(O1800-(O1800/O1824))+(P1798/P$10),\nIF(O1824<1,0,(O1800-(O1800/O1824)))))))","v":0},{"$f":"IF(Q1824=\"n/a\",0,IF(AND(Q1798=0,P1800=0),0,\nIF(AND(Q1798<>0,P1800=0),(Q1798/Q$10),\nIF(AND(Q1799<>0,P1800<>0),(P1800-(P1800/P1824))+(Q1798/Q$10),\nIF(P1824<1,0,(P1800-(P1800/P1824)))))))","v":0},{"$f":"IF(R1824=\"n/a\",0,IF(AND(R1798=0,Q1800=0),0,\nIF(AND(R1798<>0,Q1800=0),(R1798/R$10),\nIF(AND(R1799<>0,Q1800<>0),(Q1800-(Q1800/Q1824))+(R1798/R$10),\nIF(Q1824<1,0,(Q1800-(Q1800/Q1824)))))))","v":0},{"$f":"IF(S1824=\"n/a\",0,IF(AND(S1798=0,R1800=0),0,\nIF(AND(S1798<>0,R1800=0),(S1798/S$10),\nIF(AND(S1799<>0,R1800<>0),(R1800-(R1800/R1824))+(S1798/S$10),\nIF(R1824<1,0,(R1800-(R1800/R1824)))))))","v":0},{"$f":"IF(T1824=\"n/a\",0,IF(AND(T1798=0,S1800=0),0,\nIF(AND(T1798<>0,S1800=0),(T1798/T$10),\nIF(AND(T1799<>0,S1800<>0),(S1800-(S1800/S1824))+(T1798/T$10),\nIF(S1824<1,0,(S1800-(S1800/S1824)))))))","v":0},{"$f":"IF(U1824=\"n/a\",0,IF(AND(U1798=0,T1800=0),0,\nIF(AND(U1798<>0,T1800=0),(U1798/U$10),\nIF(AND(U1799<>0,T1800<>0),(T1800-(T1800/T1824))+(U1798/U$10),\nIF(T1824<1,0,(T1800-(T1800/T1824)))))))","v":0},{"$f":"IF(V1824=\"n/a\",0,IF(AND(V1798=0,U1800=0),0,\nIF(AND(V1798<>0,U1800=0),(V1798/V$10),\nIF(AND(V1799<>0,U1800<>0),(U1800-(U1800/U1824))+(V1798/V$10),\nIF(U1824<1,0,(U1800-(U1800/U1824)))))))","v":0},{"$f":"IF(W1824=\"n/a\",0,IF(AND(W1798=0,V1800=0),0,\nIF(AND(W1798<>0,V1800=0),(W1798/W$10),\nIF(AND(W1799<>0,V1800<>0),(V1800-(V1800/V1824))+(W1798/W$10),\nIF(V1824<1,0,(V1800-(V1800/V1824)))))))","v":0}]
[{"$f":"A1800+1","v":0},"Depreciated starting RAB",{"$f":"C1796/C$10","v":0},{"$f":"IF(C1825=\"n/a\",C1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,C1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,C1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(D1825=\"n/a\",D1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,D1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,D1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(E1825=\"n/a\",E1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,E1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,E1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(F1825=\"n/a\",F1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,F1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,F1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(G1825=\"n/a\",G1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,G1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,G1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(H1825=\"n/a\",H1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,H1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,H1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(I1825=\"n/a\",I1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,I1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,I1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(J1825=\"n/a\",J1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,J1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,J1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(K1825=\"n/a\",K1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,K1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,K1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(L1825=\"n/a\",L1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,L1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,L1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(M1825=\"n/a\",M1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,M1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,M1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(N1825=\"n/a\",N1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,N1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,N1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(O1825=\"n/a\",O1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,O1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,O1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(P1825=\"n/a\",P1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,P1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,P1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(Q1825=\"n/a\",Q1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,Q1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,Q1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(R1825=\"n/a\",R1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,R1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,R1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(S1825=\"n/a\",S1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,S1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,S1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(T1825=\"n/a\",T1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,T1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,T1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(U1825=\"n/a\",U1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,U1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,U1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(V1825=\"n/a\",V1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,V1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,V1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0}]
[{"$f":"A1801+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1802)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D1802,-($A1802+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1826=\"n/a\",D1802,IFERROR(IF((OFFSET($C1802,0,$A1802))<0,\nMIN(0,D1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802)))),\nMAX(0,D1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E1803,-($A1803+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1827=\"n/a\",E1803,IFERROR(IF((OFFSET($C1803,0,$A1803))<0,\nMIN(0,E1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803)))),\nMAX(0,E1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F1804,-($A1804+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1828=\"n/a\",F1804,IFERROR(IF((OFFSET($C1804,0,$A1804))<0,\nMIN(0,F1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804)))),\nMAX(0,F1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G1805,-($A1805+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1829=\"n/a\",G1805,IFERROR(IF((OFFSET($C1805,0,$A1805))<0,\nMIN(0,G1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805)))),\nMAX(0,G1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H1806,-($A1806+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1830=\"n/a\",H1806,IFERROR(IF((OFFSET($C1806,0,$A1806))<0,\nMIN(0,H1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806)))),\nMAX(0,H1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I1807,-($A1807+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1831=\"n/a\",I1807,IFERROR(IF((OFFSET($C1807,0,$A1807))<0,\nMIN(0,I1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807)))),\nMAX(0,I1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1808,-($A1808+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1832=\"n/a\",J1808,IFERROR(IF((OFFSET($C1808,0,$A1808))<0,\nMIN(0,J1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808)))),\nMAX(0,J1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1809,-($A1809+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1833=\"n/a\",K1809,IFERROR(IF((OFFSET($C1809,0,$A1809))<0,\nMIN(0,K1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809)))),\nMAX(0,K1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1810,-($A1810+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1834=\"n/a\",L1810,IFERROR(IF((OFFSET($C1810,0,$A1810))<0,\nMIN(0,L1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810)))),\nMAX(0,L1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1811,-($A1811+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1835=\"n/a\",M1811,IFERROR(IF((OFFSET($C1811,0,$A1811))<0,\nMIN(0,M1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811)))),\nMAX(0,M1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1812,-($A1812+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1836=\"n/a\",N1812,IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,N1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812)))),\nMAX(0,N1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1813,-($A1813+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1837=\"n/a\",O1813,IFERROR(IF((OFFSET($C1813,0,$A1813))<0,\nMIN(0,O1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813)))),\nMAX(0,O1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1814,-($A1814+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1838=\"n/a\",P1814,IFERROR(IF((OFFSET($C1814,0,$A1814))<0,\nMIN(0,P1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814)))),\nMAX(0,P1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1815,-($A1815+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1839=\"n/a\",Q1815,IFERROR(IF((OFFSET($C1815,0,$A1815))<0,\nMIN(0,Q1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815)))),\nMAX(0,Q1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1816,-($A1816+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1840=\"n/a\",R1816,IFERROR(IF((OFFSET($C1816,0,$A1816))<0,\nMIN(0,R1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1811,-$A1815,$A1816)))),\nMAX(0,R1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1811,-$A1815,$A1816))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1817,-($A1817+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1841=\"n/a\",S1817,IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,S1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1812,-$A1816,$A1817)))),\nMAX(0,S1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1812,-$A1816,$A1817))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1818,-($A1818+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1842=\"n/a\",T1818,IFERROR(IF((OFFSET($C1818,0,$A1818))<0,\nMIN(0,T1818-(OFFSET($C1818,0,$A1818)/(OFFSET($C1813,-$A1817,$A1818)))),\nMAX(0,T1818-(OFFSET($C1818,0,$A1818)/(OFFSET($C1813,-$A1817,$A1818))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1819,-($A1819+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1843=\"n/a\",U1819,IFERROR(IF((OFFSET($C1819,0,$A1819))<0,\nMIN(0,U1819-(OFFSET($C1819,0,$A1819)/(OFFSET($C1814,-$A1818,$A1819)))),\nMAX(0,U1819-(OFFSET($C1819,0,$A1819)/(OFFSET($C1814,-$A1818,$A1819))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1820,-($A1820+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1844=\"n/a\",V1820,IFERROR(IF((OFFSET($C1820,0,$A1820))<0,\nMIN(0,V1820-(OFFSET($C1820,0,$A1820)/(OFFSET($C1815,-$A1819,$A1820)))),\nMAX(0,V1820-(OFFSET($C1820,0,$A1820)/(OFFSET($C1815,-$A1819,$A1820))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1821)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1821,-($A1821+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1824=\"n/a\",\"n/a\",IF(AND(C1824<1,D1798=0),0,\nIF(D1798=0,C1824-1,\nIF(C1824<1,D1799,\n(((C1824-1)*(C1800-(C1800/(C1824))))+((D1798/D$10)*D1799))/(D1800)))))","v":0},{"$f":"IF(D1824=\"n/a\",\"n/a\",IF(AND(D1824<1,E1798=0),0,\nIF(E1798=0,D1824-1,\nIF(D1824<1,E1799,\n(((D1824-1)*(D1800-(D1800/(D1824))))+((E1798/E$10)*E1799))/(E1800)))))","v":0},{"$f":"IF(E1824=\"n/a\",\"n/a\",IF(AND(E1824<1,F1798=0),0,\nIF(F1798=0,E1824-1,\nIF(E1824<1,F1799,\n(((E1824-1)*(E1800-(E1800/(E1824))))+((F1798/F$10)*F1799))/(F1800)))))","v":0},{"$f":"IF(F1824=\"n/a\",\"n/a\",IF(AND(F1824<1,G1798=0),0,\nIF(G1798=0,F1824-1,\nIF(F1824<1,G1799,\n(((F1824-1)*(F1800-(F1800/(F1824))))+((G1798/G$10)*G1799))/(G1800)))))","v":0},{"$f":"IF(G1824=\"n/a\",\"n/a\",IF(AND(G1824<1,H1798=0),0,\nIF(H1798=0,G1824-1,\nIF(G1824<1,H1799,\n(((G1824-1)*(G1800-(G1800/(G1824))))+((H1798/H$10)*H1799))/(H1800)))))","v":0},{"$f":"IF(H1824=\"n/a\",\"n/a\",IF(AND(H1824<1,I1798=0),0,\nIF(I1798=0,H1824-1,\nIF(H1824<1,I1799,\n(((H1824-1)*(H1800-(H1800/(H1824))))+((I1798/I$10)*I1799))/(I1800)))))","v":0},{"$f":"IF(I1824=\"n/a\",\"n/a\",IF(AND(I1824<1,J1798=0),0,\nIF(J1798=0,I1824-1,\nIF(I1824<1,J1799,\n(((I1824-1)*(I1800-(I1800/(I1824))))+((J1798/J$10)*J1799))/(J1800)))))","v":0},{"$f":"IF(J1824=\"n/a\",\"n/a\",IF(AND(J1824<1,K1798=0),0,\nIF(K1798=0,J1824-1,\nIF(J1824<1,K1799,\n(((J1824-1)*(J1800-(J1800/(J1824))))+((K1798/K$10)*K1799))/(K1800)))))","v":0},{"$f":"IF(K1824=\"n/a\",\"n/a\",IF(AND(K1824<1,L1798=0),0,\nIF(L1798=0,K1824-1,\nIF(K1824<1,L1799,\n(((K1824-1)*(K1800-(K1800/(K1824))))+((L1798/L$10)*L1799))/(L1800)))))","v":0},{"$f":"IF(L1824=\"n/a\",\"n/a\",IF(AND(L1824<1,M1798=0),0,\nIF(M1798=0,L1824-1,\nIF(L1824<1,M1799,\n(((L1824-1)*(L1800-(L1800/(L1824))))+((M1798/M$10)*M1799))/(M1800)))))","v":0},{"$f":"IF(M1824=\"n/a\",\"n/a\",IF(AND(M1824<1,N1798=0),0,\nIF(N1798=0,M1824-1,\nIF(M1824<1,N1799,\n(((M1824-1)*(M1800-(M1800/(M1824))))+((N1798/N$10)*N1799))/(N1800)))))","v":0},{"$f":"IF(N1824=\"n/a\",\"n/a\",IF(AND(N1824<1,O1798=0),0,\nIF(O1798=0,N1824-1,\nIF(N1824<1,O1799,\n(((N1824-1)*(N1800-(N1800/(N1824))))+((O1798/O$10)*O1799))/(O1800)))))","v":0},{"$f":"IF(O1824=\"n/a\",\"n/a\",IF(AND(O1824<1,P1798=0),0,\nIF(P1798=0,O1824-1,\nIF(O1824<1,P1799,\n(((O1824-1)*(O1800-(O1800/(O1824))))+((P1798/P$10)*P1799))/(P1800)))))","v":0},{"$f":"IF(P1824=\"n/a\",\"n/a\",IF(AND(P1824<1,Q1798=0),0,\nIF(Q1798=0,P1824-1,\nIF(P1824<1,Q1799,\n(((P1824-1)*(P1800-(P1800/(P1824))))+((Q1798/Q$10)*Q1799))/(Q1800)))))","v":0},{"$f":"IF(Q1824=\"n/a\",\"n/a\",IF(AND(Q1824<1,R1798=0),0,\nIF(R1798=0,Q1824-1,\nIF(Q1824<1,R1799,\n(((Q1824-1)*(Q1800-(Q1800/(Q1824))))+((R1798/R$10)*R1799))/(R1800)))))","v":0},{"$f":"IF(R1824=\"n/a\",\"n/a\",IF(AND(R1824<1,S1798=0),0,\nIF(S1798=0,R1824-1,\nIF(R1824<1,S1799,\n(((R1824-1)*(R1800-(R1800/(R1824))))+((S1798/S$10)*S1799))/(S1800)))))","v":0},{"$f":"IF(S1824=\"n/a\",\"n/a\",IF(AND(S1824<1,T1798=0),0,\nIF(T1798=0,S1824-1,\nIF(S1824<1,T1799,\n(((S1824-1)*(S1800-(S1800/(S1824))))+((T1798/T$10)*T1799))/(T1800)))))","v":0},{"$f":"IF(T1824=\"n/a\",\"n/a\",IF(AND(T1824<1,U1798=0),0,\nIF(U1798=0,T1824-1,\nIF(T1824<1,U1799,\n(((T1824-1)*(T1800-(T1800/(T1824))))+((U1798/U$10)*U1799))/(U1800)))))","v":0},{"$f":"IF(U1824=\"n/a\",\"n/a\",IF(AND(U1824<1,V1798=0),0,\nIF(V1798=0,U1824-1,\nIF(U1824<1,V1799,\n(((U1824-1)*(U1800-(U1800/(U1824))))+((V1798/V$10)*V1799))/(V1800)))))","v":0},{"$f":"IF(V1824=\"n/a\",\"n/a\",IF(AND(V1824<1,W1798=0),0,\nIF(W1798=0,V1824-1,\nIF(V1824<1,W1799,\n(((V1824-1)*(V1800-(V1800/(V1824))))+((W1798/W$10)*W1799))/(W1800)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C1825,(-$A1801-ROWS(C1797:C1824)),0)","v":"n/a"},{"$f":"IF(C1825=\"n/a\",\"n/a\",MAX(0,C1825-1))","v":"n/a"},{"$f":"IF(D1825=\"n/a\",\"n/a\",MAX(0,D1825-1))","v":"n/a"},{"$f":"IF(E1825=\"n/a\",\"n/a\",MAX(0,E1825-1))","v":"n/a"},{"$f":"IF(F1825=\"n/a\",\"n/a\",MAX(0,F1825-1))","v":"n/a"},{"$f":"IF(G1825=\"n/a\",\"n/a\",MAX(0,G1825-1))","v":"n/a"},{"$f":"IF(H1825=\"n/a\",\"n/a\",MAX(0,H1825-1))","v":"n/a"},{"$f":"IF(I1825=\"n/a\",\"n/a\",MAX(0,I1825-1))","v":"n/a"},{"$f":"IF(J1825=\"n/a\",\"n/a\",MAX(0,J1825-1))","v":"n/a"},{"$f":"IF(K1825=\"n/a\",\"n/a\",MAX(0,K1825-1))","v":"n/a"},{"$f":"IF(L1825=\"n/a\",\"n/a\",MAX(0,L1825-1))","v":"n/a"},{"$f":"IF(M1825=\"n/a\",\"n/a\",MAX(0,M1825-1))","v":"n/a"},{"$f":"IF(N1825=\"n/a\",\"n/a\",MAX(0,N1825-1))","v":"n/a"},{"$f":"IF(O1825=\"n/a\",\"n/a\",MAX(0,O1825-1))","v":"n/a"},{"$f":"IF(P1825=\"n/a\",\"n/a\",MAX(0,P1825-1))","v":"n/a"},{"$f":"IF(Q1825=\"n/a\",\"n/a\",MAX(0,Q1825-1))","v":"n/a"},{"$f":"IF(R1825=\"n/a\",\"n/a\",MAX(0,R1825-1))","v":"n/a"},{"$f":"IF(S1825=\"n/a\",\"n/a\",MAX(0,S1825-1))","v":"n/a"},{"$f":"IF(T1825=\"n/a\",\"n/a\",MAX(0,T1825-1))","v":"n/a"},{"$f":"IF(U1825=\"n/a\",\"n/a\",MAX(0,U1825-1))","v":"n/a"},{"$f":"IF(V1825=\"n/a\",\"n/a\",MAX(0,V1825-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1802)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1826,(-$A1802-ROWS(D1798:D1825)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1827,(-$A1803-ROWS(E1799:E1826)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1828,(-$A1804-ROWS(F1800:F1827)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1829,(-$A1805-ROWS(G1801:G1828)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1830,(-$A1806-ROWS(H1802:H1829)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1831,(-$A1807-ROWS(I1803:I1830)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1832,(-$A1808-ROWS(J1804:J1831)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1833,(-$A1809-ROWS(K1805:K1832)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1834,(-$A1810-ROWS(L1806:L1833)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1835,(-$A1811-ROWS(M1807:M1834)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1836,(-$A1812-ROWS(N1808:N1835)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1837,(-$A1813-ROWS(O1809:O1836)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1838,(-$A1814-ROWS(P1810:P1837)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1839,(-$A1815-ROWS(Q1811:Q1838)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1840,(-$A1816-ROWS(R1812:R1839)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1841,(-$A1817-ROWS(S1813:S1840)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1842,(-$A1818-ROWS(T1814:T1841)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1843,(-$A1819-ROWS(U1815:U1842)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1844,(-$A1820-ROWS(V1816:V1843)),0)","v":0},{"$f":"IF(V1844=\"n/a\",\"n/a\",MAX(0,V1844-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1845,(-$A1821-ROWS(W1817:W1844)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1797<>\"n/a\",C1797<>\"n/a\"),IF(SUM(C1800:C1822)=0,0,IF((SUMPRODUCT(C1800:C1822,C1824:C1846)/SUM(C1800:C1822))<0,1,(SUMPRODUCT(C1800:C1822,C1824:C1846)/SUM(C1800:C1822)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1797<>\"n/a\",D1797<>\"n/a\"),IF(SUM(D1800:D1822)=0,0,IF((SUMPRODUCT(D1800:D1822,D1824:D1846)/SUM(D1800:D1822))<0,1,(SUMPRODUCT(D1800:D1822,D1824:D1846)/SUM(D1800:D1822)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 35",{"$f":"VLOOKUP($A1849,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Off Peak Metering"}]
[{"$f":"VALUE(REPLACE(A1849,1,12,\"\"))","v":35},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1850,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A1850,0)-OFFSET('RFM input'!H$114,$A1850,0)-OFFSET('RFM input'!H$168,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A1850,0)-OFFSET('RFM input'!I$114,$A1850,0)-OFFSET('RFM input'!I$168,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A1850,0)-OFFSET('RFM input'!J$114,$A1850,0)-OFFSET('RFM input'!J$168,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1850,0)-OFFSET('RFM input'!K$114,$A1850,0)-OFFSET('RFM input'!K$168,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1850,0)-OFFSET('RFM input'!L$114,$A1850,0)-OFFSET('RFM input'!L$168,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1850,0)-OFFSET('RFM input'!M$114,$A1850,0)-OFFSET('RFM input'!M$168,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1850,0)-OFFSET('RFM input'!N$114,$A1850,0)-OFFSET('RFM input'!N$168,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1850,0)-OFFSET('RFM input'!O$114,$A1850,0)-OFFSET('RFM input'!O$168,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1850,0)-OFFSET('RFM input'!P$114,$A1850,0)-OFFSET('RFM input'!P$168,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1850,0)-OFFSET('RFM input'!Q$114,$A1850,0)-OFFSET('RFM input'!Q$168,$A1850,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1850,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1850,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1850,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1850,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1850,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1850,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1850,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1850,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1850,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1850,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1850,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1850,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1850,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1850,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1850,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1850,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1850,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1850,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1850,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1850,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1850,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D1878=\"n/a\",0,IF(AND(D1852=0,C1854=0),0,\nIF(AND(D1852<>0,C1854=0),(D1852/D$10),\nIF(AND(D1853<>0,C1854<>0),(C1854-(C1854/C1878))+(D1852/D$10),\nIF(C1878<1,0,(C1854-(C1854/C1878)))))))","v":0},{"$f":"IF(E1878=\"n/a\",0,IF(AND(E1852=0,D1854=0),0,\nIF(AND(E1852<>0,D1854=0),(E1852/E$10),\nIF(AND(E1853<>0,D1854<>0),(D1854-(D1854/D1878))+(E1852/E$10),\nIF(D1878<1,0,(D1854-(D1854/D1878)))))))","v":0},{"$f":"IF(F1878=\"n/a\",0,IF(AND(F1852=0,E1854=0),0,\nIF(AND(F1852<>0,E1854=0),(F1852/F$10),\nIF(AND(F1853<>0,E1854<>0),(E1854-(E1854/E1878))+(F1852/F$10),\nIF(E1878<1,0,(E1854-(E1854/E1878)))))))","v":0},{"$f":"IF(G1878=\"n/a\",0,IF(AND(G1852=0,F1854=0),0,\nIF(AND(G1852<>0,F1854=0),(G1852/G$10),\nIF(AND(G1853<>0,F1854<>0),(F1854-(F1854/F1878))+(G1852/G$10),\nIF(F1878<1,0,(F1854-(F1854/F1878)))))))","v":0},{"$f":"IF(H1878=\"n/a\",0,IF(AND(H1852=0,G1854=0),0,\nIF(AND(H1852<>0,G1854=0),(H1852/H$10),\nIF(AND(H1853<>0,G1854<>0),(G1854-(G1854/G1878))+(H1852/H$10),\nIF(G1878<1,0,(G1854-(G1854/G1878)))))))","v":0},{"$f":"IF(I1878=\"n/a\",0,IF(AND(I1852=0,H1854=0),0,\nIF(AND(I1852<>0,H1854=0),(I1852/I$10),\nIF(AND(I1853<>0,H1854<>0),(H1854-(H1854/H1878))+(I1852/I$10),\nIF(H1878<1,0,(H1854-(H1854/H1878)))))))","v":0},{"$f":"IF(J1878=\"n/a\",0,IF(AND(J1852=0,I1854=0),0,\nIF(AND(J1852<>0,I1854=0),(J1852/J$10),\nIF(AND(J1853<>0,I1854<>0),(I1854-(I1854/I1878))+(J1852/J$10),\nIF(I1878<1,0,(I1854-(I1854/I1878)))))))","v":0},{"$f":"IF(K1878=\"n/a\",0,IF(AND(K1852=0,J1854=0),0,\nIF(AND(K1852<>0,J1854=0),(K1852/K$10),\nIF(AND(K1853<>0,J1854<>0),(J1854-(J1854/J1878))+(K1852/K$10),\nIF(J1878<1,0,(J1854-(J1854/J1878)))))))","v":0},{"$f":"IF(L1878=\"n/a\",0,IF(AND(L1852=0,K1854=0),0,\nIF(AND(L1852<>0,K1854=0),(L1852/L$10),\nIF(AND(L1853<>0,K1854<>0),(K1854-(K1854/K1878))+(L1852/L$10),\nIF(K1878<1,0,(K1854-(K1854/K1878)))))))","v":0},{"$f":"IF(M1878=\"n/a\",0,IF(AND(M1852=0,L1854=0),0,\nIF(AND(M1852<>0,L1854=0),(M1852/M$10),\nIF(AND(M1853<>0,L1854<>0),(L1854-(L1854/L1878))+(M1852/M$10),\nIF(L1878<1,0,(L1854-(L1854/L1878)))))))","v":0},{"$f":"IF(N1878=\"n/a\",0,IF(AND(N1852=0,M1854=0),0,\nIF(AND(N1852<>0,M1854=0),(N1852/N$10),\nIF(AND(N1853<>0,M1854<>0),(M1854-(M1854/M1878))+(N1852/N$10),\nIF(M1878<1,0,(M1854-(M1854/M1878)))))))","v":0},{"$f":"IF(O1878=\"n/a\",0,IF(AND(O1852=0,N1854=0),0,\nIF(AND(O1852<>0,N1854=0),(O1852/O$10),\nIF(AND(O1853<>0,N1854<>0),(N1854-(N1854/N1878))+(O1852/O$10),\nIF(N1878<1,0,(N1854-(N1854/N1878)))))))","v":0},{"$f":"IF(P1878=\"n/a\",0,IF(AND(P1852=0,O1854=0),0,\nIF(AND(P1852<>0,O1854=0),(P1852/P$10),\nIF(AND(P1853<>0,O1854<>0),(O1854-(O1854/O1878))+(P1852/P$10),\nIF(O1878<1,0,(O1854-(O1854/O1878)))))))","v":0},{"$f":"IF(Q1878=\"n/a\",0,IF(AND(Q1852=0,P1854=0),0,\nIF(AND(Q1852<>0,P1854=0),(Q1852/Q$10),\nIF(AND(Q1853<>0,P1854<>0),(P1854-(P1854/P1878))+(Q1852/Q$10),\nIF(P1878<1,0,(P1854-(P1854/P1878)))))))","v":0},{"$f":"IF(R1878=\"n/a\",0,IF(AND(R1852=0,Q1854=0),0,\nIF(AND(R1852<>0,Q1854=0),(R1852/R$10),\nIF(AND(R1853<>0,Q1854<>0),(Q1854-(Q1854/Q1878))+(R1852/R$10),\nIF(Q1878<1,0,(Q1854-(Q1854/Q1878)))))))","v":0},{"$f":"IF(S1878=\"n/a\",0,IF(AND(S1852=0,R1854=0),0,\nIF(AND(S1852<>0,R1854=0),(S1852/S$10),\nIF(AND(S1853<>0,R1854<>0),(R1854-(R1854/R1878))+(S1852/S$10),\nIF(R1878<1,0,(R1854-(R1854/R1878)))))))","v":0},{"$f":"IF(T1878=\"n/a\",0,IF(AND(T1852=0,S1854=0),0,\nIF(AND(T1852<>0,S1854=0),(T1852/T$10),\nIF(AND(T1853<>0,S1854<>0),(S1854-(S1854/S1878))+(T1852/T$10),\nIF(S1878<1,0,(S1854-(S1854/S1878)))))))","v":0},{"$f":"IF(U1878=\"n/a\",0,IF(AND(U1852=0,T1854=0),0,\nIF(AND(U1852<>0,T1854=0),(U1852/U$10),\nIF(AND(U1853<>0,T1854<>0),(T1854-(T1854/T1878))+(U1852/U$10),\nIF(T1878<1,0,(T1854-(T1854/T1878)))))))","v":0},{"$f":"IF(V1878=\"n/a\",0,IF(AND(V1852=0,U1854=0),0,\nIF(AND(V1852<>0,U1854=0),(V1852/V$10),\nIF(AND(V1853<>0,U1854<>0),(U1854-(U1854/U1878))+(V1852/V$10),\nIF(U1878<1,0,(U1854-(U1854/U1878)))))))","v":0},{"$f":"IF(W1878=\"n/a\",0,IF(AND(W1852=0,V1854=0),0,\nIF(AND(W1852<>0,V1854=0),(W1852/W$10),\nIF(AND(W1853<>0,V1854<>0),(V1854-(V1854/V1878))+(W1852/W$10),\nIF(V1878<1,0,(V1854-(V1854/V1878)))))))","v":0}]
[{"$f":"A1854+1","v":0},"Depreciated starting RAB",{"$f":"C1850/C$10","v":0},{"$f":"IF(C1879=\"n/a\",C1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,C1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,C1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(D1879=\"n/a\",D1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,D1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,D1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(E1879=\"n/a\",E1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,E1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,E1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(F1879=\"n/a\",F1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,F1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,F1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(G1879=\"n/a\",G1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,G1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,G1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(H1879=\"n/a\",H1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,H1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,H1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(I1879=\"n/a\",I1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,I1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,I1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(J1879=\"n/a\",J1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,J1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,J1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(K1879=\"n/a\",K1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,K1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,K1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(L1879=\"n/a\",L1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,L1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,L1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(M1879=\"n/a\",M1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,M1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,M1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(N1879=\"n/a\",N1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,N1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,N1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(O1879=\"n/a\",O1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,O1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,O1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(P1879=\"n/a\",P1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,P1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,P1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(Q1879=\"n/a\",Q1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,Q1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,Q1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(R1879=\"n/a\",R1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,R1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,R1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(S1879=\"n/a\",S1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,S1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,S1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(T1879=\"n/a\",T1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,T1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,T1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(U1879=\"n/a\",U1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,U1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,U1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(V1879=\"n/a\",V1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,V1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,V1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0}]
[{"$f":"A1855+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1856)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D1856,-($A1856+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1880=\"n/a\",D1856,IFERROR(IF((OFFSET($C1856,0,$A1856))<0,\nMIN(0,D1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856)))),\nMAX(0,D1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E1857,-($A1857+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1881=\"n/a\",E1857,IFERROR(IF((OFFSET($C1857,0,$A1857))<0,\nMIN(0,E1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857)))),\nMAX(0,E1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F1858,-($A1858+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1882=\"n/a\",F1858,IFERROR(IF((OFFSET($C1858,0,$A1858))<0,\nMIN(0,F1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858)))),\nMAX(0,F1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G1859,-($A1859+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1883=\"n/a\",G1859,IFERROR(IF((OFFSET($C1859,0,$A1859))<0,\nMIN(0,G1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859)))),\nMAX(0,G1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H1860,-($A1860+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1884=\"n/a\",H1860,IFERROR(IF((OFFSET($C1860,0,$A1860))<0,\nMIN(0,H1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860)))),\nMAX(0,H1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I1861,-($A1861+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1885=\"n/a\",I1861,IFERROR(IF((OFFSET($C1861,0,$A1861))<0,\nMIN(0,I1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861)))),\nMAX(0,I1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1862,-($A1862+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1886=\"n/a\",J1862,IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,J1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862)))),\nMAX(0,J1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1863,-($A1863+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1887=\"n/a\",K1863,IFERROR(IF((OFFSET($C1863,0,$A1863))<0,\nMIN(0,K1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863)))),\nMAX(0,K1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1864,-($A1864+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1888=\"n/a\",L1864,IFERROR(IF((OFFSET($C1864,0,$A1864))<0,\nMIN(0,L1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864)))),\nMAX(0,L1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1865,-($A1865+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1889=\"n/a\",M1865,IFERROR(IF((OFFSET($C1865,0,$A1865))<0,\nMIN(0,M1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865)))),\nMAX(0,M1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1866,-($A1866+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1890=\"n/a\",N1866,IFERROR(IF((OFFSET($C1866,0,$A1866))<0,\nMIN(0,N1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866)))),\nMAX(0,N1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1867,-($A1867+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1891=\"n/a\",O1867,IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,O1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867)))),\nMAX(0,O1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1868,-($A1868+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1892=\"n/a\",P1868,IFERROR(IF((OFFSET($C1868,0,$A1868))<0,\nMIN(0,P1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868)))),\nMAX(0,P1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1869,-($A1869+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1893=\"n/a\",Q1869,IFERROR(IF((OFFSET($C1869,0,$A1869))<0,\nMIN(0,Q1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869)))),\nMAX(0,Q1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1870,-($A1870+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1894=\"n/a\",R1870,IFERROR(IF((OFFSET($C1870,0,$A1870))<0,\nMIN(0,R1870-(OFFSET($C1870,0,$A1870)/(OFFSET($C1865,-$A1869,$A1870)))),\nMAX(0,R1870-(OFFSET($C1870,0,$A1870)/(OFFSET($C1865,-$A1869,$A1870))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1871,-($A1871+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1895=\"n/a\",S1871,IFERROR(IF((OFFSET($C1871,0,$A1871))<0,\nMIN(0,S1871-(OFFSET($C1871,0,$A1871)/(OFFSET($C1866,-$A1870,$A1871)))),\nMAX(0,S1871-(OFFSET($C1871,0,$A1871)/(OFFSET($C1866,-$A1870,$A1871))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1872,-($A1872+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1896=\"n/a\",T1872,IFERROR(IF((OFFSET($C1872,0,$A1872))<0,\nMIN(0,T1872-(OFFSET($C1872,0,$A1872)/(OFFSET($C1867,-$A1871,$A1872)))),\nMAX(0,T1872-(OFFSET($C1872,0,$A1872)/(OFFSET($C1867,-$A1871,$A1872))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1873,-($A1873+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1897=\"n/a\",U1873,IFERROR(IF((OFFSET($C1873,0,$A1873))<0,\nMIN(0,U1873-(OFFSET($C1873,0,$A1873)/(OFFSET($C1868,-$A1872,$A1873)))),\nMAX(0,U1873-(OFFSET($C1873,0,$A1873)/(OFFSET($C1868,-$A1872,$A1873))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1874,-($A1874+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1898=\"n/a\",V1874,IFERROR(IF((OFFSET($C1874,0,$A1874))<0,\nMIN(0,V1874-(OFFSET($C1874,0,$A1874)/(OFFSET($C1869,-$A1873,$A1874)))),\nMAX(0,V1874-(OFFSET($C1874,0,$A1874)/(OFFSET($C1869,-$A1873,$A1874))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1875)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1875,-($A1875+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1878=\"n/a\",\"n/a\",IF(AND(C1878<1,D1852=0),0,\nIF(D1852=0,C1878-1,\nIF(C1878<1,D1853,\n(((C1878-1)*(C1854-(C1854/(C1878))))+((D1852/D$10)*D1853))/(D1854)))))","v":0},{"$f":"IF(D1878=\"n/a\",\"n/a\",IF(AND(D1878<1,E1852=0),0,\nIF(E1852=0,D1878-1,\nIF(D1878<1,E1853,\n(((D1878-1)*(D1854-(D1854/(D1878))))+((E1852/E$10)*E1853))/(E1854)))))","v":0},{"$f":"IF(E1878=\"n/a\",\"n/a\",IF(AND(E1878<1,F1852=0),0,\nIF(F1852=0,E1878-1,\nIF(E1878<1,F1853,\n(((E1878-1)*(E1854-(E1854/(E1878))))+((F1852/F$10)*F1853))/(F1854)))))","v":0},{"$f":"IF(F1878=\"n/a\",\"n/a\",IF(AND(F1878<1,G1852=0),0,\nIF(G1852=0,F1878-1,\nIF(F1878<1,G1853,\n(((F1878-1)*(F1854-(F1854/(F1878))))+((G1852/G$10)*G1853))/(G1854)))))","v":0},{"$f":"IF(G1878=\"n/a\",\"n/a\",IF(AND(G1878<1,H1852=0),0,\nIF(H1852=0,G1878-1,\nIF(G1878<1,H1853,\n(((G1878-1)*(G1854-(G1854/(G1878))))+((H1852/H$10)*H1853))/(H1854)))))","v":0},{"$f":"IF(H1878=\"n/a\",\"n/a\",IF(AND(H1878<1,I1852=0),0,\nIF(I1852=0,H1878-1,\nIF(H1878<1,I1853,\n(((H1878-1)*(H1854-(H1854/(H1878))))+((I1852/I$10)*I1853))/(I1854)))))","v":0},{"$f":"IF(I1878=\"n/a\",\"n/a\",IF(AND(I1878<1,J1852=0),0,\nIF(J1852=0,I1878-1,\nIF(I1878<1,J1853,\n(((I1878-1)*(I1854-(I1854/(I1878))))+((J1852/J$10)*J1853))/(J1854)))))","v":0},{"$f":"IF(J1878=\"n/a\",\"n/a\",IF(AND(J1878<1,K1852=0),0,\nIF(K1852=0,J1878-1,\nIF(J1878<1,K1853,\n(((J1878-1)*(J1854-(J1854/(J1878))))+((K1852/K$10)*K1853))/(K1854)))))","v":0},{"$f":"IF(K1878=\"n/a\",\"n/a\",IF(AND(K1878<1,L1852=0),0,\nIF(L1852=0,K1878-1,\nIF(K1878<1,L1853,\n(((K1878-1)*(K1854-(K1854/(K1878))))+((L1852/L$10)*L1853))/(L1854)))))","v":0},{"$f":"IF(L1878=\"n/a\",\"n/a\",IF(AND(L1878<1,M1852=0),0,\nIF(M1852=0,L1878-1,\nIF(L1878<1,M1853,\n(((L1878-1)*(L1854-(L1854/(L1878))))+((M1852/M$10)*M1853))/(M1854)))))","v":0},{"$f":"IF(M1878=\"n/a\",\"n/a\",IF(AND(M1878<1,N1852=0),0,\nIF(N1852=0,M1878-1,\nIF(M1878<1,N1853,\n(((M1878-1)*(M1854-(M1854/(M1878))))+((N1852/N$10)*N1853))/(N1854)))))","v":0},{"$f":"IF(N1878=\"n/a\",\"n/a\",IF(AND(N1878<1,O1852=0),0,\nIF(O1852=0,N1878-1,\nIF(N1878<1,O1853,\n(((N1878-1)*(N1854-(N1854/(N1878))))+((O1852/O$10)*O1853))/(O1854)))))","v":0},{"$f":"IF(O1878=\"n/a\",\"n/a\",IF(AND(O1878<1,P1852=0),0,\nIF(P1852=0,O1878-1,\nIF(O1878<1,P1853,\n(((O1878-1)*(O1854-(O1854/(O1878))))+((P1852/P$10)*P1853))/(P1854)))))","v":0},{"$f":"IF(P1878=\"n/a\",\"n/a\",IF(AND(P1878<1,Q1852=0),0,\nIF(Q1852=0,P1878-1,\nIF(P1878<1,Q1853,\n(((P1878-1)*(P1854-(P1854/(P1878))))+((Q1852/Q$10)*Q1853))/(Q1854)))))","v":0},{"$f":"IF(Q1878=\"n/a\",\"n/a\",IF(AND(Q1878<1,R1852=0),0,\nIF(R1852=0,Q1878-1,\nIF(Q1878<1,R1853,\n(((Q1878-1)*(Q1854-(Q1854/(Q1878))))+((R1852/R$10)*R1853))/(R1854)))))","v":0},{"$f":"IF(R1878=\"n/a\",\"n/a\",IF(AND(R1878<1,S1852=0),0,\nIF(S1852=0,R1878-1,\nIF(R1878<1,S1853,\n(((R1878-1)*(R1854-(R1854/(R1878))))+((S1852/S$10)*S1853))/(S1854)))))","v":0},{"$f":"IF(S1878=\"n/a\",\"n/a\",IF(AND(S1878<1,T1852=0),0,\nIF(T1852=0,S1878-1,\nIF(S1878<1,T1853,\n(((S1878-1)*(S1854-(S1854/(S1878))))+((T1852/T$10)*T1853))/(T1854)))))","v":0},{"$f":"IF(T1878=\"n/a\",\"n/a\",IF(AND(T1878<1,U1852=0),0,\nIF(U1852=0,T1878-1,\nIF(T1878<1,U1853,\n(((T1878-1)*(T1854-(T1854/(T1878))))+((U1852/U$10)*U1853))/(U1854)))))","v":0},{"$f":"IF(U1878=\"n/a\",\"n/a\",IF(AND(U1878<1,V1852=0),0,\nIF(V1852=0,U1878-1,\nIF(U1878<1,V1853,\n(((U1878-1)*(U1854-(U1854/(U1878))))+((V1852/V$10)*V1853))/(V1854)))))","v":0},{"$f":"IF(V1878=\"n/a\",\"n/a\",IF(AND(V1878<1,W1852=0),0,\nIF(W1852=0,V1878-1,\nIF(V1878<1,W1853,\n(((V1878-1)*(V1854-(V1854/(V1878))))+((W1852/W$10)*W1853))/(W1854)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C1879,(-$A1855-ROWS(C1851:C1878)),0)","v":"n/a"},{"$f":"IF(C1879=\"n/a\",\"n/a\",MAX(0,C1879-1))","v":"n/a"},{"$f":"IF(D1879=\"n/a\",\"n/a\",MAX(0,D1879-1))","v":"n/a"},{"$f":"IF(E1879=\"n/a\",\"n/a\",MAX(0,E1879-1))","v":"n/a"},{"$f":"IF(F1879=\"n/a\",\"n/a\",MAX(0,F1879-1))","v":"n/a"},{"$f":"IF(G1879=\"n/a\",\"n/a\",MAX(0,G1879-1))","v":"n/a"},{"$f":"IF(H1879=\"n/a\",\"n/a\",MAX(0,H1879-1))","v":"n/a"},{"$f":"IF(I1879=\"n/a\",\"n/a\",MAX(0,I1879-1))","v":"n/a"},{"$f":"IF(J1879=\"n/a\",\"n/a\",MAX(0,J1879-1))","v":"n/a"},{"$f":"IF(K1879=\"n/a\",\"n/a\",MAX(0,K1879-1))","v":"n/a"},{"$f":"IF(L1879=\"n/a\",\"n/a\",MAX(0,L1879-1))","v":"n/a"},{"$f":"IF(M1879=\"n/a\",\"n/a\",MAX(0,M1879-1))","v":"n/a"},{"$f":"IF(N1879=\"n/a\",\"n/a\",MAX(0,N1879-1))","v":"n/a"},{"$f":"IF(O1879=\"n/a\",\"n/a\",MAX(0,O1879-1))","v":"n/a"},{"$f":"IF(P1879=\"n/a\",\"n/a\",MAX(0,P1879-1))","v":"n/a"},{"$f":"IF(Q1879=\"n/a\",\"n/a\",MAX(0,Q1879-1))","v":"n/a"},{"$f":"IF(R1879=\"n/a\",\"n/a\",MAX(0,R1879-1))","v":"n/a"},{"$f":"IF(S1879=\"n/a\",\"n/a\",MAX(0,S1879-1))","v":"n/a"},{"$f":"IF(T1879=\"n/a\",\"n/a\",MAX(0,T1879-1))","v":"n/a"},{"$f":"IF(U1879=\"n/a\",\"n/a\",MAX(0,U1879-1))","v":"n/a"},{"$f":"IF(V1879=\"n/a\",\"n/a\",MAX(0,V1879-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1856)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1880,(-$A1856-ROWS(D1852:D1879)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1881,(-$A1857-ROWS(E1853:E1880)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1882,(-$A1858-ROWS(F1854:F1881)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1883,(-$A1859-ROWS(G1855:G1882)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1884,(-$A1860-ROWS(H1856:H1883)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1885,(-$A1861-ROWS(I1857:I1884)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1886,(-$A1862-ROWS(J1858:J1885)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1887,(-$A1863-ROWS(K1859:K1886)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1888,(-$A1864-ROWS(L1860:L1887)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1889,(-$A1865-ROWS(M1861:M1888)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1890,(-$A1866-ROWS(N1862:N1889)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1891,(-$A1867-ROWS(O1863:O1890)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1892,(-$A1868-ROWS(P1864:P1891)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1893,(-$A1869-ROWS(Q1865:Q1892)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1894,(-$A1870-ROWS(R1866:R1893)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1895,(-$A1871-ROWS(S1867:S1894)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1896,(-$A1872-ROWS(T1868:T1895)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1897,(-$A1873-ROWS(U1869:U1896)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1898,(-$A1874-ROWS(V1870:V1897)),0)","v":0},{"$f":"IF(V1898=\"n/a\",\"n/a\",MAX(0,V1898-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1899,(-$A1875-ROWS(W1871:W1898)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1851<>\"n/a\",C1851<>\"n/a\"),IF(SUM(C1854:C1876)=0,0,IF((SUMPRODUCT(C1854:C1876,C1878:C1900)/SUM(C1854:C1876))<0,1,(SUMPRODUCT(C1854:C1876,C1878:C1900)/SUM(C1854:C1876)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1851<>\"n/a\",D1851<>\"n/a\"),IF(SUM(D1854:D1876)=0,0,IF((SUMPRODUCT(D1854:D1876,D1878:D1900)/SUM(D1854:D1876))<0,1,(SUMPRODUCT(D1854:D1876,D1878:D1900)/SUM(D1854:D1876)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 36",{"$f":"VLOOKUP($A1903,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Emergency Network Spares"}]
[{"$f":"VALUE(REPLACE(A1903,1,12,\"\"))","v":36},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1904,0)","v":2.5444351535534948},{"$f":"OFFSET('RFM input'!H$60,$A1904,0)-OFFSET('RFM input'!H$114,$A1904,0)-OFFSET('RFM input'!H$168,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A1904,0)-OFFSET('RFM input'!I$114,$A1904,0)-OFFSET('RFM input'!I$168,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A1904,0)-OFFSET('RFM input'!J$114,$A1904,0)-OFFSET('RFM input'!J$168,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1904,0)-OFFSET('RFM input'!K$114,$A1904,0)-OFFSET('RFM input'!K$168,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1904,0)-OFFSET('RFM input'!L$114,$A1904,0)-OFFSET('RFM input'!L$168,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1904,0)-OFFSET('RFM input'!M$114,$A1904,0)-OFFSET('RFM input'!M$168,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1904,0)-OFFSET('RFM input'!N$114,$A1904,0)-OFFSET('RFM input'!N$168,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1904,0)-OFFSET('RFM input'!O$114,$A1904,0)-OFFSET('RFM input'!O$168,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1904,0)-OFFSET('RFM input'!P$114,$A1904,0)-OFFSET('RFM input'!P$168,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1904,0)-OFFSET('RFM input'!Q$114,$A1904,0)-OFFSET('RFM input'!Q$168,$A1904,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1904,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1904,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1904,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1904,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1904,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1904,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1904,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1904,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1904,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1904,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1904,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1904,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1904,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1904,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1904,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1904,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1904,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1904,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1904,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1904,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1904,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D1932=\"n/a\",0,IF(AND(D1906=0,C1908=0),0,\nIF(AND(D1906<>0,C1908=0),(D1906/D$10),\nIF(AND(D1907<>0,C1908<>0),(C1908-(C1908/C1932))+(D1906/D$10),\nIF(C1932<1,0,(C1908-(C1908/C1932)))))))","v":0},{"$f":"IF(E1932=\"n/a\",0,IF(AND(E1906=0,D1908=0),0,\nIF(AND(E1906<>0,D1908=0),(E1906/E$10),\nIF(AND(E1907<>0,D1908<>0),(D1908-(D1908/D1932))+(E1906/E$10),\nIF(D1932<1,0,(D1908-(D1908/D1932)))))))","v":0},{"$f":"IF(F1932=\"n/a\",0,IF(AND(F1906=0,E1908=0),0,\nIF(AND(F1906<>0,E1908=0),(F1906/F$10),\nIF(AND(F1907<>0,E1908<>0),(E1908-(E1908/E1932))+(F1906/F$10),\nIF(E1932<1,0,(E1908-(E1908/E1932)))))))","v":0},{"$f":"IF(G1932=\"n/a\",0,IF(AND(G1906=0,F1908=0),0,\nIF(AND(G1906<>0,F1908=0),(G1906/G$10),\nIF(AND(G1907<>0,F1908<>0),(F1908-(F1908/F1932))+(G1906/G$10),\nIF(F1932<1,0,(F1908-(F1908/F1932)))))))","v":0},{"$f":"IF(H1932=\"n/a\",0,IF(AND(H1906=0,G1908=0),0,\nIF(AND(H1906<>0,G1908=0),(H1906/H$10),\nIF(AND(H1907<>0,G1908<>0),(G1908-(G1908/G1932))+(H1906/H$10),\nIF(G1932<1,0,(G1908-(G1908/G1932)))))))","v":0},{"$f":"IF(I1932=\"n/a\",0,IF(AND(I1906=0,H1908=0),0,\nIF(AND(I1906<>0,H1908=0),(I1906/I$10),\nIF(AND(I1907<>0,H1908<>0),(H1908-(H1908/H1932))+(I1906/I$10),\nIF(H1932<1,0,(H1908-(H1908/H1932)))))))","v":0},{"$f":"IF(J1932=\"n/a\",0,IF(AND(J1906=0,I1908=0),0,\nIF(AND(J1906<>0,I1908=0),(J1906/J$10),\nIF(AND(J1907<>0,I1908<>0),(I1908-(I1908/I1932))+(J1906/J$10),\nIF(I1932<1,0,(I1908-(I1908/I1932)))))))","v":0},{"$f":"IF(K1932=\"n/a\",0,IF(AND(K1906=0,J1908=0),0,\nIF(AND(K1906<>0,J1908=0),(K1906/K$10),\nIF(AND(K1907<>0,J1908<>0),(J1908-(J1908/J1932))+(K1906/K$10),\nIF(J1932<1,0,(J1908-(J1908/J1932)))))))","v":0},{"$f":"IF(L1932=\"n/a\",0,IF(AND(L1906=0,K1908=0),0,\nIF(AND(L1906<>0,K1908=0),(L1906/L$10),\nIF(AND(L1907<>0,K1908<>0),(K1908-(K1908/K1932))+(L1906/L$10),\nIF(K1932<1,0,(K1908-(K1908/K1932)))))))","v":0},{"$f":"IF(M1932=\"n/a\",0,IF(AND(M1906=0,L1908=0),0,\nIF(AND(M1906<>0,L1908=0),(M1906/M$10),\nIF(AND(M1907<>0,L1908<>0),(L1908-(L1908/L1932))+(M1906/M$10),\nIF(L1932<1,0,(L1908-(L1908/L1932)))))))","v":0},{"$f":"IF(N1932=\"n/a\",0,IF(AND(N1906=0,M1908=0),0,\nIF(AND(N1906<>0,M1908=0),(N1906/N$10),\nIF(AND(N1907<>0,M1908<>0),(M1908-(M1908/M1932))+(N1906/N$10),\nIF(M1932<1,0,(M1908-(M1908/M1932)))))))","v":0},{"$f":"IF(O1932=\"n/a\",0,IF(AND(O1906=0,N1908=0),0,\nIF(AND(O1906<>0,N1908=0),(O1906/O$10),\nIF(AND(O1907<>0,N1908<>0),(N1908-(N1908/N1932))+(O1906/O$10),\nIF(N1932<1,0,(N1908-(N1908/N1932)))))))","v":0},{"$f":"IF(P1932=\"n/a\",0,IF(AND(P1906=0,O1908=0),0,\nIF(AND(P1906<>0,O1908=0),(P1906/P$10),\nIF(AND(P1907<>0,O1908<>0),(O1908-(O1908/O1932))+(P1906/P$10),\nIF(O1932<1,0,(O1908-(O1908/O1932)))))))","v":0},{"$f":"IF(Q1932=\"n/a\",0,IF(AND(Q1906=0,P1908=0),0,\nIF(AND(Q1906<>0,P1908=0),(Q1906/Q$10),\nIF(AND(Q1907<>0,P1908<>0),(P1908-(P1908/P1932))+(Q1906/Q$10),\nIF(P1932<1,0,(P1908-(P1908/P1932)))))))","v":0},{"$f":"IF(R1932=\"n/a\",0,IF(AND(R1906=0,Q1908=0),0,\nIF(AND(R1906<>0,Q1908=0),(R1906/R$10),\nIF(AND(R1907<>0,Q1908<>0),(Q1908-(Q1908/Q1932))+(R1906/R$10),\nIF(Q1932<1,0,(Q1908-(Q1908/Q1932)))))))","v":0},{"$f":"IF(S1932=\"n/a\",0,IF(AND(S1906=0,R1908=0),0,\nIF(AND(S1906<>0,R1908=0),(S1906/S$10),\nIF(AND(S1907<>0,R1908<>0),(R1908-(R1908/R1932))+(S1906/S$10),\nIF(R1932<1,0,(R1908-(R1908/R1932)))))))","v":0},{"$f":"IF(T1932=\"n/a\",0,IF(AND(T1906=0,S1908=0),0,\nIF(AND(T1906<>0,S1908=0),(T1906/T$10),\nIF(AND(T1907<>0,S1908<>0),(S1908-(S1908/S1932))+(T1906/T$10),\nIF(S1932<1,0,(S1908-(S1908/S1932)))))))","v":0},{"$f":"IF(U1932=\"n/a\",0,IF(AND(U1906=0,T1908=0),0,\nIF(AND(U1906<>0,T1908=0),(U1906/U$10),\nIF(AND(U1907<>0,T1908<>0),(T1908-(T1908/T1932))+(U1906/U$10),\nIF(T1932<1,0,(T1908-(T1908/T1932)))))))","v":0},{"$f":"IF(V1932=\"n/a\",0,IF(AND(V1906=0,U1908=0),0,\nIF(AND(V1906<>0,U1908=0),(V1906/V$10),\nIF(AND(V1907<>0,U1908<>0),(U1908-(U1908/U1932))+(V1906/V$10),\nIF(U1932<1,0,(U1908-(U1908/U1932)))))))","v":0},{"$f":"IF(W1932=\"n/a\",0,IF(AND(W1906=0,V1908=0),0,\nIF(AND(W1906<>0,V1908=0),(W1906/W$10),\nIF(AND(W1907<>0,V1908<>0),(V1908-(V1908/V1932))+(W1906/W$10),\nIF(V1932<1,0,(V1908-(V1908/V1932)))))))","v":0}]
[{"$f":"A1908+1","v":0},"Depreciated starting RAB",{"$f":"C1904/C$10","v":2.5444351535534948},{"$f":"IF(C1933=\"n/a\",C1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,C1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,C1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948},{"$f":"IF(D1933=\"n/a\",D1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,D1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,D1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948},{"$f":"IF(E1933=\"n/a\",E1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,E1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,E1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948},{"$f":"IF(F1933=\"n/a\",F1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,F1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,F1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948},{"$f":"IF(G1933=\"n/a\",G1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,G1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,G1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948},{"$f":"IF(H1933=\"n/a\",H1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,H1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,H1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948},{"$f":"IF(I1933=\"n/a\",I1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,I1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,I1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948},{"$f":"IF(J1933=\"n/a\",J1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,J1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,J1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948},{"$f":"IF(K1933=\"n/a\",K1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,K1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,K1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948},{"$f":"IF(L1933=\"n/a\",L1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,L1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,L1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948},{"$f":"IF(M1933=\"n/a\",M1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,M1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,M1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948},{"$f":"IF(N1933=\"n/a\",N1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,N1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,N1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948},{"$f":"IF(O1933=\"n/a\",O1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,O1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,O1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948},{"$f":"IF(P1933=\"n/a\",P1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,P1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,P1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948},{"$f":"IF(Q1933=\"n/a\",Q1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,Q1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,Q1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948},{"$f":"IF(R1933=\"n/a\",R1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,R1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,R1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948},{"$f":"IF(S1933=\"n/a\",S1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,S1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,S1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948},{"$f":"IF(T1933=\"n/a\",T1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,T1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,T1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948},{"$f":"IF(U1933=\"n/a\",U1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,U1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,U1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948},{"$f":"IF(V1933=\"n/a\",V1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,V1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,V1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":2.5444351535534948}]
[{"$f":"A1909+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1910)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D1910,-($A1910+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1934=\"n/a\",D1910,IFERROR(IF((OFFSET($C1910,0,$A1910))<0,\nMIN(0,D1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910)))),\nMAX(0,D1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E1911,-($A1911+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1935=\"n/a\",E1911,IFERROR(IF((OFFSET($C1911,0,$A1911))<0,\nMIN(0,E1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911)))),\nMAX(0,E1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F1912,-($A1912+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1936=\"n/a\",F1912,IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,F1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912)))),\nMAX(0,F1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G1913,-($A1913+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1937=\"n/a\",G1913,IFERROR(IF((OFFSET($C1913,0,$A1913))<0,\nMIN(0,G1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913)))),\nMAX(0,G1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H1914,-($A1914+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1938=\"n/a\",H1914,IFERROR(IF((OFFSET($C1914,0,$A1914))<0,\nMIN(0,H1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914)))),\nMAX(0,H1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I1915,-($A1915+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1939=\"n/a\",I1915,IFERROR(IF((OFFSET($C1915,0,$A1915))<0,\nMIN(0,I1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915)))),\nMAX(0,I1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1916,-($A1916+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1940=\"n/a\",J1916,IFERROR(IF((OFFSET($C1916,0,$A1916))<0,\nMIN(0,J1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916)))),\nMAX(0,J1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1917,-($A1917+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1941=\"n/a\",K1917,IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,K1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917)))),\nMAX(0,K1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1918,-($A1918+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1942=\"n/a\",L1918,IFERROR(IF((OFFSET($C1918,0,$A1918))<0,\nMIN(0,L1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918)))),\nMAX(0,L1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1919,-($A1919+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1943=\"n/a\",M1919,IFERROR(IF((OFFSET($C1919,0,$A1919))<0,\nMIN(0,M1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919)))),\nMAX(0,M1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1920,-($A1920+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1944=\"n/a\",N1920,IFERROR(IF((OFFSET($C1920,0,$A1920))<0,\nMIN(0,N1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920)))),\nMAX(0,N1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1921,-($A1921+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1945=\"n/a\",O1921,IFERROR(IF((OFFSET($C1921,0,$A1921))<0,\nMIN(0,O1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921)))),\nMAX(0,O1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1922,-($A1922+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1946=\"n/a\",P1922,IFERROR(IF((OFFSET($C1922,0,$A1922))<0,\nMIN(0,P1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922)))),\nMAX(0,P1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1923,-($A1923+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1947=\"n/a\",Q1923,IFERROR(IF((OFFSET($C1923,0,$A1923))<0,\nMIN(0,Q1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923)))),\nMAX(0,Q1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1924,-($A1924+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1948=\"n/a\",R1924,IFERROR(IF((OFFSET($C1924,0,$A1924))<0,\nMIN(0,R1924-(OFFSET($C1924,0,$A1924)/(OFFSET($C1919,-$A1923,$A1924)))),\nMAX(0,R1924-(OFFSET($C1924,0,$A1924)/(OFFSET($C1919,-$A1923,$A1924))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1925,-($A1925+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1949=\"n/a\",S1925,IFERROR(IF((OFFSET($C1925,0,$A1925))<0,\nMIN(0,S1925-(OFFSET($C1925,0,$A1925)/(OFFSET($C1920,-$A1924,$A1925)))),\nMAX(0,S1925-(OFFSET($C1925,0,$A1925)/(OFFSET($C1920,-$A1924,$A1925))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1926,-($A1926+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1950=\"n/a\",T1926,IFERROR(IF((OFFSET($C1926,0,$A1926))<0,\nMIN(0,T1926-(OFFSET($C1926,0,$A1926)/(OFFSET($C1921,-$A1925,$A1926)))),\nMAX(0,T1926-(OFFSET($C1926,0,$A1926)/(OFFSET($C1921,-$A1925,$A1926))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1927,-($A1927+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1951=\"n/a\",U1927,IFERROR(IF((OFFSET($C1927,0,$A1927))<0,\nMIN(0,U1927-(OFFSET($C1927,0,$A1927)/(OFFSET($C1922,-$A1926,$A1927)))),\nMAX(0,U1927-(OFFSET($C1927,0,$A1927)/(OFFSET($C1922,-$A1926,$A1927))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1928,-($A1928+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1952=\"n/a\",V1928,IFERROR(IF((OFFSET($C1928,0,$A1928))<0,\nMIN(0,V1928-(OFFSET($C1928,0,$A1928)/(OFFSET($C1923,-$A1927,$A1928)))),\nMAX(0,V1928-(OFFSET($C1928,0,$A1928)/(OFFSET($C1923,-$A1927,$A1928))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1929)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1929,-($A1929+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1932=\"n/a\",\"n/a\",IF(AND(C1932<1,D1906=0),0,\nIF(D1906=0,C1932-1,\nIF(C1932<1,D1907,\n(((C1932-1)*(C1908-(C1908/(C1932))))+((D1906/D$10)*D1907))/(D1908)))))","v":0},{"$f":"IF(D1932=\"n/a\",\"n/a\",IF(AND(D1932<1,E1906=0),0,\nIF(E1906=0,D1932-1,\nIF(D1932<1,E1907,\n(((D1932-1)*(D1908-(D1908/(D1932))))+((E1906/E$10)*E1907))/(E1908)))))","v":0},{"$f":"IF(E1932=\"n/a\",\"n/a\",IF(AND(E1932<1,F1906=0),0,\nIF(F1906=0,E1932-1,\nIF(E1932<1,F1907,\n(((E1932-1)*(E1908-(E1908/(E1932))))+((F1906/F$10)*F1907))/(F1908)))))","v":0},{"$f":"IF(F1932=\"n/a\",\"n/a\",IF(AND(F1932<1,G1906=0),0,\nIF(G1906=0,F1932-1,\nIF(F1932<1,G1907,\n(((F1932-1)*(F1908-(F1908/(F1932))))+((G1906/G$10)*G1907))/(G1908)))))","v":0},{"$f":"IF(G1932=\"n/a\",\"n/a\",IF(AND(G1932<1,H1906=0),0,\nIF(H1906=0,G1932-1,\nIF(G1932<1,H1907,\n(((G1932-1)*(G1908-(G1908/(G1932))))+((H1906/H$10)*H1907))/(H1908)))))","v":0},{"$f":"IF(H1932=\"n/a\",\"n/a\",IF(AND(H1932<1,I1906=0),0,\nIF(I1906=0,H1932-1,\nIF(H1932<1,I1907,\n(((H1932-1)*(H1908-(H1908/(H1932))))+((I1906/I$10)*I1907))/(I1908)))))","v":0},{"$f":"IF(I1932=\"n/a\",\"n/a\",IF(AND(I1932<1,J1906=0),0,\nIF(J1906=0,I1932-1,\nIF(I1932<1,J1907,\n(((I1932-1)*(I1908-(I1908/(I1932))))+((J1906/J$10)*J1907))/(J1908)))))","v":0},{"$f":"IF(J1932=\"n/a\",\"n/a\",IF(AND(J1932<1,K1906=0),0,\nIF(K1906=0,J1932-1,\nIF(J1932<1,K1907,\n(((J1932-1)*(J1908-(J1908/(J1932))))+((K1906/K$10)*K1907))/(K1908)))))","v":0},{"$f":"IF(K1932=\"n/a\",\"n/a\",IF(AND(K1932<1,L1906=0),0,\nIF(L1906=0,K1932-1,\nIF(K1932<1,L1907,\n(((K1932-1)*(K1908-(K1908/(K1932))))+((L1906/L$10)*L1907))/(L1908)))))","v":0},{"$f":"IF(L1932=\"n/a\",\"n/a\",IF(AND(L1932<1,M1906=0),0,\nIF(M1906=0,L1932-1,\nIF(L1932<1,M1907,\n(((L1932-1)*(L1908-(L1908/(L1932))))+((M1906/M$10)*M1907))/(M1908)))))","v":0},{"$f":"IF(M1932=\"n/a\",\"n/a\",IF(AND(M1932<1,N1906=0),0,\nIF(N1906=0,M1932-1,\nIF(M1932<1,N1907,\n(((M1932-1)*(M1908-(M1908/(M1932))))+((N1906/N$10)*N1907))/(N1908)))))","v":0},{"$f":"IF(N1932=\"n/a\",\"n/a\",IF(AND(N1932<1,O1906=0),0,\nIF(O1906=0,N1932-1,\nIF(N1932<1,O1907,\n(((N1932-1)*(N1908-(N1908/(N1932))))+((O1906/O$10)*O1907))/(O1908)))))","v":0},{"$f":"IF(O1932=\"n/a\",\"n/a\",IF(AND(O1932<1,P1906=0),0,\nIF(P1906=0,O1932-1,\nIF(O1932<1,P1907,\n(((O1932-1)*(O1908-(O1908/(O1932))))+((P1906/P$10)*P1907))/(P1908)))))","v":0},{"$f":"IF(P1932=\"n/a\",\"n/a\",IF(AND(P1932<1,Q1906=0),0,\nIF(Q1906=0,P1932-1,\nIF(P1932<1,Q1907,\n(((P1932-1)*(P1908-(P1908/(P1932))))+((Q1906/Q$10)*Q1907))/(Q1908)))))","v":0},{"$f":"IF(Q1932=\"n/a\",\"n/a\",IF(AND(Q1932<1,R1906=0),0,\nIF(R1906=0,Q1932-1,\nIF(Q1932<1,R1907,\n(((Q1932-1)*(Q1908-(Q1908/(Q1932))))+((R1906/R$10)*R1907))/(R1908)))))","v":0},{"$f":"IF(R1932=\"n/a\",\"n/a\",IF(AND(R1932<1,S1906=0),0,\nIF(S1906=0,R1932-1,\nIF(R1932<1,S1907,\n(((R1932-1)*(R1908-(R1908/(R1932))))+((S1906/S$10)*S1907))/(S1908)))))","v":0},{"$f":"IF(S1932=\"n/a\",\"n/a\",IF(AND(S1932<1,T1906=0),0,\nIF(T1906=0,S1932-1,\nIF(S1932<1,T1907,\n(((S1932-1)*(S1908-(S1908/(S1932))))+((T1906/T$10)*T1907))/(T1908)))))","v":0},{"$f":"IF(T1932=\"n/a\",\"n/a\",IF(AND(T1932<1,U1906=0),0,\nIF(U1906=0,T1932-1,\nIF(T1932<1,U1907,\n(((T1932-1)*(T1908-(T1908/(T1932))))+((U1906/U$10)*U1907))/(U1908)))))","v":0},{"$f":"IF(U1932=\"n/a\",\"n/a\",IF(AND(U1932<1,V1906=0),0,\nIF(V1906=0,U1932-1,\nIF(U1932<1,V1907,\n(((U1932-1)*(U1908-(U1908/(U1932))))+((V1906/V$10)*V1907))/(V1908)))))","v":0},{"$f":"IF(V1932=\"n/a\",\"n/a\",IF(AND(V1932<1,W1906=0),0,\nIF(W1906=0,V1932-1,\nIF(V1932<1,W1907,\n(((V1932-1)*(V1908-(V1908/(V1932))))+((W1906/W$10)*W1907))/(W1908)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C1933,(-$A1909-ROWS(C1905:C1932)),0)","v":"n/a"},{"$f":"IF(C1933=\"n/a\",\"n/a\",MAX(0,C1933-1))","v":"n/a"},{"$f":"IF(D1933=\"n/a\",\"n/a\",MAX(0,D1933-1))","v":"n/a"},{"$f":"IF(E1933=\"n/a\",\"n/a\",MAX(0,E1933-1))","v":"n/a"},{"$f":"IF(F1933=\"n/a\",\"n/a\",MAX(0,F1933-1))","v":"n/a"},{"$f":"IF(G1933=\"n/a\",\"n/a\",MAX(0,G1933-1))","v":"n/a"},{"$f":"IF(H1933=\"n/a\",\"n/a\",MAX(0,H1933-1))","v":"n/a"},{"$f":"IF(I1933=\"n/a\",\"n/a\",MAX(0,I1933-1))","v":"n/a"},{"$f":"IF(J1933=\"n/a\",\"n/a\",MAX(0,J1933-1))","v":"n/a"},{"$f":"IF(K1933=\"n/a\",\"n/a\",MAX(0,K1933-1))","v":"n/a"},{"$f":"IF(L1933=\"n/a\",\"n/a\",MAX(0,L1933-1))","v":"n/a"},{"$f":"IF(M1933=\"n/a\",\"n/a\",MAX(0,M1933-1))","v":"n/a"},{"$f":"IF(N1933=\"n/a\",\"n/a\",MAX(0,N1933-1))","v":"n/a"},{"$f":"IF(O1933=\"n/a\",\"n/a\",MAX(0,O1933-1))","v":"n/a"},{"$f":"IF(P1933=\"n/a\",\"n/a\",MAX(0,P1933-1))","v":"n/a"},{"$f":"IF(Q1933=\"n/a\",\"n/a\",MAX(0,Q1933-1))","v":"n/a"},{"$f":"IF(R1933=\"n/a\",\"n/a\",MAX(0,R1933-1))","v":"n/a"},{"$f":"IF(S1933=\"n/a\",\"n/a\",MAX(0,S1933-1))","v":"n/a"},{"$f":"IF(T1933=\"n/a\",\"n/a\",MAX(0,T1933-1))","v":"n/a"},{"$f":"IF(U1933=\"n/a\",\"n/a\",MAX(0,U1933-1))","v":"n/a"},{"$f":"IF(V1933=\"n/a\",\"n/a\",MAX(0,V1933-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1910)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1934,(-$A1910-ROWS(D1906:D1933)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1935,(-$A1911-ROWS(E1907:E1934)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1936,(-$A1912-ROWS(F1908:F1935)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1937,(-$A1913-ROWS(G1909:G1936)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1938,(-$A1914-ROWS(H1910:H1937)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1939,(-$A1915-ROWS(I1911:I1938)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1940,(-$A1916-ROWS(J1912:J1939)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1941,(-$A1917-ROWS(K1913:K1940)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1942,(-$A1918-ROWS(L1914:L1941)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1943,(-$A1919-ROWS(M1915:M1942)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1944,(-$A1920-ROWS(N1916:N1943)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1945,(-$A1921-ROWS(O1917:O1944)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1946,(-$A1922-ROWS(P1918:P1945)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1947,(-$A1923-ROWS(Q1919:Q1946)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1948,(-$A1924-ROWS(R1920:R1947)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1949,(-$A1925-ROWS(S1921:S1948)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1950,(-$A1926-ROWS(T1922:T1949)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1951,(-$A1927-ROWS(U1923:U1950)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1952,(-$A1928-ROWS(V1924:V1951)),0)","v":0},{"$f":"IF(V1952=\"n/a\",\"n/a\",MAX(0,V1952-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1953,(-$A1929-ROWS(W1925:W1952)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1905<>\"n/a\",C1905<>\"n/a\"),IF(SUM(C1908:C1930)=0,0,IF((SUMPRODUCT(C1908:C1930,C1932:C1954)/SUM(C1908:C1930))<0,1,(SUMPRODUCT(C1908:C1930,C1932:C1954)/SUM(C1908:C1930)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1905<>\"n/a\",D1905<>\"n/a\"),IF(SUM(D1908:D1930)=0,0,IF((SUMPRODUCT(D1908:D1930,D1932:D1954)/SUM(D1908:D1930))<0,1,(SUMPRODUCT(D1908:D1930,D1932:D1954)/SUM(D1908:D1930)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 37",{"$f":"VLOOKUP($A1957,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Motor Vehicles"}]
[{"$f":"VALUE(REPLACE(A1957,1,12,\"\"))","v":37},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A1958,0)","v":-2.9104215017315895},{"$f":"OFFSET('RFM input'!H$60,$A1958,0)-OFFSET('RFM input'!H$114,$A1958,0)-OFFSET('RFM input'!H$168,$A1958,0)","v":1.7441244053138716},{"$f":"OFFSET('RFM input'!I$60,$A1958,0)-OFFSET('RFM input'!I$114,$A1958,0)-OFFSET('RFM input'!I$168,$A1958,0)","v":1.7920788484576233},{"$f":"OFFSET('RFM input'!J$60,$A1958,0)-OFFSET('RFM input'!J$114,$A1958,0)-OFFSET('RFM input'!J$168,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1958,0)-OFFSET('RFM input'!K$114,$A1958,0)-OFFSET('RFM input'!K$168,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1958,0)-OFFSET('RFM input'!L$114,$A1958,0)-OFFSET('RFM input'!L$168,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1958,0)-OFFSET('RFM input'!M$114,$A1958,0)-OFFSET('RFM input'!M$168,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1958,0)-OFFSET('RFM input'!N$114,$A1958,0)-OFFSET('RFM input'!N$168,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1958,0)-OFFSET('RFM input'!O$114,$A1958,0)-OFFSET('RFM input'!O$168,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1958,0)-OFFSET('RFM input'!P$114,$A1958,0)-OFFSET('RFM input'!P$168,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1958,0)-OFFSET('RFM input'!Q$114,$A1958,0)-OFFSET('RFM input'!Q$168,$A1958,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1958,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":6},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":6},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":6},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":6},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":6},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":6},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":6},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":6},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":6},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":6}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1958,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1958,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1958,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1958,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1958,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1958,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1958,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1958,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1958,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A1958,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1958,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1958,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1958,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1958,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1958,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1958,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1958,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1958,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1958,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A1958,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D1986=\"n/a\",0,IF(AND(D1960=0,C1962=0),0,\nIF(AND(D1960<>0,C1962=0),(D1960/D$10),\nIF(AND(D1961<>0,C1962<>0),(C1962-(C1962/C1986))+(D1960/D$10),\nIF(C1986<1,0,(C1962-(C1962/C1986)))))))","v":0},{"$f":"IF(E1986=\"n/a\",0,IF(AND(E1960=0,D1962=0),0,\nIF(AND(E1960<>0,D1962=0),(E1960/E$10),\nIF(AND(E1961<>0,D1962<>0),(D1962-(D1962/D1986))+(E1960/E$10),\nIF(D1986<1,0,(D1962-(D1962/D1986)))))))","v":0},{"$f":"IF(F1986=\"n/a\",0,IF(AND(F1960=0,E1962=0),0,\nIF(AND(F1960<>0,E1962=0),(F1960/F$10),\nIF(AND(F1961<>0,E1962<>0),(E1962-(E1962/E1986))+(F1960/F$10),\nIF(E1986<1,0,(E1962-(E1962/E1986)))))))","v":0},{"$f":"IF(G1986=\"n/a\",0,IF(AND(G1960=0,F1962=0),0,\nIF(AND(G1960<>0,F1962=0),(G1960/G$10),\nIF(AND(G1961<>0,F1962<>0),(F1962-(F1962/F1986))+(G1960/G$10),\nIF(F1986<1,0,(F1962-(F1962/F1986)))))))","v":0},{"$f":"IF(H1986=\"n/a\",0,IF(AND(H1960=0,G1962=0),0,\nIF(AND(H1960<>0,G1962=0),(H1960/H$10),\nIF(AND(H1961<>0,G1962<>0),(G1962-(G1962/G1986))+(H1960/H$10),\nIF(G1986<1,0,(G1962-(G1962/G1986)))))))","v":0},{"$f":"IF(I1986=\"n/a\",0,IF(AND(I1960=0,H1962=0),0,\nIF(AND(I1960<>0,H1962=0),(I1960/I$10),\nIF(AND(I1961<>0,H1962<>0),(H1962-(H1962/H1986))+(I1960/I$10),\nIF(H1986<1,0,(H1962-(H1962/H1986)))))))","v":0},{"$f":"IF(J1986=\"n/a\",0,IF(AND(J1960=0,I1962=0),0,\nIF(AND(J1960<>0,I1962=0),(J1960/J$10),\nIF(AND(J1961<>0,I1962<>0),(I1962-(I1962/I1986))+(J1960/J$10),\nIF(I1986<1,0,(I1962-(I1962/I1986)))))))","v":0},{"$f":"IF(K1986=\"n/a\",0,IF(AND(K1960=0,J1962=0),0,\nIF(AND(K1960<>0,J1962=0),(K1960/K$10),\nIF(AND(K1961<>0,J1962<>0),(J1962-(J1962/J1986))+(K1960/K$10),\nIF(J1986<1,0,(J1962-(J1962/J1986)))))))","v":0},{"$f":"IF(L1986=\"n/a\",0,IF(AND(L1960=0,K1962=0),0,\nIF(AND(L1960<>0,K1962=0),(L1960/L$10),\nIF(AND(L1961<>0,K1962<>0),(K1962-(K1962/K1986))+(L1960/L$10),\nIF(K1986<1,0,(K1962-(K1962/K1986)))))))","v":0},{"$f":"IF(M1986=\"n/a\",0,IF(AND(M1960=0,L1962=0),0,\nIF(AND(M1960<>0,L1962=0),(M1960/M$10),\nIF(AND(M1961<>0,L1962<>0),(L1962-(L1962/L1986))+(M1960/M$10),\nIF(L1986<1,0,(L1962-(L1962/L1986)))))))","v":0},{"$f":"IF(N1986=\"n/a\",0,IF(AND(N1960=0,M1962=0),0,\nIF(AND(N1960<>0,M1962=0),(N1960/N$10),\nIF(AND(N1961<>0,M1962<>0),(M1962-(M1962/M1986))+(N1960/N$10),\nIF(M1986<1,0,(M1962-(M1962/M1986)))))))","v":0},{"$f":"IF(O1986=\"n/a\",0,IF(AND(O1960=0,N1962=0),0,\nIF(AND(O1960<>0,N1962=0),(O1960/O$10),\nIF(AND(O1961<>0,N1962<>0),(N1962-(N1962/N1986))+(O1960/O$10),\nIF(N1986<1,0,(N1962-(N1962/N1986)))))))","v":0},{"$f":"IF(P1986=\"n/a\",0,IF(AND(P1960=0,O1962=0),0,\nIF(AND(P1960<>0,O1962=0),(P1960/P$10),\nIF(AND(P1961<>0,O1962<>0),(O1962-(O1962/O1986))+(P1960/P$10),\nIF(O1986<1,0,(O1962-(O1962/O1986)))))))","v":0},{"$f":"IF(Q1986=\"n/a\",0,IF(AND(Q1960=0,P1962=0),0,\nIF(AND(Q1960<>0,P1962=0),(Q1960/Q$10),\nIF(AND(Q1961<>0,P1962<>0),(P1962-(P1962/P1986))+(Q1960/Q$10),\nIF(P1986<1,0,(P1962-(P1962/P1986)))))))","v":0},{"$f":"IF(R1986=\"n/a\",0,IF(AND(R1960=0,Q1962=0),0,\nIF(AND(R1960<>0,Q1962=0),(R1960/R$10),\nIF(AND(R1961<>0,Q1962<>0),(Q1962-(Q1962/Q1986))+(R1960/R$10),\nIF(Q1986<1,0,(Q1962-(Q1962/Q1986)))))))","v":0},{"$f":"IF(S1986=\"n/a\",0,IF(AND(S1960=0,R1962=0),0,\nIF(AND(S1960<>0,R1962=0),(S1960/S$10),\nIF(AND(S1961<>0,R1962<>0),(R1962-(R1962/R1986))+(S1960/S$10),\nIF(R1986<1,0,(R1962-(R1962/R1986)))))))","v":0},{"$f":"IF(T1986=\"n/a\",0,IF(AND(T1960=0,S1962=0),0,\nIF(AND(T1960<>0,S1962=0),(T1960/T$10),\nIF(AND(T1961<>0,S1962<>0),(S1962-(S1962/S1986))+(T1960/T$10),\nIF(S1986<1,0,(S1962-(S1962/S1986)))))))","v":0},{"$f":"IF(U1986=\"n/a\",0,IF(AND(U1960=0,T1962=0),0,\nIF(AND(U1960<>0,T1962=0),(U1960/U$10),\nIF(AND(U1961<>0,T1962<>0),(T1962-(T1962/T1986))+(U1960/U$10),\nIF(T1986<1,0,(T1962-(T1962/T1986)))))))","v":0},{"$f":"IF(V1986=\"n/a\",0,IF(AND(V1960=0,U1962=0),0,\nIF(AND(V1960<>0,U1962=0),(V1960/V$10),\nIF(AND(V1961<>0,U1962<>0),(U1962-(U1962/U1986))+(V1960/V$10),\nIF(U1986<1,0,(U1962-(U1962/U1986)))))))","v":0},{"$f":"IF(W1986=\"n/a\",0,IF(AND(W1960=0,V1962=0),0,\nIF(AND(W1960<>0,V1962=0),(W1960/W$10),\nIF(AND(W1961<>0,V1962<>0),(V1962-(V1962/V1986))+(W1960/W$10),\nIF(V1986<1,0,(V1962-(V1962/V1986)))))))","v":0}]
[{"$f":"A1962+1","v":0},"Depreciated starting RAB",{"$f":"C1958/C$10","v":-2.9104215017315895},{"$f":"IF(C1987=\"n/a\",C1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,C1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,C1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895},{"$f":"IF(D1987=\"n/a\",D1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,D1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,D1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895},{"$f":"IF(E1987=\"n/a\",E1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,E1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,E1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895},{"$f":"IF(F1987=\"n/a\",F1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,F1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,F1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895},{"$f":"IF(G1987=\"n/a\",G1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,G1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,G1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895},{"$f":"IF(H1987=\"n/a\",H1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,H1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,H1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895},{"$f":"IF(I1987=\"n/a\",I1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,I1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,I1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895},{"$f":"IF(J1987=\"n/a\",J1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,J1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,J1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895},{"$f":"IF(K1987=\"n/a\",K1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,K1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,K1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895},{"$f":"IF(L1987=\"n/a\",L1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,L1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,L1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895},{"$f":"IF(M1987=\"n/a\",M1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,M1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,M1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895},{"$f":"IF(N1987=\"n/a\",N1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,N1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,N1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895},{"$f":"IF(O1987=\"n/a\",O1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,O1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,O1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895},{"$f":"IF(P1987=\"n/a\",P1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,P1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,P1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895},{"$f":"IF(Q1987=\"n/a\",Q1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,Q1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,Q1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895},{"$f":"IF(R1987=\"n/a\",R1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,R1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,R1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895},{"$f":"IF(S1987=\"n/a\",S1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,S1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,S1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895},{"$f":"IF(T1987=\"n/a\",T1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,T1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,T1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895},{"$f":"IF(U1987=\"n/a\",U1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,U1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,U1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895},{"$f":"IF(V1987=\"n/a\",V1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,V1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,V1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":-2.9104215017315895}]
[{"$f":"A1963+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1964)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D1964,-($A1964+5),0)*((1+D$11)^0.5)/D$10)","v":1.7538093479252932},{"$f":"IF(D1988=\"n/a\",D1964,IFERROR(IF((OFFSET($C1964,0,$A1964))<0,\nMIN(0,D1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964)))),\nMAX(0,D1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964))))),0))","v":1.4615077899377442},1.1692062319501955,0.8769046739626466,0.58460311597509773,0.29230155798754887,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E1965,-($A1965+5),0)*((1+E$11)^0.5)/E$10)","v":1.7726851781038271},{"$f":"IF(E1989=\"n/a\",E1965,IFERROR(IF((OFFSET($C1965,0,$A1965))<0,\nMIN(0,E1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965)))),\nMAX(0,E1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965))))),0))","v":1.4772376484198559},1.1817901187358848,0.88634258905191365,0.59089505936794251,0.29544752968397131,1.1102230246251565E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F1966,-($A1966+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1990=\"n/a\",F1966,IFERROR(IF((OFFSET($C1966,0,$A1966))<0,\nMIN(0,F1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966)))),\nMAX(0,F1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G1967,-($A1967+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1991=\"n/a\",G1967,IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,G1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967)))),\nMAX(0,G1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H1968,-($A1968+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1992=\"n/a\",H1968,IFERROR(IF((OFFSET($C1968,0,$A1968))<0,\nMIN(0,H1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968)))),\nMAX(0,H1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I1969,-($A1969+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1993=\"n/a\",I1969,IFERROR(IF((OFFSET($C1969,0,$A1969))<0,\nMIN(0,I1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969)))),\nMAX(0,I1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J1970,-($A1970+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1994=\"n/a\",J1970,IFERROR(IF((OFFSET($C1970,0,$A1970))<0,\nMIN(0,J1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970)))),\nMAX(0,J1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K1971,-($A1971+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1995=\"n/a\",K1971,IFERROR(IF((OFFSET($C1971,0,$A1971))<0,\nMIN(0,K1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971)))),\nMAX(0,K1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L1972,-($A1972+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1996=\"n/a\",L1972,IFERROR(IF((OFFSET($C1972,0,$A1972))<0,\nMIN(0,L1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972)))),\nMAX(0,L1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M1973,-($A1973+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1997=\"n/a\",M1973,IFERROR(IF((OFFSET($C1973,0,$A1973))<0,\nMIN(0,M1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973)))),\nMAX(0,M1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N1974,-($A1974+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1998=\"n/a\",N1974,IFERROR(IF((OFFSET($C1974,0,$A1974))<0,\nMIN(0,N1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974)))),\nMAX(0,N1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O1975,-($A1975+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1999=\"n/a\",O1975,IFERROR(IF((OFFSET($C1975,0,$A1975))<0,\nMIN(0,O1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975)))),\nMAX(0,O1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P1976,-($A1976+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2000=\"n/a\",P1976,IFERROR(IF((OFFSET($C1976,0,$A1976))<0,\nMIN(0,P1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976)))),\nMAX(0,P1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q1977,-($A1977+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2001=\"n/a\",Q1977,IFERROR(IF((OFFSET($C1977,0,$A1977))<0,\nMIN(0,Q1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977)))),\nMAX(0,Q1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R1978,-($A1978+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2002=\"n/a\",R1978,IFERROR(IF((OFFSET($C1978,0,$A1978))<0,\nMIN(0,R1978-(OFFSET($C1978,0,$A1978)/(OFFSET($C1973,-$A1977,$A1978)))),\nMAX(0,R1978-(OFFSET($C1978,0,$A1978)/(OFFSET($C1973,-$A1977,$A1978))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S1979,-($A1979+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2003=\"n/a\",S1979,IFERROR(IF((OFFSET($C1979,0,$A1979))<0,\nMIN(0,S1979-(OFFSET($C1979,0,$A1979)/(OFFSET($C1974,-$A1978,$A1979)))),\nMAX(0,S1979-(OFFSET($C1979,0,$A1979)/(OFFSET($C1974,-$A1978,$A1979))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T1980,-($A1980+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2004=\"n/a\",T1980,IFERROR(IF((OFFSET($C1980,0,$A1980))<0,\nMIN(0,T1980-(OFFSET($C1980,0,$A1980)/(OFFSET($C1975,-$A1979,$A1980)))),\nMAX(0,T1980-(OFFSET($C1980,0,$A1980)/(OFFSET($C1975,-$A1979,$A1980))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U1981,-($A1981+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2005=\"n/a\",U1981,IFERROR(IF((OFFSET($C1981,0,$A1981))<0,\nMIN(0,U1981-(OFFSET($C1981,0,$A1981)/(OFFSET($C1976,-$A1980,$A1981)))),\nMAX(0,U1981-(OFFSET($C1981,0,$A1981)/(OFFSET($C1976,-$A1980,$A1981))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V1982,-($A1982+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2006=\"n/a\",V1982,IFERROR(IF((OFFSET($C1982,0,$A1982))<0,\nMIN(0,V1982-(OFFSET($C1982,0,$A1982)/(OFFSET($C1977,-$A1981,$A1982)))),\nMAX(0,V1982-(OFFSET($C1982,0,$A1982)/(OFFSET($C1977,-$A1981,$A1982))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1983)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W1983,-($A1983+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C1986=\"n/a\",\"n/a\",IF(AND(C1986<1,D1960=0),0,\nIF(D1960=0,C1986-1,\nIF(C1986<1,D1961,\n(((C1986-1)*(C1962-(C1962/(C1986))))+((D1960/D$10)*D1961))/(D1962)))))","v":0},{"$f":"IF(D1986=\"n/a\",\"n/a\",IF(AND(D1986<1,E1960=0),0,\nIF(E1960=0,D1986-1,\nIF(D1986<1,E1961,\n(((D1986-1)*(D1962-(D1962/(D1986))))+((E1960/E$10)*E1961))/(E1962)))))","v":0},{"$f":"IF(E1986=\"n/a\",\"n/a\",IF(AND(E1986<1,F1960=0),0,\nIF(F1960=0,E1986-1,\nIF(E1986<1,F1961,\n(((E1986-1)*(E1962-(E1962/(E1986))))+((F1960/F$10)*F1961))/(F1962)))))","v":0},{"$f":"IF(F1986=\"n/a\",\"n/a\",IF(AND(F1986<1,G1960=0),0,\nIF(G1960=0,F1986-1,\nIF(F1986<1,G1961,\n(((F1986-1)*(F1962-(F1962/(F1986))))+((G1960/G$10)*G1961))/(G1962)))))","v":0},{"$f":"IF(G1986=\"n/a\",\"n/a\",IF(AND(G1986<1,H1960=0),0,\nIF(H1960=0,G1986-1,\nIF(G1986<1,H1961,\n(((G1986-1)*(G1962-(G1962/(G1986))))+((H1960/H$10)*H1961))/(H1962)))))","v":0},{"$f":"IF(H1986=\"n/a\",\"n/a\",IF(AND(H1986<1,I1960=0),0,\nIF(I1960=0,H1986-1,\nIF(H1986<1,I1961,\n(((H1986-1)*(H1962-(H1962/(H1986))))+((I1960/I$10)*I1961))/(I1962)))))","v":0},{"$f":"IF(I1986=\"n/a\",\"n/a\",IF(AND(I1986<1,J1960=0),0,\nIF(J1960=0,I1986-1,\nIF(I1986<1,J1961,\n(((I1986-1)*(I1962-(I1962/(I1986))))+((J1960/J$10)*J1961))/(J1962)))))","v":0},{"$f":"IF(J1986=\"n/a\",\"n/a\",IF(AND(J1986<1,K1960=0),0,\nIF(K1960=0,J1986-1,\nIF(J1986<1,K1961,\n(((J1986-1)*(J1962-(J1962/(J1986))))+((K1960/K$10)*K1961))/(K1962)))))","v":0},{"$f":"IF(K1986=\"n/a\",\"n/a\",IF(AND(K1986<1,L1960=0),0,\nIF(L1960=0,K1986-1,\nIF(K1986<1,L1961,\n(((K1986-1)*(K1962-(K1962/(K1986))))+((L1960/L$10)*L1961))/(L1962)))))","v":0},{"$f":"IF(L1986=\"n/a\",\"n/a\",IF(AND(L1986<1,M1960=0),0,\nIF(M1960=0,L1986-1,\nIF(L1986<1,M1961,\n(((L1986-1)*(L1962-(L1962/(L1986))))+((M1960/M$10)*M1961))/(M1962)))))","v":0},{"$f":"IF(M1986=\"n/a\",\"n/a\",IF(AND(M1986<1,N1960=0),0,\nIF(N1960=0,M1986-1,\nIF(M1986<1,N1961,\n(((M1986-1)*(M1962-(M1962/(M1986))))+((N1960/N$10)*N1961))/(N1962)))))","v":0},{"$f":"IF(N1986=\"n/a\",\"n/a\",IF(AND(N1986<1,O1960=0),0,\nIF(O1960=0,N1986-1,\nIF(N1986<1,O1961,\n(((N1986-1)*(N1962-(N1962/(N1986))))+((O1960/O$10)*O1961))/(O1962)))))","v":0},{"$f":"IF(O1986=\"n/a\",\"n/a\",IF(AND(O1986<1,P1960=0),0,\nIF(P1960=0,O1986-1,\nIF(O1986<1,P1961,\n(((O1986-1)*(O1962-(O1962/(O1986))))+((P1960/P$10)*P1961))/(P1962)))))","v":0},{"$f":"IF(P1986=\"n/a\",\"n/a\",IF(AND(P1986<1,Q1960=0),0,\nIF(Q1960=0,P1986-1,\nIF(P1986<1,Q1961,\n(((P1986-1)*(P1962-(P1962/(P1986))))+((Q1960/Q$10)*Q1961))/(Q1962)))))","v":0},{"$f":"IF(Q1986=\"n/a\",\"n/a\",IF(AND(Q1986<1,R1960=0),0,\nIF(R1960=0,Q1986-1,\nIF(Q1986<1,R1961,\n(((Q1986-1)*(Q1962-(Q1962/(Q1986))))+((R1960/R$10)*R1961))/(R1962)))))","v":0},{"$f":"IF(R1986=\"n/a\",\"n/a\",IF(AND(R1986<1,S1960=0),0,\nIF(S1960=0,R1986-1,\nIF(R1986<1,S1961,\n(((R1986-1)*(R1962-(R1962/(R1986))))+((S1960/S$10)*S1961))/(S1962)))))","v":0},{"$f":"IF(S1986=\"n/a\",\"n/a\",IF(AND(S1986<1,T1960=0),0,\nIF(T1960=0,S1986-1,\nIF(S1986<1,T1961,\n(((S1986-1)*(S1962-(S1962/(S1986))))+((T1960/T$10)*T1961))/(T1962)))))","v":0},{"$f":"IF(T1986=\"n/a\",\"n/a\",IF(AND(T1986<1,U1960=0),0,\nIF(U1960=0,T1986-1,\nIF(T1986<1,U1961,\n(((T1986-1)*(T1962-(T1962/(T1986))))+((U1960/U$10)*U1961))/(U1962)))))","v":0},{"$f":"IF(U1986=\"n/a\",\"n/a\",IF(AND(U1986<1,V1960=0),0,\nIF(V1960=0,U1986-1,\nIF(U1986<1,V1961,\n(((U1986-1)*(U1962-(U1962/(U1986))))+((V1960/V$10)*V1961))/(V1962)))))","v":0},{"$f":"IF(V1986=\"n/a\",\"n/a\",IF(AND(V1986<1,W1960=0),0,\nIF(W1960=0,V1986-1,\nIF(V1986<1,W1961,\n(((V1986-1)*(V1962-(V1962/(V1986))))+((W1960/W$10)*W1961))/(W1962)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C1987,(-$A1963-ROWS(C1959:C1986)),0)","v":"n/a"},{"$f":"IF(C1987=\"n/a\",\"n/a\",MAX(0,C1987-1))","v":"n/a"},{"$f":"IF(D1987=\"n/a\",\"n/a\",MAX(0,D1987-1))","v":"n/a"},{"$f":"IF(E1987=\"n/a\",\"n/a\",MAX(0,E1987-1))","v":"n/a"},{"$f":"IF(F1987=\"n/a\",\"n/a\",MAX(0,F1987-1))","v":"n/a"},{"$f":"IF(G1987=\"n/a\",\"n/a\",MAX(0,G1987-1))","v":"n/a"},{"$f":"IF(H1987=\"n/a\",\"n/a\",MAX(0,H1987-1))","v":"n/a"},{"$f":"IF(I1987=\"n/a\",\"n/a\",MAX(0,I1987-1))","v":"n/a"},{"$f":"IF(J1987=\"n/a\",\"n/a\",MAX(0,J1987-1))","v":"n/a"},{"$f":"IF(K1987=\"n/a\",\"n/a\",MAX(0,K1987-1))","v":"n/a"},{"$f":"IF(L1987=\"n/a\",\"n/a\",MAX(0,L1987-1))","v":"n/a"},{"$f":"IF(M1987=\"n/a\",\"n/a\",MAX(0,M1987-1))","v":"n/a"},{"$f":"IF(N1987=\"n/a\",\"n/a\",MAX(0,N1987-1))","v":"n/a"},{"$f":"IF(O1987=\"n/a\",\"n/a\",MAX(0,O1987-1))","v":"n/a"},{"$f":"IF(P1987=\"n/a\",\"n/a\",MAX(0,P1987-1))","v":"n/a"},{"$f":"IF(Q1987=\"n/a\",\"n/a\",MAX(0,Q1987-1))","v":"n/a"},{"$f":"IF(R1987=\"n/a\",\"n/a\",MAX(0,R1987-1))","v":"n/a"},{"$f":"IF(S1987=\"n/a\",\"n/a\",MAX(0,S1987-1))","v":"n/a"},{"$f":"IF(T1987=\"n/a\",\"n/a\",MAX(0,T1987-1))","v":"n/a"},{"$f":"IF(U1987=\"n/a\",\"n/a\",MAX(0,U1987-1))","v":"n/a"},{"$f":"IF(V1987=\"n/a\",\"n/a\",MAX(0,V1987-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1964)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1988,(-$A1964-ROWS(D1960:D1987)),0)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1989,(-$A1965-ROWS(E1961:E1988)),0)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1990,(-$A1966-ROWS(F1962:F1989)),0)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1991,(-$A1967-ROWS(G1963:G1990)),0)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1992,(-$A1968-ROWS(H1964:H1991)),0)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1993,(-$A1969-ROWS(I1965:I1992)),0)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1994,(-$A1970-ROWS(J1966:J1993)),0)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1995,(-$A1971-ROWS(K1967:K1994)),0)","v":6},5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1996,(-$A1972-ROWS(L1968:L1995)),0)","v":6},5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1997,(-$A1973-ROWS(M1969:M1996)),0)","v":6},5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1998,(-$A1974-ROWS(N1970:N1997)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1999,(-$A1975-ROWS(O1971:O1998)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2000,(-$A1976-ROWS(P1972:P1999)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2001,(-$A1977-ROWS(Q1973:Q2000)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2002,(-$A1978-ROWS(R1974:R2001)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2003,(-$A1979-ROWS(S1975:S2002)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2004,(-$A1980-ROWS(T1976:T2003)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2005,(-$A1981-ROWS(U1977:U2004)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2006,(-$A1982-ROWS(V1978:V2005)),0)","v":0},{"$f":"IF(V2006=\"n/a\",\"n/a\",MAX(0,V2006-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2007,(-$A1983-ROWS(W1979:W2006)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1959<>\"n/a\",C1959<>\"n/a\"),IF(SUM(C1962:C1984)=0,0,IF((SUMPRODUCT(C1962:C1984,C1986:C2008)/SUM(C1962:C1984))<0,1,(SUMPRODUCT(C1962:C1984,C1986:C2008)/SUM(C1962:C1984)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1959<>\"n/a\",D1959<>\"n/a\"),IF(SUM(D1962:D1984)=0,0,IF((SUMPRODUCT(D1962:D1984,D1986:D2008)/SUM(D1962:D1984))<0,1,(SUMPRODUCT(D1962:D1984,D1986:D2008)/SUM(D1962:D1984)))),\"n/a\"))","v":1},55.420726918326615,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 38",{"$f":"VLOOKUP($A2011,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Minor Assets"}]
[{"$f":"VALUE(REPLACE(A2011,1,12,\"\"))","v":38},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2012,0)","v":25.084671526038093},{"$f":"OFFSET('RFM input'!H$60,$A2012,0)-OFFSET('RFM input'!H$114,$A2012,0)-OFFSET('RFM input'!H$168,$A2012,0)","v":15.698340776649555},{"$f":"OFFSET('RFM input'!I$60,$A2012,0)-OFFSET('RFM input'!I$114,$A2012,0)-OFFSET('RFM input'!I$168,$A2012,0)","v":15.249478255241964},{"$f":"OFFSET('RFM input'!J$60,$A2012,0)-OFFSET('RFM input'!J$114,$A2012,0)-OFFSET('RFM input'!J$168,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2012,0)-OFFSET('RFM input'!K$114,$A2012,0)-OFFSET('RFM input'!K$168,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2012,0)-OFFSET('RFM input'!L$114,$A2012,0)-OFFSET('RFM input'!L$168,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2012,0)-OFFSET('RFM input'!M$114,$A2012,0)-OFFSET('RFM input'!M$168,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2012,0)-OFFSET('RFM input'!N$114,$A2012,0)-OFFSET('RFM input'!N$168,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2012,0)-OFFSET('RFM input'!O$114,$A2012,0)-OFFSET('RFM input'!O$168,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2012,0)-OFFSET('RFM input'!P$114,$A2012,0)-OFFSET('RFM input'!P$168,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2012,0)-OFFSET('RFM input'!Q$114,$A2012,0)-OFFSET('RFM input'!Q$168,$A2012,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2012,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":5}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2012,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2012,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2012,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2012,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2012,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2012,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2012,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2012,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2012,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2012,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2012,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2012,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2012,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2012,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2012,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2012,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2012,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2012,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2012,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2012,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D2040=\"n/a\",0,IF(AND(D2014=0,C2016=0),0,\nIF(AND(D2014<>0,C2016=0),(D2014/D$10),\nIF(AND(D2015<>0,C2016<>0),(C2016-(C2016/C2040))+(D2014/D$10),\nIF(C2040<1,0,(C2016-(C2016/C2040)))))))","v":0},{"$f":"IF(E2040=\"n/a\",0,IF(AND(E2014=0,D2016=0),0,\nIF(AND(E2014<>0,D2016=0),(E2014/E$10),\nIF(AND(E2015<>0,D2016<>0),(D2016-(D2016/D2040))+(E2014/E$10),\nIF(D2040<1,0,(D2016-(D2016/D2040)))))))","v":0},{"$f":"IF(F2040=\"n/a\",0,IF(AND(F2014=0,E2016=0),0,\nIF(AND(F2014<>0,E2016=0),(F2014/F$10),\nIF(AND(F2015<>0,E2016<>0),(E2016-(E2016/E2040))+(F2014/F$10),\nIF(E2040<1,0,(E2016-(E2016/E2040)))))))","v":0},{"$f":"IF(G2040=\"n/a\",0,IF(AND(G2014=0,F2016=0),0,\nIF(AND(G2014<>0,F2016=0),(G2014/G$10),\nIF(AND(G2015<>0,F2016<>0),(F2016-(F2016/F2040))+(G2014/G$10),\nIF(F2040<1,0,(F2016-(F2016/F2040)))))))","v":0},{"$f":"IF(H2040=\"n/a\",0,IF(AND(H2014=0,G2016=0),0,\nIF(AND(H2014<>0,G2016=0),(H2014/H$10),\nIF(AND(H2015<>0,G2016<>0),(G2016-(G2016/G2040))+(H2014/H$10),\nIF(G2040<1,0,(G2016-(G2016/G2040)))))))","v":0},{"$f":"IF(I2040=\"n/a\",0,IF(AND(I2014=0,H2016=0),0,\nIF(AND(I2014<>0,H2016=0),(I2014/I$10),\nIF(AND(I2015<>0,H2016<>0),(H2016-(H2016/H2040))+(I2014/I$10),\nIF(H2040<1,0,(H2016-(H2016/H2040)))))))","v":0},{"$f":"IF(J2040=\"n/a\",0,IF(AND(J2014=0,I2016=0),0,\nIF(AND(J2014<>0,I2016=0),(J2014/J$10),\nIF(AND(J2015<>0,I2016<>0),(I2016-(I2016/I2040))+(J2014/J$10),\nIF(I2040<1,0,(I2016-(I2016/I2040)))))))","v":0},{"$f":"IF(K2040=\"n/a\",0,IF(AND(K2014=0,J2016=0),0,\nIF(AND(K2014<>0,J2016=0),(K2014/K$10),\nIF(AND(K2015<>0,J2016<>0),(J2016-(J2016/J2040))+(K2014/K$10),\nIF(J2040<1,0,(J2016-(J2016/J2040)))))))","v":0},{"$f":"IF(L2040=\"n/a\",0,IF(AND(L2014=0,K2016=0),0,\nIF(AND(L2014<>0,K2016=0),(L2014/L$10),\nIF(AND(L2015<>0,K2016<>0),(K2016-(K2016/K2040))+(L2014/L$10),\nIF(K2040<1,0,(K2016-(K2016/K2040)))))))","v":0},{"$f":"IF(M2040=\"n/a\",0,IF(AND(M2014=0,L2016=0),0,\nIF(AND(M2014<>0,L2016=0),(M2014/M$10),\nIF(AND(M2015<>0,L2016<>0),(L2016-(L2016/L2040))+(M2014/M$10),\nIF(L2040<1,0,(L2016-(L2016/L2040)))))))","v":0},{"$f":"IF(N2040=\"n/a\",0,IF(AND(N2014=0,M2016=0),0,\nIF(AND(N2014<>0,M2016=0),(N2014/N$10),\nIF(AND(N2015<>0,M2016<>0),(M2016-(M2016/M2040))+(N2014/N$10),\nIF(M2040<1,0,(M2016-(M2016/M2040)))))))","v":0},{"$f":"IF(O2040=\"n/a\",0,IF(AND(O2014=0,N2016=0),0,\nIF(AND(O2014<>0,N2016=0),(O2014/O$10),\nIF(AND(O2015<>0,N2016<>0),(N2016-(N2016/N2040))+(O2014/O$10),\nIF(N2040<1,0,(N2016-(N2016/N2040)))))))","v":0},{"$f":"IF(P2040=\"n/a\",0,IF(AND(P2014=0,O2016=0),0,\nIF(AND(P2014<>0,O2016=0),(P2014/P$10),\nIF(AND(P2015<>0,O2016<>0),(O2016-(O2016/O2040))+(P2014/P$10),\nIF(O2040<1,0,(O2016-(O2016/O2040)))))))","v":0},{"$f":"IF(Q2040=\"n/a\",0,IF(AND(Q2014=0,P2016=0),0,\nIF(AND(Q2014<>0,P2016=0),(Q2014/Q$10),\nIF(AND(Q2015<>0,P2016<>0),(P2016-(P2016/P2040))+(Q2014/Q$10),\nIF(P2040<1,0,(P2016-(P2016/P2040)))))))","v":0},{"$f":"IF(R2040=\"n/a\",0,IF(AND(R2014=0,Q2016=0),0,\nIF(AND(R2014<>0,Q2016=0),(R2014/R$10),\nIF(AND(R2015<>0,Q2016<>0),(Q2016-(Q2016/Q2040))+(R2014/R$10),\nIF(Q2040<1,0,(Q2016-(Q2016/Q2040)))))))","v":0},{"$f":"IF(S2040=\"n/a\",0,IF(AND(S2014=0,R2016=0),0,\nIF(AND(S2014<>0,R2016=0),(S2014/S$10),\nIF(AND(S2015<>0,R2016<>0),(R2016-(R2016/R2040))+(S2014/S$10),\nIF(R2040<1,0,(R2016-(R2016/R2040)))))))","v":0},{"$f":"IF(T2040=\"n/a\",0,IF(AND(T2014=0,S2016=0),0,\nIF(AND(T2014<>0,S2016=0),(T2014/T$10),\nIF(AND(T2015<>0,S2016<>0),(S2016-(S2016/S2040))+(T2014/T$10),\nIF(S2040<1,0,(S2016-(S2016/S2040)))))))","v":0},{"$f":"IF(U2040=\"n/a\",0,IF(AND(U2014=0,T2016=0),0,\nIF(AND(U2014<>0,T2016=0),(U2014/U$10),\nIF(AND(U2015<>0,T2016<>0),(T2016-(T2016/T2040))+(U2014/U$10),\nIF(T2040<1,0,(T2016-(T2016/T2040)))))))","v":0},{"$f":"IF(V2040=\"n/a\",0,IF(AND(V2014=0,U2016=0),0,\nIF(AND(V2014<>0,U2016=0),(V2014/V$10),\nIF(AND(V2015<>0,U2016<>0),(U2016-(U2016/U2040))+(V2014/V$10),\nIF(U2040<1,0,(U2016-(U2016/U2040)))))))","v":0},{"$f":"IF(W2040=\"n/a\",0,IF(AND(W2014=0,V2016=0),0,\nIF(AND(W2014<>0,V2016=0),(W2014/W$10),\nIF(AND(W2015<>0,V2016<>0),(V2016-(V2016/V2040))+(W2014/W$10),\nIF(V2040<1,0,(V2016-(V2016/V2040)))))))","v":0}]
[{"$f":"A2016+1","v":0},"Depreciated starting RAB",{"$f":"C2012/C$10","v":25.084671526038093},{"$f":"IF(C2041=\"n/a\",C2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,C2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,C2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093},{"$f":"IF(D2041=\"n/a\",D2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,D2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,D2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093},{"$f":"IF(E2041=\"n/a\",E2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,E2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,E2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093},{"$f":"IF(F2041=\"n/a\",F2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,F2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,F2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093},{"$f":"IF(G2041=\"n/a\",G2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,G2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,G2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093},{"$f":"IF(H2041=\"n/a\",H2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093},{"$f":"IF(I2041=\"n/a\",I2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,I2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,I2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093},{"$f":"IF(J2041=\"n/a\",J2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,J2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,J2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093},{"$f":"IF(K2041=\"n/a\",K2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,K2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,K2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093},{"$f":"IF(L2041=\"n/a\",L2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,L2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,L2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093},{"$f":"IF(M2041=\"n/a\",M2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,M2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,M2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093},{"$f":"IF(N2041=\"n/a\",N2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,N2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,N2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093},{"$f":"IF(O2041=\"n/a\",O2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,O2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,O2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093},{"$f":"IF(P2041=\"n/a\",P2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,P2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,P2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093},{"$f":"IF(Q2041=\"n/a\",Q2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,Q2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,Q2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093},{"$f":"IF(R2041=\"n/a\",R2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,R2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,R2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093},{"$f":"IF(S2041=\"n/a\",S2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,S2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,S2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093},{"$f":"IF(T2041=\"n/a\",T2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,T2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,T2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093},{"$f":"IF(U2041=\"n/a\",U2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,U2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,U2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093},{"$f":"IF(V2041=\"n/a\",V2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,V2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,V2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":25.084671526038093}]
[{"$f":"A2017+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2018)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D2018,-($A2018+5),0)*((1+D$11)^0.5)/D$10)","v":15.78551204095454},{"$f":"IF(D2042=\"n/a\",D2018,IFERROR(IF((OFFSET($C2018,0,$A2018))<0,\nMIN(0,D2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018)))),\nMAX(0,D2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018))))),0))","v":12.628409632763631},9.4713072245727226,6.3142048163818147,3.1571024081909069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E2019,-($A2019+5),0)*((1+E$11)^0.5)/E$10)","v":15.084450162530485},{"$f":"IF(E2043=\"n/a\",E2019,IFERROR(IF((OFFSET($C2019,0,$A2019))<0,\nMIN(0,E2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019)))),\nMAX(0,E2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019))))),0))","v":12.067560130024388},9.0506700975182905,6.0337800650121931,3.0168900325060961,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F2020,-($A2020+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2044=\"n/a\",F2020,IFERROR(IF((OFFSET($C2020,0,$A2020))<0,\nMIN(0,F2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020)))),\nMAX(0,F2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G2021,-($A2021+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2045=\"n/a\",G2021,IFERROR(IF((OFFSET($C2021,0,$A2021))<0,\nMIN(0,G2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021)))),\nMAX(0,G2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H2022,-($A2022+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2046=\"n/a\",H2022,IFERROR(IF((OFFSET($C2022,0,$A2022))<0,\nMIN(0,H2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022)))),\nMAX(0,H2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I2023,-($A2023+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2047=\"n/a\",I2023,IFERROR(IF((OFFSET($C2023,0,$A2023))<0,\nMIN(0,I2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023)))),\nMAX(0,I2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J2024,-($A2024+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2048=\"n/a\",J2024,IFERROR(IF((OFFSET($C2024,0,$A2024))<0,\nMIN(0,J2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024)))),\nMAX(0,J2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2025,-($A2025+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2049=\"n/a\",K2025,IFERROR(IF((OFFSET($C2025,0,$A2025))<0,\nMIN(0,K2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025)))),\nMAX(0,K2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2026,-($A2026+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2050=\"n/a\",L2026,IFERROR(IF((OFFSET($C2026,0,$A2026))<0,\nMIN(0,L2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026)))),\nMAX(0,L2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2027,-($A2027+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2051=\"n/a\",M2027,IFERROR(IF((OFFSET($C2027,0,$A2027))<0,\nMIN(0,M2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027)))),\nMAX(0,M2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2028,-($A2028+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2052=\"n/a\",N2028,IFERROR(IF((OFFSET($C2028,0,$A2028))<0,\nMIN(0,N2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028)))),\nMAX(0,N2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2029,-($A2029+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2053=\"n/a\",O2029,IFERROR(IF((OFFSET($C2029,0,$A2029))<0,\nMIN(0,O2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029)))),\nMAX(0,O2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2030,-($A2030+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2054=\"n/a\",P2030,IFERROR(IF((OFFSET($C2030,0,$A2030))<0,\nMIN(0,P2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030)))),\nMAX(0,P2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2031,-($A2031+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2055=\"n/a\",Q2031,IFERROR(IF((OFFSET($C2031,0,$A2031))<0,\nMIN(0,Q2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031)))),\nMAX(0,Q2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2032,-($A2032+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2056=\"n/a\",R2032,IFERROR(IF((OFFSET($C2032,0,$A2032))<0,\nMIN(0,R2032-(OFFSET($C2032,0,$A2032)/(OFFSET($C2027,-$A2031,$A2032)))),\nMAX(0,R2032-(OFFSET($C2032,0,$A2032)/(OFFSET($C2027,-$A2031,$A2032))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2033,-($A2033+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2057=\"n/a\",S2033,IFERROR(IF((OFFSET($C2033,0,$A2033))<0,\nMIN(0,S2033-(OFFSET($C2033,0,$A2033)/(OFFSET($C2028,-$A2032,$A2033)))),\nMAX(0,S2033-(OFFSET($C2033,0,$A2033)/(OFFSET($C2028,-$A2032,$A2033))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2034,-($A2034+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2058=\"n/a\",T2034,IFERROR(IF((OFFSET($C2034,0,$A2034))<0,\nMIN(0,T2034-(OFFSET($C2034,0,$A2034)/(OFFSET($C2029,-$A2033,$A2034)))),\nMAX(0,T2034-(OFFSET($C2034,0,$A2034)/(OFFSET($C2029,-$A2033,$A2034))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2035,-($A2035+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2059=\"n/a\",U2035,IFERROR(IF((OFFSET($C2035,0,$A2035))<0,\nMIN(0,U2035-(OFFSET($C2035,0,$A2035)/(OFFSET($C2030,-$A2034,$A2035)))),\nMAX(0,U2035-(OFFSET($C2035,0,$A2035)/(OFFSET($C2030,-$A2034,$A2035))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2036,-($A2036+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2060=\"n/a\",V2036,IFERROR(IF((OFFSET($C2036,0,$A2036))<0,\nMIN(0,V2036-(OFFSET($C2036,0,$A2036)/(OFFSET($C2031,-$A2035,$A2036)))),\nMAX(0,V2036-(OFFSET($C2036,0,$A2036)/(OFFSET($C2031,-$A2035,$A2036))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2037)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2037,-($A2037+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2040=\"n/a\",\"n/a\",IF(AND(C2040<1,D2014=0),0,\nIF(D2014=0,C2040-1,\nIF(C2040<1,D2015,\n(((C2040-1)*(C2016-(C2016/(C2040))))+((D2014/D$10)*D2015))/(D2016)))))","v":0},{"$f":"IF(D2040=\"n/a\",\"n/a\",IF(AND(D2040<1,E2014=0),0,\nIF(E2014=0,D2040-1,\nIF(D2040<1,E2015,\n(((D2040-1)*(D2016-(D2016/(D2040))))+((E2014/E$10)*E2015))/(E2016)))))","v":0},{"$f":"IF(E2040=\"n/a\",\"n/a\",IF(AND(E2040<1,F2014=0),0,\nIF(F2014=0,E2040-1,\nIF(E2040<1,F2015,\n(((E2040-1)*(E2016-(E2016/(E2040))))+((F2014/F$10)*F2015))/(F2016)))))","v":0},{"$f":"IF(F2040=\"n/a\",\"n/a\",IF(AND(F2040<1,G2014=0),0,\nIF(G2014=0,F2040-1,\nIF(F2040<1,G2015,\n(((F2040-1)*(F2016-(F2016/(F2040))))+((G2014/G$10)*G2015))/(G2016)))))","v":0},{"$f":"IF(G2040=\"n/a\",\"n/a\",IF(AND(G2040<1,H2014=0),0,\nIF(H2014=0,G2040-1,\nIF(G2040<1,H2015,\n(((G2040-1)*(G2016-(G2016/(G2040))))+((H2014/H$10)*H2015))/(H2016)))))","v":0},{"$f":"IF(H2040=\"n/a\",\"n/a\",IF(AND(H2040<1,I2014=0),0,\nIF(I2014=0,H2040-1,\nIF(H2040<1,I2015,\n(((H2040-1)*(H2016-(H2016/(H2040))))+((I2014/I$10)*I2015))/(I2016)))))","v":0},{"$f":"IF(I2040=\"n/a\",\"n/a\",IF(AND(I2040<1,J2014=0),0,\nIF(J2014=0,I2040-1,\nIF(I2040<1,J2015,\n(((I2040-1)*(I2016-(I2016/(I2040))))+((J2014/J$10)*J2015))/(J2016)))))","v":0},{"$f":"IF(J2040=\"n/a\",\"n/a\",IF(AND(J2040<1,K2014=0),0,\nIF(K2014=0,J2040-1,\nIF(J2040<1,K2015,\n(((J2040-1)*(J2016-(J2016/(J2040))))+((K2014/K$10)*K2015))/(K2016)))))","v":0},{"$f":"IF(K2040=\"n/a\",\"n/a\",IF(AND(K2040<1,L2014=0),0,\nIF(L2014=0,K2040-1,\nIF(K2040<1,L2015,\n(((K2040-1)*(K2016-(K2016/(K2040))))+((L2014/L$10)*L2015))/(L2016)))))","v":0},{"$f":"IF(L2040=\"n/a\",\"n/a\",IF(AND(L2040<1,M2014=0),0,\nIF(M2014=0,L2040-1,\nIF(L2040<1,M2015,\n(((L2040-1)*(L2016-(L2016/(L2040))))+((M2014/M$10)*M2015))/(M2016)))))","v":0},{"$f":"IF(M2040=\"n/a\",\"n/a\",IF(AND(M2040<1,N2014=0),0,\nIF(N2014=0,M2040-1,\nIF(M2040<1,N2015,\n(((M2040-1)*(M2016-(M2016/(M2040))))+((N2014/N$10)*N2015))/(N2016)))))","v":0},{"$f":"IF(N2040=\"n/a\",\"n/a\",IF(AND(N2040<1,O2014=0),0,\nIF(O2014=0,N2040-1,\nIF(N2040<1,O2015,\n(((N2040-1)*(N2016-(N2016/(N2040))))+((O2014/O$10)*O2015))/(O2016)))))","v":0},{"$f":"IF(O2040=\"n/a\",\"n/a\",IF(AND(O2040<1,P2014=0),0,\nIF(P2014=0,O2040-1,\nIF(O2040<1,P2015,\n(((O2040-1)*(O2016-(O2016/(O2040))))+((P2014/P$10)*P2015))/(P2016)))))","v":0},{"$f":"IF(P2040=\"n/a\",\"n/a\",IF(AND(P2040<1,Q2014=0),0,\nIF(Q2014=0,P2040-1,\nIF(P2040<1,Q2015,\n(((P2040-1)*(P2016-(P2016/(P2040))))+((Q2014/Q$10)*Q2015))/(Q2016)))))","v":0},{"$f":"IF(Q2040=\"n/a\",\"n/a\",IF(AND(Q2040<1,R2014=0),0,\nIF(R2014=0,Q2040-1,\nIF(Q2040<1,R2015,\n(((Q2040-1)*(Q2016-(Q2016/(Q2040))))+((R2014/R$10)*R2015))/(R2016)))))","v":0},{"$f":"IF(R2040=\"n/a\",\"n/a\",IF(AND(R2040<1,S2014=0),0,\nIF(S2014=0,R2040-1,\nIF(R2040<1,S2015,\n(((R2040-1)*(R2016-(R2016/(R2040))))+((S2014/S$10)*S2015))/(S2016)))))","v":0},{"$f":"IF(S2040=\"n/a\",\"n/a\",IF(AND(S2040<1,T2014=0),0,\nIF(T2014=0,S2040-1,\nIF(S2040<1,T2015,\n(((S2040-1)*(S2016-(S2016/(S2040))))+((T2014/T$10)*T2015))/(T2016)))))","v":0},{"$f":"IF(T2040=\"n/a\",\"n/a\",IF(AND(T2040<1,U2014=0),0,\nIF(U2014=0,T2040-1,\nIF(T2040<1,U2015,\n(((T2040-1)*(T2016-(T2016/(T2040))))+((U2014/U$10)*U2015))/(U2016)))))","v":0},{"$f":"IF(U2040=\"n/a\",\"n/a\",IF(AND(U2040<1,V2014=0),0,\nIF(V2014=0,U2040-1,\nIF(U2040<1,V2015,\n(((U2040-1)*(U2016-(U2016/(U2040))))+((V2014/V$10)*V2015))/(V2016)))))","v":0},{"$f":"IF(V2040=\"n/a\",\"n/a\",IF(AND(V2040<1,W2014=0),0,\nIF(W2014=0,V2040-1,\nIF(V2040<1,W2015,\n(((V2040-1)*(V2016-(V2016/(V2040))))+((W2014/W$10)*W2015))/(W2016)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2041,(-$A2017-ROWS(C2013:C2040)),0)","v":"n/a"},{"$f":"IF(C2041=\"n/a\",\"n/a\",MAX(0,C2041-1))","v":"n/a"},{"$f":"IF(D2041=\"n/a\",\"n/a\",MAX(0,D2041-1))","v":"n/a"},{"$f":"IF(E2041=\"n/a\",\"n/a\",MAX(0,E2041-1))","v":"n/a"},{"$f":"IF(F2041=\"n/a\",\"n/a\",MAX(0,F2041-1))","v":"n/a"},{"$f":"IF(G2041=\"n/a\",\"n/a\",MAX(0,G2041-1))","v":"n/a"},{"$f":"IF(H2041=\"n/a\",\"n/a\",MAX(0,H2041-1))","v":"n/a"},{"$f":"IF(I2041=\"n/a\",\"n/a\",MAX(0,I2041-1))","v":"n/a"},{"$f":"IF(J2041=\"n/a\",\"n/a\",MAX(0,J2041-1))","v":"n/a"},{"$f":"IF(K2041=\"n/a\",\"n/a\",MAX(0,K2041-1))","v":"n/a"},{"$f":"IF(L2041=\"n/a\",\"n/a\",MAX(0,L2041-1))","v":"n/a"},{"$f":"IF(M2041=\"n/a\",\"n/a\",MAX(0,M2041-1))","v":"n/a"},{"$f":"IF(N2041=\"n/a\",\"n/a\",MAX(0,N2041-1))","v":"n/a"},{"$f":"IF(O2041=\"n/a\",\"n/a\",MAX(0,O2041-1))","v":"n/a"},{"$f":"IF(P2041=\"n/a\",\"n/a\",MAX(0,P2041-1))","v":"n/a"},{"$f":"IF(Q2041=\"n/a\",\"n/a\",MAX(0,Q2041-1))","v":"n/a"},{"$f":"IF(R2041=\"n/a\",\"n/a\",MAX(0,R2041-1))","v":"n/a"},{"$f":"IF(S2041=\"n/a\",\"n/a\",MAX(0,S2041-1))","v":"n/a"},{"$f":"IF(T2041=\"n/a\",\"n/a\",MAX(0,T2041-1))","v":"n/a"},{"$f":"IF(U2041=\"n/a\",\"n/a\",MAX(0,U2041-1))","v":"n/a"},{"$f":"IF(V2041=\"n/a\",\"n/a\",MAX(0,V2041-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2018)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2042,(-$A2018-ROWS(D2014:D2041)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2043,(-$A2019-ROWS(E2015:E2042)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2044,(-$A2020-ROWS(F2016:F2043)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2045,(-$A2021-ROWS(G2017:G2044)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2046,(-$A2022-ROWS(H2018:H2045)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2047,(-$A2023-ROWS(I2019:I2046)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2048,(-$A2024-ROWS(J2020:J2047)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2049,(-$A2025-ROWS(K2021:K2048)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2050,(-$A2026-ROWS(L2022:L2049)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2051,(-$A2027-ROWS(M2023:M2050)),0)","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2052,(-$A2028-ROWS(N2024:N2051)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2053,(-$A2029-ROWS(O2025:O2052)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2054,(-$A2030-ROWS(P2026:P2053)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2055,(-$A2031-ROWS(Q2027:Q2054)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2056,(-$A2032-ROWS(R2028:R2055)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2057,(-$A2033-ROWS(S2029:S2056)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2058,(-$A2034-ROWS(T2030:T2057)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2059,(-$A2035-ROWS(U2031:U2058)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2060,(-$A2036-ROWS(V2032:V2059)),0)","v":0},{"$f":"IF(V2060=\"n/a\",\"n/a\",MAX(0,V2060-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2061,(-$A2037-ROWS(W2033:W2060)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2013<>\"n/a\",C2013<>\"n/a\"),IF(SUM(C2016:C2038)=0,0,IF((SUMPRODUCT(C2016:C2038,C2040:C2062)/SUM(C2016:C2038))<0,1,(SUMPRODUCT(C2016:C2038,C2040:C2062)/SUM(C2016:C2038)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2013<>\"n/a\",D2013<>\"n/a\"),IF(SUM(D2016:D2038)=0,0,IF((SUMPRODUCT(D2016:D2038,D2040:D2062)/SUM(D2016:D2038))<0,1,(SUMPRODUCT(D2016:D2038,D2040:D2062)/SUM(D2016:D2038)))),\"n/a\"))","v":1.9311770419479046},2.3852609429263985,1.6447520723414242,0.98345774987580503,0.44418428768656348,0.10735666863996104,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 39",{"$f":"VLOOKUP($A2065,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Non-System Property"}]
[{"$f":"VALUE(REPLACE(A2065,1,12,\"\"))","v":39},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2066,0)","v":28.222501133231177},{"$f":"OFFSET('RFM input'!H$60,$A2066,0)-OFFSET('RFM input'!H$114,$A2066,0)-OFFSET('RFM input'!H$168,$A2066,0)","v":1.3431286033318082},{"$f":"OFFSET('RFM input'!I$60,$A2066,0)-OFFSET('RFM input'!I$114,$A2066,0)-OFFSET('RFM input'!I$168,$A2066,0)","v":1.2820956218742361},{"$f":"OFFSET('RFM input'!J$60,$A2066,0)-OFFSET('RFM input'!J$114,$A2066,0)-OFFSET('RFM input'!J$168,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2066,0)-OFFSET('RFM input'!K$114,$A2066,0)-OFFSET('RFM input'!K$168,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2066,0)-OFFSET('RFM input'!L$114,$A2066,0)-OFFSET('RFM input'!L$168,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2066,0)-OFFSET('RFM input'!M$114,$A2066,0)-OFFSET('RFM input'!M$168,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2066,0)-OFFSET('RFM input'!N$114,$A2066,0)-OFFSET('RFM input'!N$168,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2066,0)-OFFSET('RFM input'!O$114,$A2066,0)-OFFSET('RFM input'!O$168,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2066,0)-OFFSET('RFM input'!P$114,$A2066,0)-OFFSET('RFM input'!P$168,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2066,0)-OFFSET('RFM input'!Q$114,$A2066,0)-OFFSET('RFM input'!Q$168,$A2066,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2066,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":40}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2066,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2066,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2066,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2066,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2066,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2066,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2066,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2066,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2066,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2066,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2066,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2066,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2066,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2066,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2066,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2066,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2066,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2066,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2066,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2066,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D2094=\"n/a\",0,IF(AND(D2068=0,C2070=0),0,\nIF(AND(D2068<>0,C2070=0),(D2068/D$10),\nIF(AND(D2069<>0,C2070<>0),(C2070-(C2070/C2094))+(D2068/D$10),\nIF(C2094<1,0,(C2070-(C2070/C2094)))))))","v":0},{"$f":"IF(E2094=\"n/a\",0,IF(AND(E2068=0,D2070=0),0,\nIF(AND(E2068<>0,D2070=0),(E2068/E$10),\nIF(AND(E2069<>0,D2070<>0),(D2070-(D2070/D2094))+(E2068/E$10),\nIF(D2094<1,0,(D2070-(D2070/D2094)))))))","v":0},{"$f":"IF(F2094=\"n/a\",0,IF(AND(F2068=0,E2070=0),0,\nIF(AND(F2068<>0,E2070=0),(F2068/F$10),\nIF(AND(F2069<>0,E2070<>0),(E2070-(E2070/E2094))+(F2068/F$10),\nIF(E2094<1,0,(E2070-(E2070/E2094)))))))","v":0},{"$f":"IF(G2094=\"n/a\",0,IF(AND(G2068=0,F2070=0),0,\nIF(AND(G2068<>0,F2070=0),(G2068/G$10),\nIF(AND(G2069<>0,F2070<>0),(F2070-(F2070/F2094))+(G2068/G$10),\nIF(F2094<1,0,(F2070-(F2070/F2094)))))))","v":0},{"$f":"IF(H2094=\"n/a\",0,IF(AND(H2068=0,G2070=0),0,\nIF(AND(H2068<>0,G2070=0),(H2068/H$10),\nIF(AND(H2069<>0,G2070<>0),(G2070-(G2070/G2094))+(H2068/H$10),\nIF(G2094<1,0,(G2070-(G2070/G2094)))))))","v":0},{"$f":"IF(I2094=\"n/a\",0,IF(AND(I2068=0,H2070=0),0,\nIF(AND(I2068<>0,H2070=0),(I2068/I$10),\nIF(AND(I2069<>0,H2070<>0),(H2070-(H2070/H2094))+(I2068/I$10),\nIF(H2094<1,0,(H2070-(H2070/H2094)))))))","v":0},{"$f":"IF(J2094=\"n/a\",0,IF(AND(J2068=0,I2070=0),0,\nIF(AND(J2068<>0,I2070=0),(J2068/J$10),\nIF(AND(J2069<>0,I2070<>0),(I2070-(I2070/I2094))+(J2068/J$10),\nIF(I2094<1,0,(I2070-(I2070/I2094)))))))","v":0},{"$f":"IF(K2094=\"n/a\",0,IF(AND(K2068=0,J2070=0),0,\nIF(AND(K2068<>0,J2070=0),(K2068/K$10),\nIF(AND(K2069<>0,J2070<>0),(J2070-(J2070/J2094))+(K2068/K$10),\nIF(J2094<1,0,(J2070-(J2070/J2094)))))))","v":0},{"$f":"IF(L2094=\"n/a\",0,IF(AND(L2068=0,K2070=0),0,\nIF(AND(L2068<>0,K2070=0),(L2068/L$10),\nIF(AND(L2069<>0,K2070<>0),(K2070-(K2070/K2094))+(L2068/L$10),\nIF(K2094<1,0,(K2070-(K2070/K2094)))))))","v":0},{"$f":"IF(M2094=\"n/a\",0,IF(AND(M2068=0,L2070=0),0,\nIF(AND(M2068<>0,L2070=0),(M2068/M$10),\nIF(AND(M2069<>0,L2070<>0),(L2070-(L2070/L2094))+(M2068/M$10),\nIF(L2094<1,0,(L2070-(L2070/L2094)))))))","v":0},{"$f":"IF(N2094=\"n/a\",0,IF(AND(N2068=0,M2070=0),0,\nIF(AND(N2068<>0,M2070=0),(N2068/N$10),\nIF(AND(N2069<>0,M2070<>0),(M2070-(M2070/M2094))+(N2068/N$10),\nIF(M2094<1,0,(M2070-(M2070/M2094)))))))","v":0},{"$f":"IF(O2094=\"n/a\",0,IF(AND(O2068=0,N2070=0),0,\nIF(AND(O2068<>0,N2070=0),(O2068/O$10),\nIF(AND(O2069<>0,N2070<>0),(N2070-(N2070/N2094))+(O2068/O$10),\nIF(N2094<1,0,(N2070-(N2070/N2094)))))))","v":0},{"$f":"IF(P2094=\"n/a\",0,IF(AND(P2068=0,O2070=0),0,\nIF(AND(P2068<>0,O2070=0),(P2068/P$10),\nIF(AND(P2069<>0,O2070<>0),(O2070-(O2070/O2094))+(P2068/P$10),\nIF(O2094<1,0,(O2070-(O2070/O2094)))))))","v":0},{"$f":"IF(Q2094=\"n/a\",0,IF(AND(Q2068=0,P2070=0),0,\nIF(AND(Q2068<>0,P2070=0),(Q2068/Q$10),\nIF(AND(Q2069<>0,P2070<>0),(P2070-(P2070/P2094))+(Q2068/Q$10),\nIF(P2094<1,0,(P2070-(P2070/P2094)))))))","v":0},{"$f":"IF(R2094=\"n/a\",0,IF(AND(R2068=0,Q2070=0),0,\nIF(AND(R2068<>0,Q2070=0),(R2068/R$10),\nIF(AND(R2069<>0,Q2070<>0),(Q2070-(Q2070/Q2094))+(R2068/R$10),\nIF(Q2094<1,0,(Q2070-(Q2070/Q2094)))))))","v":0},{"$f":"IF(S2094=\"n/a\",0,IF(AND(S2068=0,R2070=0),0,\nIF(AND(S2068<>0,R2070=0),(S2068/S$10),\nIF(AND(S2069<>0,R2070<>0),(R2070-(R2070/R2094))+(S2068/S$10),\nIF(R2094<1,0,(R2070-(R2070/R2094)))))))","v":0},{"$f":"IF(T2094=\"n/a\",0,IF(AND(T2068=0,S2070=0),0,\nIF(AND(T2068<>0,S2070=0),(T2068/T$10),\nIF(AND(T2069<>0,S2070<>0),(S2070-(S2070/S2094))+(T2068/T$10),\nIF(S2094<1,0,(S2070-(S2070/S2094)))))))","v":0},{"$f":"IF(U2094=\"n/a\",0,IF(AND(U2068=0,T2070=0),0,\nIF(AND(U2068<>0,T2070=0),(U2068/U$10),\nIF(AND(U2069<>0,T2070<>0),(T2070-(T2070/T2094))+(U2068/U$10),\nIF(T2094<1,0,(T2070-(T2070/T2094)))))))","v":0},{"$f":"IF(V2094=\"n/a\",0,IF(AND(V2068=0,U2070=0),0,\nIF(AND(V2068<>0,U2070=0),(V2068/V$10),\nIF(AND(V2069<>0,U2070<>0),(U2070-(U2070/U2094))+(V2068/V$10),\nIF(U2094<1,0,(U2070-(U2070/U2094)))))))","v":0},{"$f":"IF(W2094=\"n/a\",0,IF(AND(W2068=0,V2070=0),0,\nIF(AND(W2068<>0,V2070=0),(W2068/W$10),\nIF(AND(W2069<>0,V2070<>0),(V2070-(V2070/V2094))+(W2068/W$10),\nIF(V2094<1,0,(V2070-(V2070/V2094)))))))","v":0}]
[{"$f":"A2070+1","v":0},"Depreciated starting RAB",{"$f":"C2066/C$10","v":28.222501133231177},{"$f":"IF(C2095=\"n/a\",C2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,C2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,C2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177},{"$f":"IF(D2095=\"n/a\",D2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,D2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,D2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177},{"$f":"IF(E2095=\"n/a\",E2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,E2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,E2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177},{"$f":"IF(F2095=\"n/a\",F2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,F2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,F2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177},{"$f":"IF(G2095=\"n/a\",G2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,G2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,G2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177},{"$f":"IF(H2095=\"n/a\",H2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,H2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,H2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177},{"$f":"IF(I2095=\"n/a\",I2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,I2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,I2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177},{"$f":"IF(J2095=\"n/a\",J2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,J2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,J2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177},{"$f":"IF(K2095=\"n/a\",K2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,K2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,K2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177},{"$f":"IF(L2095=\"n/a\",L2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,L2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,L2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177},{"$f":"IF(M2095=\"n/a\",M2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,M2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,M2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177},{"$f":"IF(N2095=\"n/a\",N2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,N2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,N2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177},{"$f":"IF(O2095=\"n/a\",O2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,O2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,O2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177},{"$f":"IF(P2095=\"n/a\",P2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,P2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,P2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177},{"$f":"IF(Q2095=\"n/a\",Q2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,Q2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,Q2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177},{"$f":"IF(R2095=\"n/a\",R2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,R2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,R2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177},{"$f":"IF(S2095=\"n/a\",S2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,S2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,S2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177},{"$f":"IF(T2095=\"n/a\",T2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,T2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,T2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177},{"$f":"IF(U2095=\"n/a\",U2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,U2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,U2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177},{"$f":"IF(V2095=\"n/a\",V2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,V2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,V2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":28.222501133231177}]
[{"$f":"A2071+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2072)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D2072,-($A2072+5),0)*((1+D$11)^0.5)/D$10)","v":1.3505868576876301},{"$f":"IF(D2096=\"n/a\",D2072,IFERROR(IF((OFFSET($C2072,0,$A2072))<0,\nMIN(0,D2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072)))),\nMAX(0,D2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072))))),0))","v":1.3168221862454392},1.2830575148032484,1.2492928433610575,1.2155281719188666,1.1817635004766758,1.1479988290344849,1.114234157592294,1.0804694861501032,1.0467048147079123,1.0129401432657215,0.97917547182353071,0.94541080038133996,0.9116461289391492,0.87788145749695845,0.8441167860547677,0.81035211461257695,0.77658744317038619,0.74282277172819544,0.70905810028600469]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E2073,-($A2073+5),0)*((1+E$11)^0.5)/E$10)","v":1.2682209311071004},{"$f":"IF(E2097=\"n/a\",E2073,IFERROR(IF((OFFSET($C2073,0,$A2073))<0,\nMIN(0,E2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073)))),\nMAX(0,E2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073))))),0))","v":1.2365154078294229},1.2048098845517454,1.1731043612740679,1.1413988379963904,1.1096933147187129,1.0779877914410354,1.0462822681633579,1.0145767448856804,0.98287122160800289,0.95116569833032538,0.91946017505264788,0.88775465177497037,0.85604912849729287,0.82434360521961536,0.79263808194193786,0.76093255866426035,0.72922703538658284,0.69752151210890534]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F2074,-($A2074+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2098=\"n/a\",F2074,IFERROR(IF((OFFSET($C2074,0,$A2074))<0,\nMIN(0,F2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074)))),\nMAX(0,F2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G2075,-($A2075+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2099=\"n/a\",G2075,IFERROR(IF((OFFSET($C2075,0,$A2075))<0,\nMIN(0,G2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075)))),\nMAX(0,G2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H2076,-($A2076+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2100=\"n/a\",H2076,IFERROR(IF((OFFSET($C2076,0,$A2076))<0,\nMIN(0,H2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076)))),\nMAX(0,H2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I2077,-($A2077+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2101=\"n/a\",I2077,IFERROR(IF((OFFSET($C2077,0,$A2077))<0,\nMIN(0,I2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077)))),\nMAX(0,I2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J2078,-($A2078+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2102=\"n/a\",J2078,IFERROR(IF((OFFSET($C2078,0,$A2078))<0,\nMIN(0,J2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078)))),\nMAX(0,J2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2079,-($A2079+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2103=\"n/a\",K2079,IFERROR(IF((OFFSET($C2079,0,$A2079))<0,\nMIN(0,K2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079)))),\nMAX(0,K2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2080,-($A2080+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2104=\"n/a\",L2080,IFERROR(IF((OFFSET($C2080,0,$A2080))<0,\nMIN(0,L2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080)))),\nMAX(0,L2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2081,-($A2081+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2105=\"n/a\",M2081,IFERROR(IF((OFFSET($C2081,0,$A2081))<0,\nMIN(0,M2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081)))),\nMAX(0,M2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2082,-($A2082+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2106=\"n/a\",N2082,IFERROR(IF((OFFSET($C2082,0,$A2082))<0,\nMIN(0,N2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082)))),\nMAX(0,N2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2083,-($A2083+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2107=\"n/a\",O2083,IFERROR(IF((OFFSET($C2083,0,$A2083))<0,\nMIN(0,O2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083)))),\nMAX(0,O2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2084,-($A2084+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2108=\"n/a\",P2084,IFERROR(IF((OFFSET($C2084,0,$A2084))<0,\nMIN(0,P2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084)))),\nMAX(0,P2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2085,-($A2085+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2109=\"n/a\",Q2085,IFERROR(IF((OFFSET($C2085,0,$A2085))<0,\nMIN(0,Q2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085)))),\nMAX(0,Q2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2086,-($A2086+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2110=\"n/a\",R2086,IFERROR(IF((OFFSET($C2086,0,$A2086))<0,\nMIN(0,R2086-(OFFSET($C2086,0,$A2086)/(OFFSET($C2081,-$A2085,$A2086)))),\nMAX(0,R2086-(OFFSET($C2086,0,$A2086)/(OFFSET($C2081,-$A2085,$A2086))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2087,-($A2087+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2111=\"n/a\",S2087,IFERROR(IF((OFFSET($C2087,0,$A2087))<0,\nMIN(0,S2087-(OFFSET($C2087,0,$A2087)/(OFFSET($C2082,-$A2086,$A2087)))),\nMAX(0,S2087-(OFFSET($C2087,0,$A2087)/(OFFSET($C2082,-$A2086,$A2087))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2088,-($A2088+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2112=\"n/a\",T2088,IFERROR(IF((OFFSET($C2088,0,$A2088))<0,\nMIN(0,T2088-(OFFSET($C2088,0,$A2088)/(OFFSET($C2083,-$A2087,$A2088)))),\nMAX(0,T2088-(OFFSET($C2088,0,$A2088)/(OFFSET($C2083,-$A2087,$A2088))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2089,-($A2089+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2113=\"n/a\",U2089,IFERROR(IF((OFFSET($C2089,0,$A2089))<0,\nMIN(0,U2089-(OFFSET($C2089,0,$A2089)/(OFFSET($C2084,-$A2088,$A2089)))),\nMAX(0,U2089-(OFFSET($C2089,0,$A2089)/(OFFSET($C2084,-$A2088,$A2089))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2090,-($A2090+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2114=\"n/a\",V2090,IFERROR(IF((OFFSET($C2090,0,$A2090))<0,\nMIN(0,V2090-(OFFSET($C2090,0,$A2090)/(OFFSET($C2085,-$A2089,$A2090)))),\nMAX(0,V2090-(OFFSET($C2090,0,$A2090)/(OFFSET($C2085,-$A2089,$A2090))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2091)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2091,-($A2091+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2094=\"n/a\",\"n/a\",IF(AND(C2094<1,D2068=0),0,\nIF(D2068=0,C2094-1,\nIF(C2094<1,D2069,\n(((C2094-1)*(C2070-(C2070/(C2094))))+((D2068/D$10)*D2069))/(D2070)))))","v":0},{"$f":"IF(D2094=\"n/a\",\"n/a\",IF(AND(D2094<1,E2068=0),0,\nIF(E2068=0,D2094-1,\nIF(D2094<1,E2069,\n(((D2094-1)*(D2070-(D2070/(D2094))))+((E2068/E$10)*E2069))/(E2070)))))","v":0},{"$f":"IF(E2094=\"n/a\",\"n/a\",IF(AND(E2094<1,F2068=0),0,\nIF(F2068=0,E2094-1,\nIF(E2094<1,F2069,\n(((E2094-1)*(E2070-(E2070/(E2094))))+((F2068/F$10)*F2069))/(F2070)))))","v":0},{"$f":"IF(F2094=\"n/a\",\"n/a\",IF(AND(F2094<1,G2068=0),0,\nIF(G2068=0,F2094-1,\nIF(F2094<1,G2069,\n(((F2094-1)*(F2070-(F2070/(F2094))))+((G2068/G$10)*G2069))/(G2070)))))","v":0},{"$f":"IF(G2094=\"n/a\",\"n/a\",IF(AND(G2094<1,H2068=0),0,\nIF(H2068=0,G2094-1,\nIF(G2094<1,H2069,\n(((G2094-1)*(G2070-(G2070/(G2094))))+((H2068/H$10)*H2069))/(H2070)))))","v":0},{"$f":"IF(H2094=\"n/a\",\"n/a\",IF(AND(H2094<1,I2068=0),0,\nIF(I2068=0,H2094-1,\nIF(H2094<1,I2069,\n(((H2094-1)*(H2070-(H2070/(H2094))))+((I2068/I$10)*I2069))/(I2070)))))","v":0},{"$f":"IF(I2094=\"n/a\",\"n/a\",IF(AND(I2094<1,J2068=0),0,\nIF(J2068=0,I2094-1,\nIF(I2094<1,J2069,\n(((I2094-1)*(I2070-(I2070/(I2094))))+((J2068/J$10)*J2069))/(J2070)))))","v":0},{"$f":"IF(J2094=\"n/a\",\"n/a\",IF(AND(J2094<1,K2068=0),0,\nIF(K2068=0,J2094-1,\nIF(J2094<1,K2069,\n(((J2094-1)*(J2070-(J2070/(J2094))))+((K2068/K$10)*K2069))/(K2070)))))","v":0},{"$f":"IF(K2094=\"n/a\",\"n/a\",IF(AND(K2094<1,L2068=0),0,\nIF(L2068=0,K2094-1,\nIF(K2094<1,L2069,\n(((K2094-1)*(K2070-(K2070/(K2094))))+((L2068/L$10)*L2069))/(L2070)))))","v":0},{"$f":"IF(L2094=\"n/a\",\"n/a\",IF(AND(L2094<1,M2068=0),0,\nIF(M2068=0,L2094-1,\nIF(L2094<1,M2069,\n(((L2094-1)*(L2070-(L2070/(L2094))))+((M2068/M$10)*M2069))/(M2070)))))","v":0},{"$f":"IF(M2094=\"n/a\",\"n/a\",IF(AND(M2094<1,N2068=0),0,\nIF(N2068=0,M2094-1,\nIF(M2094<1,N2069,\n(((M2094-1)*(M2070-(M2070/(M2094))))+((N2068/N$10)*N2069))/(N2070)))))","v":0},{"$f":"IF(N2094=\"n/a\",\"n/a\",IF(AND(N2094<1,O2068=0),0,\nIF(O2068=0,N2094-1,\nIF(N2094<1,O2069,\n(((N2094-1)*(N2070-(N2070/(N2094))))+((O2068/O$10)*O2069))/(O2070)))))","v":0},{"$f":"IF(O2094=\"n/a\",\"n/a\",IF(AND(O2094<1,P2068=0),0,\nIF(P2068=0,O2094-1,\nIF(O2094<1,P2069,\n(((O2094-1)*(O2070-(O2070/(O2094))))+((P2068/P$10)*P2069))/(P2070)))))","v":0},{"$f":"IF(P2094=\"n/a\",\"n/a\",IF(AND(P2094<1,Q2068=0),0,\nIF(Q2068=0,P2094-1,\nIF(P2094<1,Q2069,\n(((P2094-1)*(P2070-(P2070/(P2094))))+((Q2068/Q$10)*Q2069))/(Q2070)))))","v":0},{"$f":"IF(Q2094=\"n/a\",\"n/a\",IF(AND(Q2094<1,R2068=0),0,\nIF(R2068=0,Q2094-1,\nIF(Q2094<1,R2069,\n(((Q2094-1)*(Q2070-(Q2070/(Q2094))))+((R2068/R$10)*R2069))/(R2070)))))","v":0},{"$f":"IF(R2094=\"n/a\",\"n/a\",IF(AND(R2094<1,S2068=0),0,\nIF(S2068=0,R2094-1,\nIF(R2094<1,S2069,\n(((R2094-1)*(R2070-(R2070/(R2094))))+((S2068/S$10)*S2069))/(S2070)))))","v":0},{"$f":"IF(S2094=\"n/a\",\"n/a\",IF(AND(S2094<1,T2068=0),0,\nIF(T2068=0,S2094-1,\nIF(S2094<1,T2069,\n(((S2094-1)*(S2070-(S2070/(S2094))))+((T2068/T$10)*T2069))/(T2070)))))","v":0},{"$f":"IF(T2094=\"n/a\",\"n/a\",IF(AND(T2094<1,U2068=0),0,\nIF(U2068=0,T2094-1,\nIF(T2094<1,U2069,\n(((T2094-1)*(T2070-(T2070/(T2094))))+((U2068/U$10)*U2069))/(U2070)))))","v":0},{"$f":"IF(U2094=\"n/a\",\"n/a\",IF(AND(U2094<1,V2068=0),0,\nIF(V2068=0,U2094-1,\nIF(U2094<1,V2069,\n(((U2094-1)*(U2070-(U2070/(U2094))))+((V2068/V$10)*V2069))/(V2070)))))","v":0},{"$f":"IF(V2094=\"n/a\",\"n/a\",IF(AND(V2094<1,W2068=0),0,\nIF(W2068=0,V2094-1,\nIF(V2094<1,W2069,\n(((V2094-1)*(V2070-(V2070/(V2094))))+((W2068/W$10)*W2069))/(W2070)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2095,(-$A2071-ROWS(C2067:C2094)),0)","v":"n/a"},{"$f":"IF(C2095=\"n/a\",\"n/a\",MAX(0,C2095-1))","v":"n/a"},{"$f":"IF(D2095=\"n/a\",\"n/a\",MAX(0,D2095-1))","v":"n/a"},{"$f":"IF(E2095=\"n/a\",\"n/a\",MAX(0,E2095-1))","v":"n/a"},{"$f":"IF(F2095=\"n/a\",\"n/a\",MAX(0,F2095-1))","v":"n/a"},{"$f":"IF(G2095=\"n/a\",\"n/a\",MAX(0,G2095-1))","v":"n/a"},{"$f":"IF(H2095=\"n/a\",\"n/a\",MAX(0,H2095-1))","v":"n/a"},{"$f":"IF(I2095=\"n/a\",\"n/a\",MAX(0,I2095-1))","v":"n/a"},{"$f":"IF(J2095=\"n/a\",\"n/a\",MAX(0,J2095-1))","v":"n/a"},{"$f":"IF(K2095=\"n/a\",\"n/a\",MAX(0,K2095-1))","v":"n/a"},{"$f":"IF(L2095=\"n/a\",\"n/a\",MAX(0,L2095-1))","v":"n/a"},{"$f":"IF(M2095=\"n/a\",\"n/a\",MAX(0,M2095-1))","v":"n/a"},{"$f":"IF(N2095=\"n/a\",\"n/a\",MAX(0,N2095-1))","v":"n/a"},{"$f":"IF(O2095=\"n/a\",\"n/a\",MAX(0,O2095-1))","v":"n/a"},{"$f":"IF(P2095=\"n/a\",\"n/a\",MAX(0,P2095-1))","v":"n/a"},{"$f":"IF(Q2095=\"n/a\",\"n/a\",MAX(0,Q2095-1))","v":"n/a"},{"$f":"IF(R2095=\"n/a\",\"n/a\",MAX(0,R2095-1))","v":"n/a"},{"$f":"IF(S2095=\"n/a\",\"n/a\",MAX(0,S2095-1))","v":"n/a"},{"$f":"IF(T2095=\"n/a\",\"n/a\",MAX(0,T2095-1))","v":"n/a"},{"$f":"IF(U2095=\"n/a\",\"n/a\",MAX(0,U2095-1))","v":"n/a"},{"$f":"IF(V2095=\"n/a\",\"n/a\",MAX(0,V2095-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2072)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2096,(-$A2072-ROWS(D2068:D2095)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2097,(-$A2073-ROWS(E2069:E2096)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2098,(-$A2074-ROWS(F2070:F2097)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2099,(-$A2075-ROWS(G2071:G2098)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2100,(-$A2076-ROWS(H2072:H2099)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2101,(-$A2077-ROWS(I2073:I2100)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2102,(-$A2078-ROWS(J2074:J2101)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2103,(-$A2079-ROWS(K2075:K2102)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2104,(-$A2080-ROWS(L2076:L2103)),0)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2105,(-$A2081-ROWS(M2077:M2104)),0)","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2106,(-$A2082-ROWS(N2078:N2105)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2107,(-$A2083-ROWS(O2079:O2106)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2108,(-$A2084-ROWS(P2080:P2107)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2109,(-$A2085-ROWS(Q2081:Q2108)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2110,(-$A2086-ROWS(R2082:R2109)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2111,(-$A2087-ROWS(S2083:S2110)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2112,(-$A2088-ROWS(T2084:T2111)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2113,(-$A2089-ROWS(U2085:U2112)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2114,(-$A2090-ROWS(V2086:V2113)),0)","v":0},{"$f":"IF(V2114=\"n/a\",\"n/a\",MAX(0,V2114-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2115,(-$A2091-ROWS(W2087:W2114)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2067<>\"n/a\",C2067<>\"n/a\"),IF(SUM(C2070:C2092)=0,0,IF((SUMPRODUCT(C2070:C2092,C2094:C2116)/SUM(C2070:C2092))<0,1,(SUMPRODUCT(C2070:C2092,C2094:C2116)/SUM(C2070:C2092)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2067<>\"n/a\",D2067<>\"n/a\"),IF(SUM(D2070:D2092)=0,0,IF((SUMPRODUCT(D2070:D2092,D2094:D2116)/SUM(D2070:D2092))<0,1,(SUMPRODUCT(D2070:D2092,D2094:D2116)/SUM(D2070:D2092)))),\"n/a\"))","v":1.826778262861644},3.3136332346880235,3.1546435771262673,2.999243698350329,2.8474566315008971,2.6993056071914299,2.5548140556289747,2.4140056087623725,2.2769041024582779,2.1435335787053909,2.0139182878473543,1.8880826908447346,1.7660514615665348,1.6478494891116957,1.5335018801610338,1.4230339613600902,1.3164712817333635,1.2138396151304089,1.1151649627042957,1.0204735554229263]
[]
["Asset Class 40",{"$f":"VLOOKUP($A2119,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Spare Parts"}]
[{"$f":"VALUE(REPLACE(A2119,1,12,\"\"))","v":40},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2120,0)","v":13.258203043114699},{"$f":"OFFSET('RFM input'!H$60,$A2120,0)-OFFSET('RFM input'!H$114,$A2120,0)-OFFSET('RFM input'!H$168,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A2120,0)-OFFSET('RFM input'!I$114,$A2120,0)-OFFSET('RFM input'!I$168,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2120,0)-OFFSET('RFM input'!J$114,$A2120,0)-OFFSET('RFM input'!J$168,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2120,0)-OFFSET('RFM input'!K$114,$A2120,0)-OFFSET('RFM input'!K$168,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2120,0)-OFFSET('RFM input'!L$114,$A2120,0)-OFFSET('RFM input'!L$168,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2120,0)-OFFSET('RFM input'!M$114,$A2120,0)-OFFSET('RFM input'!M$168,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2120,0)-OFFSET('RFM input'!N$114,$A2120,0)-OFFSET('RFM input'!N$168,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2120,0)-OFFSET('RFM input'!O$114,$A2120,0)-OFFSET('RFM input'!O$168,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2120,0)-OFFSET('RFM input'!P$114,$A2120,0)-OFFSET('RFM input'!P$168,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2120,0)-OFFSET('RFM input'!Q$114,$A2120,0)-OFFSET('RFM input'!Q$168,$A2120,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2120,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2120,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2120,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2120,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2120,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2120,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2120,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2120,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2120,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2120,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2120,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2120,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2120,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2120,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2120,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2120,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2120,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2120,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2120,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2120,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2120,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D2148=\"n/a\",0,IF(AND(D2122=0,C2124=0),0,\nIF(AND(D2122<>0,C2124=0),(D2122/D$10),\nIF(AND(D2123<>0,C2124<>0),(C2124-(C2124/C2148))+(D2122/D$10),\nIF(C2148<1,0,(C2124-(C2124/C2148)))))))","v":0},{"$f":"IF(E2148=\"n/a\",0,IF(AND(E2122=0,D2124=0),0,\nIF(AND(E2122<>0,D2124=0),(E2122/E$10),\nIF(AND(E2123<>0,D2124<>0),(D2124-(D2124/D2148))+(E2122/E$10),\nIF(D2148<1,0,(D2124-(D2124/D2148)))))))","v":0},{"$f":"IF(F2148=\"n/a\",0,IF(AND(F2122=0,E2124=0),0,\nIF(AND(F2122<>0,E2124=0),(F2122/F$10),\nIF(AND(F2123<>0,E2124<>0),(E2124-(E2124/E2148))+(F2122/F$10),\nIF(E2148<1,0,(E2124-(E2124/E2148)))))))","v":0},{"$f":"IF(G2148=\"n/a\",0,IF(AND(G2122=0,F2124=0),0,\nIF(AND(G2122<>0,F2124=0),(G2122/G$10),\nIF(AND(G2123<>0,F2124<>0),(F2124-(F2124/F2148))+(G2122/G$10),\nIF(F2148<1,0,(F2124-(F2124/F2148)))))))","v":0},{"$f":"IF(H2148=\"n/a\",0,IF(AND(H2122=0,G2124=0),0,\nIF(AND(H2122<>0,G2124=0),(H2122/H$10),\nIF(AND(H2123<>0,G2124<>0),(G2124-(G2124/G2148))+(H2122/H$10),\nIF(G2148<1,0,(G2124-(G2124/G2148)))))))","v":0},{"$f":"IF(I2148=\"n/a\",0,IF(AND(I2122=0,H2124=0),0,\nIF(AND(I2122<>0,H2124=0),(I2122/I$10),\nIF(AND(I2123<>0,H2124<>0),(H2124-(H2124/H2148))+(I2122/I$10),\nIF(H2148<1,0,(H2124-(H2124/H2148)))))))","v":0},{"$f":"IF(J2148=\"n/a\",0,IF(AND(J2122=0,I2124=0),0,\nIF(AND(J2122<>0,I2124=0),(J2122/J$10),\nIF(AND(J2123<>0,I2124<>0),(I2124-(I2124/I2148))+(J2122/J$10),\nIF(I2148<1,0,(I2124-(I2124/I2148)))))))","v":0},{"$f":"IF(K2148=\"n/a\",0,IF(AND(K2122=0,J2124=0),0,\nIF(AND(K2122<>0,J2124=0),(K2122/K$10),\nIF(AND(K2123<>0,J2124<>0),(J2124-(J2124/J2148))+(K2122/K$10),\nIF(J2148<1,0,(J2124-(J2124/J2148)))))))","v":0},{"$f":"IF(L2148=\"n/a\",0,IF(AND(L2122=0,K2124=0),0,\nIF(AND(L2122<>0,K2124=0),(L2122/L$10),\nIF(AND(L2123<>0,K2124<>0),(K2124-(K2124/K2148))+(L2122/L$10),\nIF(K2148<1,0,(K2124-(K2124/K2148)))))))","v":0},{"$f":"IF(M2148=\"n/a\",0,IF(AND(M2122=0,L2124=0),0,\nIF(AND(M2122<>0,L2124=0),(M2122/M$10),\nIF(AND(M2123<>0,L2124<>0),(L2124-(L2124/L2148))+(M2122/M$10),\nIF(L2148<1,0,(L2124-(L2124/L2148)))))))","v":0},{"$f":"IF(N2148=\"n/a\",0,IF(AND(N2122=0,M2124=0),0,\nIF(AND(N2122<>0,M2124=0),(N2122/N$10),\nIF(AND(N2123<>0,M2124<>0),(M2124-(M2124/M2148))+(N2122/N$10),\nIF(M2148<1,0,(M2124-(M2124/M2148)))))))","v":0},{"$f":"IF(O2148=\"n/a\",0,IF(AND(O2122=0,N2124=0),0,\nIF(AND(O2122<>0,N2124=0),(O2122/O$10),\nIF(AND(O2123<>0,N2124<>0),(N2124-(N2124/N2148))+(O2122/O$10),\nIF(N2148<1,0,(N2124-(N2124/N2148)))))))","v":0},{"$f":"IF(P2148=\"n/a\",0,IF(AND(P2122=0,O2124=0),0,\nIF(AND(P2122<>0,O2124=0),(P2122/P$10),\nIF(AND(P2123<>0,O2124<>0),(O2124-(O2124/O2148))+(P2122/P$10),\nIF(O2148<1,0,(O2124-(O2124/O2148)))))))","v":0},{"$f":"IF(Q2148=\"n/a\",0,IF(AND(Q2122=0,P2124=0),0,\nIF(AND(Q2122<>0,P2124=0),(Q2122/Q$10),\nIF(AND(Q2123<>0,P2124<>0),(P2124-(P2124/P2148))+(Q2122/Q$10),\nIF(P2148<1,0,(P2124-(P2124/P2148)))))))","v":0},{"$f":"IF(R2148=\"n/a\",0,IF(AND(R2122=0,Q2124=0),0,\nIF(AND(R2122<>0,Q2124=0),(R2122/R$10),\nIF(AND(R2123<>0,Q2124<>0),(Q2124-(Q2124/Q2148))+(R2122/R$10),\nIF(Q2148<1,0,(Q2124-(Q2124/Q2148)))))))","v":0},{"$f":"IF(S2148=\"n/a\",0,IF(AND(S2122=0,R2124=0),0,\nIF(AND(S2122<>0,R2124=0),(S2122/S$10),\nIF(AND(S2123<>0,R2124<>0),(R2124-(R2124/R2148))+(S2122/S$10),\nIF(R2148<1,0,(R2124-(R2124/R2148)))))))","v":0},{"$f":"IF(T2148=\"n/a\",0,IF(AND(T2122=0,S2124=0),0,\nIF(AND(T2122<>0,S2124=0),(T2122/T$10),\nIF(AND(T2123<>0,S2124<>0),(S2124-(S2124/S2148))+(T2122/T$10),\nIF(S2148<1,0,(S2124-(S2124/S2148)))))))","v":0},{"$f":"IF(U2148=\"n/a\",0,IF(AND(U2122=0,T2124=0),0,\nIF(AND(U2122<>0,T2124=0),(U2122/U$10),\nIF(AND(U2123<>0,T2124<>0),(T2124-(T2124/T2148))+(U2122/U$10),\nIF(T2148<1,0,(T2124-(T2124/T2148)))))))","v":0},{"$f":"IF(V2148=\"n/a\",0,IF(AND(V2122=0,U2124=0),0,\nIF(AND(V2122<>0,U2124=0),(V2122/V$10),\nIF(AND(V2123<>0,U2124<>0),(U2124-(U2124/U2148))+(V2122/V$10),\nIF(U2148<1,0,(U2124-(U2124/U2148)))))))","v":0},{"$f":"IF(W2148=\"n/a\",0,IF(AND(W2122=0,V2124=0),0,\nIF(AND(W2122<>0,V2124=0),(W2122/W$10),\nIF(AND(W2123<>0,V2124<>0),(V2124-(V2124/V2148))+(W2122/W$10),\nIF(V2148<1,0,(V2124-(V2124/V2148)))))))","v":0}]
[{"$f":"A2124+1","v":0},"Depreciated starting RAB",{"$f":"C2120/C$10","v":13.258203043114699},{"$f":"IF(C2149=\"n/a\",C2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,C2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,C2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699},{"$f":"IF(D2149=\"n/a\",D2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,D2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,D2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699},{"$f":"IF(E2149=\"n/a\",E2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,E2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,E2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699},{"$f":"IF(F2149=\"n/a\",F2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,F2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,F2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699},{"$f":"IF(G2149=\"n/a\",G2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,G2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,G2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699},{"$f":"IF(H2149=\"n/a\",H2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,H2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,H2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699},{"$f":"IF(I2149=\"n/a\",I2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,I2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,I2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699},{"$f":"IF(J2149=\"n/a\",J2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,J2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,J2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699},{"$f":"IF(K2149=\"n/a\",K2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,K2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,K2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699},{"$f":"IF(L2149=\"n/a\",L2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,L2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,L2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699},{"$f":"IF(M2149=\"n/a\",M2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,M2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,M2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699},{"$f":"IF(N2149=\"n/a\",N2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,N2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,N2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699},{"$f":"IF(O2149=\"n/a\",O2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,O2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,O2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699},{"$f":"IF(P2149=\"n/a\",P2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,P2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,P2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699},{"$f":"IF(Q2149=\"n/a\",Q2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,Q2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,Q2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699},{"$f":"IF(R2149=\"n/a\",R2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,R2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,R2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699},{"$f":"IF(S2149=\"n/a\",S2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,S2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,S2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699},{"$f":"IF(T2149=\"n/a\",T2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,T2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,T2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699},{"$f":"IF(U2149=\"n/a\",U2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,U2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,U2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699},{"$f":"IF(V2149=\"n/a\",V2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,V2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,V2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":13.258203043114699}]
[{"$f":"A2125+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2126)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D2126,-($A2126+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2150=\"n/a\",D2126,IFERROR(IF((OFFSET($C2126,0,$A2126))<0,\nMIN(0,D2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126)))),\nMAX(0,D2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E2127,-($A2127+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2151=\"n/a\",E2127,IFERROR(IF((OFFSET($C2127,0,$A2127))<0,\nMIN(0,E2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127)))),\nMAX(0,E2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F2128,-($A2128+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2152=\"n/a\",F2128,IFERROR(IF((OFFSET($C2128,0,$A2128))<0,\nMIN(0,F2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128)))),\nMAX(0,F2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G2129,-($A2129+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2153=\"n/a\",G2129,IFERROR(IF((OFFSET($C2129,0,$A2129))<0,\nMIN(0,G2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129)))),\nMAX(0,G2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H2130,-($A2130+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2154=\"n/a\",H2130,IFERROR(IF((OFFSET($C2130,0,$A2130))<0,\nMIN(0,H2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130)))),\nMAX(0,H2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I2131,-($A2131+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2155=\"n/a\",I2131,IFERROR(IF((OFFSET($C2131,0,$A2131))<0,\nMIN(0,I2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131)))),\nMAX(0,I2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J2132,-($A2132+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2156=\"n/a\",J2132,IFERROR(IF((OFFSET($C2132,0,$A2132))<0,\nMIN(0,J2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132)))),\nMAX(0,J2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2133,-($A2133+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2157=\"n/a\",K2133,IFERROR(IF((OFFSET($C2133,0,$A2133))<0,\nMIN(0,K2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133)))),\nMAX(0,K2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2134,-($A2134+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2158=\"n/a\",L2134,IFERROR(IF((OFFSET($C2134,0,$A2134))<0,\nMIN(0,L2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134)))),\nMAX(0,L2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2135,-($A2135+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2159=\"n/a\",M2135,IFERROR(IF((OFFSET($C2135,0,$A2135))<0,\nMIN(0,M2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135)))),\nMAX(0,M2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2136,-($A2136+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2160=\"n/a\",N2136,IFERROR(IF((OFFSET($C2136,0,$A2136))<0,\nMIN(0,N2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136)))),\nMAX(0,N2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2137,-($A2137+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2161=\"n/a\",O2137,IFERROR(IF((OFFSET($C2137,0,$A2137))<0,\nMIN(0,O2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137)))),\nMAX(0,O2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2138,-($A2138+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2162=\"n/a\",P2138,IFERROR(IF((OFFSET($C2138,0,$A2138))<0,\nMIN(0,P2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138)))),\nMAX(0,P2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2139,-($A2139+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2163=\"n/a\",Q2139,IFERROR(IF((OFFSET($C2139,0,$A2139))<0,\nMIN(0,Q2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139)))),\nMAX(0,Q2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2140,-($A2140+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2164=\"n/a\",R2140,IFERROR(IF((OFFSET($C2140,0,$A2140))<0,\nMIN(0,R2140-(OFFSET($C2140,0,$A2140)/(OFFSET($C2135,-$A2139,$A2140)))),\nMAX(0,R2140-(OFFSET($C2140,0,$A2140)/(OFFSET($C2135,-$A2139,$A2140))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2141,-($A2141+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2165=\"n/a\",S2141,IFERROR(IF((OFFSET($C2141,0,$A2141))<0,\nMIN(0,S2141-(OFFSET($C2141,0,$A2141)/(OFFSET($C2136,-$A2140,$A2141)))),\nMAX(0,S2141-(OFFSET($C2141,0,$A2141)/(OFFSET($C2136,-$A2140,$A2141))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2142,-($A2142+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2166=\"n/a\",T2142,IFERROR(IF((OFFSET($C2142,0,$A2142))<0,\nMIN(0,T2142-(OFFSET($C2142,0,$A2142)/(OFFSET($C2137,-$A2141,$A2142)))),\nMAX(0,T2142-(OFFSET($C2142,0,$A2142)/(OFFSET($C2137,-$A2141,$A2142))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2143,-($A2143+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2167=\"n/a\",U2143,IFERROR(IF((OFFSET($C2143,0,$A2143))<0,\nMIN(0,U2143-(OFFSET($C2143,0,$A2143)/(OFFSET($C2138,-$A2142,$A2143)))),\nMAX(0,U2143-(OFFSET($C2143,0,$A2143)/(OFFSET($C2138,-$A2142,$A2143))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2144,-($A2144+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2168=\"n/a\",V2144,IFERROR(IF((OFFSET($C2144,0,$A2144))<0,\nMIN(0,V2144-(OFFSET($C2144,0,$A2144)/(OFFSET($C2139,-$A2143,$A2144)))),\nMAX(0,V2144-(OFFSET($C2144,0,$A2144)/(OFFSET($C2139,-$A2143,$A2144))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2145)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2145,-($A2145+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2148=\"n/a\",\"n/a\",IF(AND(C2148<1,D2122=0),0,\nIF(D2122=0,C2148-1,\nIF(C2148<1,D2123,\n(((C2148-1)*(C2124-(C2124/(C2148))))+((D2122/D$10)*D2123))/(D2124)))))","v":0},{"$f":"IF(D2148=\"n/a\",\"n/a\",IF(AND(D2148<1,E2122=0),0,\nIF(E2122=0,D2148-1,\nIF(D2148<1,E2123,\n(((D2148-1)*(D2124-(D2124/(D2148))))+((E2122/E$10)*E2123))/(E2124)))))","v":0},{"$f":"IF(E2148=\"n/a\",\"n/a\",IF(AND(E2148<1,F2122=0),0,\nIF(F2122=0,E2148-1,\nIF(E2148<1,F2123,\n(((E2148-1)*(E2124-(E2124/(E2148))))+((F2122/F$10)*F2123))/(F2124)))))","v":0},{"$f":"IF(F2148=\"n/a\",\"n/a\",IF(AND(F2148<1,G2122=0),0,\nIF(G2122=0,F2148-1,\nIF(F2148<1,G2123,\n(((F2148-1)*(F2124-(F2124/(F2148))))+((G2122/G$10)*G2123))/(G2124)))))","v":0},{"$f":"IF(G2148=\"n/a\",\"n/a\",IF(AND(G2148<1,H2122=0),0,\nIF(H2122=0,G2148-1,\nIF(G2148<1,H2123,\n(((G2148-1)*(G2124-(G2124/(G2148))))+((H2122/H$10)*H2123))/(H2124)))))","v":0},{"$f":"IF(H2148=\"n/a\",\"n/a\",IF(AND(H2148<1,I2122=0),0,\nIF(I2122=0,H2148-1,\nIF(H2148<1,I2123,\n(((H2148-1)*(H2124-(H2124/(H2148))))+((I2122/I$10)*I2123))/(I2124)))))","v":0},{"$f":"IF(I2148=\"n/a\",\"n/a\",IF(AND(I2148<1,J2122=0),0,\nIF(J2122=0,I2148-1,\nIF(I2148<1,J2123,\n(((I2148-1)*(I2124-(I2124/(I2148))))+((J2122/J$10)*J2123))/(J2124)))))","v":0},{"$f":"IF(J2148=\"n/a\",\"n/a\",IF(AND(J2148<1,K2122=0),0,\nIF(K2122=0,J2148-1,\nIF(J2148<1,K2123,\n(((J2148-1)*(J2124-(J2124/(J2148))))+((K2122/K$10)*K2123))/(K2124)))))","v":0},{"$f":"IF(K2148=\"n/a\",\"n/a\",IF(AND(K2148<1,L2122=0),0,\nIF(L2122=0,K2148-1,\nIF(K2148<1,L2123,\n(((K2148-1)*(K2124-(K2124/(K2148))))+((L2122/L$10)*L2123))/(L2124)))))","v":0},{"$f":"IF(L2148=\"n/a\",\"n/a\",IF(AND(L2148<1,M2122=0),0,\nIF(M2122=0,L2148-1,\nIF(L2148<1,M2123,\n(((L2148-1)*(L2124-(L2124/(L2148))))+((M2122/M$10)*M2123))/(M2124)))))","v":0},{"$f":"IF(M2148=\"n/a\",\"n/a\",IF(AND(M2148<1,N2122=0),0,\nIF(N2122=0,M2148-1,\nIF(M2148<1,N2123,\n(((M2148-1)*(M2124-(M2124/(M2148))))+((N2122/N$10)*N2123))/(N2124)))))","v":0},{"$f":"IF(N2148=\"n/a\",\"n/a\",IF(AND(N2148<1,O2122=0),0,\nIF(O2122=0,N2148-1,\nIF(N2148<1,O2123,\n(((N2148-1)*(N2124-(N2124/(N2148))))+((O2122/O$10)*O2123))/(O2124)))))","v":0},{"$f":"IF(O2148=\"n/a\",\"n/a\",IF(AND(O2148<1,P2122=0),0,\nIF(P2122=0,O2148-1,\nIF(O2148<1,P2123,\n(((O2148-1)*(O2124-(O2124/(O2148))))+((P2122/P$10)*P2123))/(P2124)))))","v":0},{"$f":"IF(P2148=\"n/a\",\"n/a\",IF(AND(P2148<1,Q2122=0),0,\nIF(Q2122=0,P2148-1,\nIF(P2148<1,Q2123,\n(((P2148-1)*(P2124-(P2124/(P2148))))+((Q2122/Q$10)*Q2123))/(Q2124)))))","v":0},{"$f":"IF(Q2148=\"n/a\",\"n/a\",IF(AND(Q2148<1,R2122=0),0,\nIF(R2122=0,Q2148-1,\nIF(Q2148<1,R2123,\n(((Q2148-1)*(Q2124-(Q2124/(Q2148))))+((R2122/R$10)*R2123))/(R2124)))))","v":0},{"$f":"IF(R2148=\"n/a\",\"n/a\",IF(AND(R2148<1,S2122=0),0,\nIF(S2122=0,R2148-1,\nIF(R2148<1,S2123,\n(((R2148-1)*(R2124-(R2124/(R2148))))+((S2122/S$10)*S2123))/(S2124)))))","v":0},{"$f":"IF(S2148=\"n/a\",\"n/a\",IF(AND(S2148<1,T2122=0),0,\nIF(T2122=0,S2148-1,\nIF(S2148<1,T2123,\n(((S2148-1)*(S2124-(S2124/(S2148))))+((T2122/T$10)*T2123))/(T2124)))))","v":0},{"$f":"IF(T2148=\"n/a\",\"n/a\",IF(AND(T2148<1,U2122=0),0,\nIF(U2122=0,T2148-1,\nIF(T2148<1,U2123,\n(((T2148-1)*(T2124-(T2124/(T2148))))+((U2122/U$10)*U2123))/(U2124)))))","v":0},{"$f":"IF(U2148=\"n/a\",\"n/a\",IF(AND(U2148<1,V2122=0),0,\nIF(V2122=0,U2148-1,\nIF(U2148<1,V2123,\n(((U2148-1)*(U2124-(U2124/(U2148))))+((V2122/V$10)*V2123))/(V2124)))))","v":0},{"$f":"IF(V2148=\"n/a\",\"n/a\",IF(AND(V2148<1,W2122=0),0,\nIF(W2122=0,V2148-1,\nIF(V2148<1,W2123,\n(((V2148-1)*(V2124-(V2124/(V2148))))+((W2122/W$10)*W2123))/(W2124)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2149,(-$A2125-ROWS(C2121:C2148)),0)","v":"n/a"},{"$f":"IF(C2149=\"n/a\",\"n/a\",MAX(0,C2149-1))","v":"n/a"},{"$f":"IF(D2149=\"n/a\",\"n/a\",MAX(0,D2149-1))","v":"n/a"},{"$f":"IF(E2149=\"n/a\",\"n/a\",MAX(0,E2149-1))","v":"n/a"},{"$f":"IF(F2149=\"n/a\",\"n/a\",MAX(0,F2149-1))","v":"n/a"},{"$f":"IF(G2149=\"n/a\",\"n/a\",MAX(0,G2149-1))","v":"n/a"},{"$f":"IF(H2149=\"n/a\",\"n/a\",MAX(0,H2149-1))","v":"n/a"},{"$f":"IF(I2149=\"n/a\",\"n/a\",MAX(0,I2149-1))","v":"n/a"},{"$f":"IF(J2149=\"n/a\",\"n/a\",MAX(0,J2149-1))","v":"n/a"},{"$f":"IF(K2149=\"n/a\",\"n/a\",MAX(0,K2149-1))","v":"n/a"},{"$f":"IF(L2149=\"n/a\",\"n/a\",MAX(0,L2149-1))","v":"n/a"},{"$f":"IF(M2149=\"n/a\",\"n/a\",MAX(0,M2149-1))","v":"n/a"},{"$f":"IF(N2149=\"n/a\",\"n/a\",MAX(0,N2149-1))","v":"n/a"},{"$f":"IF(O2149=\"n/a\",\"n/a\",MAX(0,O2149-1))","v":"n/a"},{"$f":"IF(P2149=\"n/a\",\"n/a\",MAX(0,P2149-1))","v":"n/a"},{"$f":"IF(Q2149=\"n/a\",\"n/a\",MAX(0,Q2149-1))","v":"n/a"},{"$f":"IF(R2149=\"n/a\",\"n/a\",MAX(0,R2149-1))","v":"n/a"},{"$f":"IF(S2149=\"n/a\",\"n/a\",MAX(0,S2149-1))","v":"n/a"},{"$f":"IF(T2149=\"n/a\",\"n/a\",MAX(0,T2149-1))","v":"n/a"},{"$f":"IF(U2149=\"n/a\",\"n/a\",MAX(0,U2149-1))","v":"n/a"},{"$f":"IF(V2149=\"n/a\",\"n/a\",MAX(0,V2149-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2126)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2150,(-$A2126-ROWS(D2122:D2149)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2151,(-$A2127-ROWS(E2123:E2150)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2152,(-$A2128-ROWS(F2124:F2151)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2153,(-$A2129-ROWS(G2125:G2152)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2154,(-$A2130-ROWS(H2126:H2153)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2155,(-$A2131-ROWS(I2127:I2154)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2156,(-$A2132-ROWS(J2128:J2155)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2157,(-$A2133-ROWS(K2129:K2156)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2158,(-$A2134-ROWS(L2130:L2157)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2159,(-$A2135-ROWS(M2131:M2158)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2160,(-$A2136-ROWS(N2132:N2159)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2161,(-$A2137-ROWS(O2133:O2160)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2162,(-$A2138-ROWS(P2134:P2161)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2163,(-$A2139-ROWS(Q2135:Q2162)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2164,(-$A2140-ROWS(R2136:R2163)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2165,(-$A2141-ROWS(S2137:S2164)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2166,(-$A2142-ROWS(T2138:T2165)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2167,(-$A2143-ROWS(U2139:U2166)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2168,(-$A2144-ROWS(V2140:V2167)),0)","v":0},{"$f":"IF(V2168=\"n/a\",\"n/a\",MAX(0,V2168-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2169,(-$A2145-ROWS(W2141:W2168)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2121<>\"n/a\",C2121<>\"n/a\"),IF(SUM(C2124:C2146)=0,0,IF((SUMPRODUCT(C2124:C2146,C2148:C2170)/SUM(C2124:C2146))<0,1,(SUMPRODUCT(C2124:C2146,C2148:C2170)/SUM(C2124:C2146)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2121<>\"n/a\",D2121<>\"n/a\"),IF(SUM(D2124:D2146)=0,0,IF((SUMPRODUCT(D2124:D2146,D2148:D2170)/SUM(D2124:D2146))<0,1,(SUMPRODUCT(D2124:D2146,D2148:D2170)/SUM(D2124:D2146)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 41",{"$f":"VLOOKUP($A2173,'RFM input'!$F$7:$G$56,2,FALSE)","v":"NEM Assets"}]
[{"$f":"VALUE(REPLACE(A2173,1,12,\"\"))","v":41},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2174,0)","v":11.447464484959296},{"$f":"OFFSET('RFM input'!H$60,$A2174,0)-OFFSET('RFM input'!H$114,$A2174,0)-OFFSET('RFM input'!H$168,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A2174,0)-OFFSET('RFM input'!I$114,$A2174,0)-OFFSET('RFM input'!I$168,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2174,0)-OFFSET('RFM input'!J$114,$A2174,0)-OFFSET('RFM input'!J$168,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2174,0)-OFFSET('RFM input'!K$114,$A2174,0)-OFFSET('RFM input'!K$168,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2174,0)-OFFSET('RFM input'!L$114,$A2174,0)-OFFSET('RFM input'!L$168,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2174,0)-OFFSET('RFM input'!M$114,$A2174,0)-OFFSET('RFM input'!M$168,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2174,0)-OFFSET('RFM input'!N$114,$A2174,0)-OFFSET('RFM input'!N$168,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2174,0)-OFFSET('RFM input'!O$114,$A2174,0)-OFFSET('RFM input'!O$168,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2174,0)-OFFSET('RFM input'!P$114,$A2174,0)-OFFSET('RFM input'!P$168,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2174,0)-OFFSET('RFM input'!Q$114,$A2174,0)-OFFSET('RFM input'!Q$168,$A2174,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2174,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":5}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2174,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2174,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2174,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2174,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2174,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2174,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2174,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2174,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2174,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2174,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2174,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2174,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2174,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2174,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2174,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2174,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2174,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2174,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2174,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2174,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D2202=\"n/a\",0,IF(AND(D2176=0,C2178=0),0,\nIF(AND(D2176<>0,C2178=0),(D2176/D$10),\nIF(AND(D2177<>0,C2178<>0),(C2178-(C2178/C2202))+(D2176/D$10),\nIF(C2202<1,0,(C2178-(C2178/C2202)))))))","v":0},{"$f":"IF(E2202=\"n/a\",0,IF(AND(E2176=0,D2178=0),0,\nIF(AND(E2176<>0,D2178=0),(E2176/E$10),\nIF(AND(E2177<>0,D2178<>0),(D2178-(D2178/D2202))+(E2176/E$10),\nIF(D2202<1,0,(D2178-(D2178/D2202)))))))","v":0},{"$f":"IF(F2202=\"n/a\",0,IF(AND(F2176=0,E2178=0),0,\nIF(AND(F2176<>0,E2178=0),(F2176/F$10),\nIF(AND(F2177<>0,E2178<>0),(E2178-(E2178/E2202))+(F2176/F$10),\nIF(E2202<1,0,(E2178-(E2178/E2202)))))))","v":0},{"$f":"IF(G2202=\"n/a\",0,IF(AND(G2176=0,F2178=0),0,\nIF(AND(G2176<>0,F2178=0),(G2176/G$10),\nIF(AND(G2177<>0,F2178<>0),(F2178-(F2178/F2202))+(G2176/G$10),\nIF(F2202<1,0,(F2178-(F2178/F2202)))))))","v":0},{"$f":"IF(H2202=\"n/a\",0,IF(AND(H2176=0,G2178=0),0,\nIF(AND(H2176<>0,G2178=0),(H2176/H$10),\nIF(AND(H2177<>0,G2178<>0),(G2178-(G2178/G2202))+(H2176/H$10),\nIF(G2202<1,0,(G2178-(G2178/G2202)))))))","v":0},{"$f":"IF(I2202=\"n/a\",0,IF(AND(I2176=0,H2178=0),0,\nIF(AND(I2176<>0,H2178=0),(I2176/I$10),\nIF(AND(I2177<>0,H2178<>0),(H2178-(H2178/H2202))+(I2176/I$10),\nIF(H2202<1,0,(H2178-(H2178/H2202)))))))","v":0},{"$f":"IF(J2202=\"n/a\",0,IF(AND(J2176=0,I2178=0),0,\nIF(AND(J2176<>0,I2178=0),(J2176/J$10),\nIF(AND(J2177<>0,I2178<>0),(I2178-(I2178/I2202))+(J2176/J$10),\nIF(I2202<1,0,(I2178-(I2178/I2202)))))))","v":0},{"$f":"IF(K2202=\"n/a\",0,IF(AND(K2176=0,J2178=0),0,\nIF(AND(K2176<>0,J2178=0),(K2176/K$10),\nIF(AND(K2177<>0,J2178<>0),(J2178-(J2178/J2202))+(K2176/K$10),\nIF(J2202<1,0,(J2178-(J2178/J2202)))))))","v":0},{"$f":"IF(L2202=\"n/a\",0,IF(AND(L2176=0,K2178=0),0,\nIF(AND(L2176<>0,K2178=0),(L2176/L$10),\nIF(AND(L2177<>0,K2178<>0),(K2178-(K2178/K2202))+(L2176/L$10),\nIF(K2202<1,0,(K2178-(K2178/K2202)))))))","v":0},{"$f":"IF(M2202=\"n/a\",0,IF(AND(M2176=0,L2178=0),0,\nIF(AND(M2176<>0,L2178=0),(M2176/M$10),\nIF(AND(M2177<>0,L2178<>0),(L2178-(L2178/L2202))+(M2176/M$10),\nIF(L2202<1,0,(L2178-(L2178/L2202)))))))","v":0},{"$f":"IF(N2202=\"n/a\",0,IF(AND(N2176=0,M2178=0),0,\nIF(AND(N2176<>0,M2178=0),(N2176/N$10),\nIF(AND(N2177<>0,M2178<>0),(M2178-(M2178/M2202))+(N2176/N$10),\nIF(M2202<1,0,(M2178-(M2178/M2202)))))))","v":0},{"$f":"IF(O2202=\"n/a\",0,IF(AND(O2176=0,N2178=0),0,\nIF(AND(O2176<>0,N2178=0),(O2176/O$10),\nIF(AND(O2177<>0,N2178<>0),(N2178-(N2178/N2202))+(O2176/O$10),\nIF(N2202<1,0,(N2178-(N2178/N2202)))))))","v":0},{"$f":"IF(P2202=\"n/a\",0,IF(AND(P2176=0,O2178=0),0,\nIF(AND(P2176<>0,O2178=0),(P2176/P$10),\nIF(AND(P2177<>0,O2178<>0),(O2178-(O2178/O2202))+(P2176/P$10),\nIF(O2202<1,0,(O2178-(O2178/O2202)))))))","v":0},{"$f":"IF(Q2202=\"n/a\",0,IF(AND(Q2176=0,P2178=0),0,\nIF(AND(Q2176<>0,P2178=0),(Q2176/Q$10),\nIF(AND(Q2177<>0,P2178<>0),(P2178-(P2178/P2202))+(Q2176/Q$10),\nIF(P2202<1,0,(P2178-(P2178/P2202)))))))","v":0},{"$f":"IF(R2202=\"n/a\",0,IF(AND(R2176=0,Q2178=0),0,\nIF(AND(R2176<>0,Q2178=0),(R2176/R$10),\nIF(AND(R2177<>0,Q2178<>0),(Q2178-(Q2178/Q2202))+(R2176/R$10),\nIF(Q2202<1,0,(Q2178-(Q2178/Q2202)))))))","v":0},{"$f":"IF(S2202=\"n/a\",0,IF(AND(S2176=0,R2178=0),0,\nIF(AND(S2176<>0,R2178=0),(S2176/S$10),\nIF(AND(S2177<>0,R2178<>0),(R2178-(R2178/R2202))+(S2176/S$10),\nIF(R2202<1,0,(R2178-(R2178/R2202)))))))","v":0},{"$f":"IF(T2202=\"n/a\",0,IF(AND(T2176=0,S2178=0),0,\nIF(AND(T2176<>0,S2178=0),(T2176/T$10),\nIF(AND(T2177<>0,S2178<>0),(S2178-(S2178/S2202))+(T2176/T$10),\nIF(S2202<1,0,(S2178-(S2178/S2202)))))))","v":0},{"$f":"IF(U2202=\"n/a\",0,IF(AND(U2176=0,T2178=0),0,\nIF(AND(U2176<>0,T2178=0),(U2176/U$10),\nIF(AND(U2177<>0,T2178<>0),(T2178-(T2178/T2202))+(U2176/U$10),\nIF(T2202<1,0,(T2178-(T2178/T2202)))))))","v":0},{"$f":"IF(V2202=\"n/a\",0,IF(AND(V2176=0,U2178=0),0,\nIF(AND(V2176<>0,U2178=0),(V2176/V$10),\nIF(AND(V2177<>0,U2178<>0),(U2178-(U2178/U2202))+(V2176/V$10),\nIF(U2202<1,0,(U2178-(U2178/U2202)))))))","v":0},{"$f":"IF(W2202=\"n/a\",0,IF(AND(W2176=0,V2178=0),0,\nIF(AND(W2176<>0,V2178=0),(W2176/W$10),\nIF(AND(W2177<>0,V2178<>0),(V2178-(V2178/V2202))+(W2176/W$10),\nIF(V2202<1,0,(V2178-(V2178/V2202)))))))","v":0}]
[{"$f":"A2178+1","v":0},"Depreciated starting RAB",{"$f":"C2174/C$10","v":11.447464484959296},{"$f":"IF(C2203=\"n/a\",C2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,C2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,C2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296},{"$f":"IF(D2203=\"n/a\",D2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,D2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,D2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296},{"$f":"IF(E2203=\"n/a\",E2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,E2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,E2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296},{"$f":"IF(F2203=\"n/a\",F2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,F2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,F2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296},{"$f":"IF(G2203=\"n/a\",G2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,G2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,G2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296},{"$f":"IF(H2203=\"n/a\",H2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,H2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,H2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296},{"$f":"IF(I2203=\"n/a\",I2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,I2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,I2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296},{"$f":"IF(J2203=\"n/a\",J2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,J2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,J2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296},{"$f":"IF(K2203=\"n/a\",K2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,K2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,K2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296},{"$f":"IF(L2203=\"n/a\",L2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,L2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,L2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296},{"$f":"IF(M2203=\"n/a\",M2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,M2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,M2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296},{"$f":"IF(N2203=\"n/a\",N2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,N2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,N2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296},{"$f":"IF(O2203=\"n/a\",O2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,O2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,O2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296},{"$f":"IF(P2203=\"n/a\",P2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,P2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,P2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296},{"$f":"IF(Q2203=\"n/a\",Q2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,Q2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,Q2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296},{"$f":"IF(R2203=\"n/a\",R2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,R2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,R2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296},{"$f":"IF(S2203=\"n/a\",S2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,S2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,S2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296},{"$f":"IF(T2203=\"n/a\",T2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,T2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,T2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296},{"$f":"IF(U2203=\"n/a\",U2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,U2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,U2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296},{"$f":"IF(V2203=\"n/a\",V2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,V2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,V2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":11.447464484959296}]
[{"$f":"A2179+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2180)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D2180,-($A2180+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2204=\"n/a\",D2180,IFERROR(IF((OFFSET($C2180,0,$A2180))<0,\nMIN(0,D2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180)))),\nMAX(0,D2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E2181,-($A2181+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2205=\"n/a\",E2181,IFERROR(IF((OFFSET($C2181,0,$A2181))<0,\nMIN(0,E2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181)))),\nMAX(0,E2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F2182,-($A2182+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2206=\"n/a\",F2182,IFERROR(IF((OFFSET($C2182,0,$A2182))<0,\nMIN(0,F2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182)))),\nMAX(0,F2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G2183,-($A2183+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2207=\"n/a\",G2183,IFERROR(IF((OFFSET($C2183,0,$A2183))<0,\nMIN(0,G2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183)))),\nMAX(0,G2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H2184,-($A2184+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2208=\"n/a\",H2184,IFERROR(IF((OFFSET($C2184,0,$A2184))<0,\nMIN(0,H2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184)))),\nMAX(0,H2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I2185,-($A2185+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2209=\"n/a\",I2185,IFERROR(IF((OFFSET($C2185,0,$A2185))<0,\nMIN(0,I2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185)))),\nMAX(0,I2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J2186,-($A2186+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2210=\"n/a\",J2186,IFERROR(IF((OFFSET($C2186,0,$A2186))<0,\nMIN(0,J2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186)))),\nMAX(0,J2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2187,-($A2187+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2211=\"n/a\",K2187,IFERROR(IF((OFFSET($C2187,0,$A2187))<0,\nMIN(0,K2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187)))),\nMAX(0,K2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2188,-($A2188+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2212=\"n/a\",L2188,IFERROR(IF((OFFSET($C2188,0,$A2188))<0,\nMIN(0,L2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188)))),\nMAX(0,L2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2189,-($A2189+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2213=\"n/a\",M2189,IFERROR(IF((OFFSET($C2189,0,$A2189))<0,\nMIN(0,M2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189)))),\nMAX(0,M2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2190,-($A2190+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2214=\"n/a\",N2190,IFERROR(IF((OFFSET($C2190,0,$A2190))<0,\nMIN(0,N2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190)))),\nMAX(0,N2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2191,-($A2191+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2215=\"n/a\",O2191,IFERROR(IF((OFFSET($C2191,0,$A2191))<0,\nMIN(0,O2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191)))),\nMAX(0,O2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2192,-($A2192+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2216=\"n/a\",P2192,IFERROR(IF((OFFSET($C2192,0,$A2192))<0,\nMIN(0,P2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192)))),\nMAX(0,P2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2193,-($A2193+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2217=\"n/a\",Q2193,IFERROR(IF((OFFSET($C2193,0,$A2193))<0,\nMIN(0,Q2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193)))),\nMAX(0,Q2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2194,-($A2194+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2218=\"n/a\",R2194,IFERROR(IF((OFFSET($C2194,0,$A2194))<0,\nMIN(0,R2194-(OFFSET($C2194,0,$A2194)/(OFFSET($C2189,-$A2193,$A2194)))),\nMAX(0,R2194-(OFFSET($C2194,0,$A2194)/(OFFSET($C2189,-$A2193,$A2194))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2195,-($A2195+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2219=\"n/a\",S2195,IFERROR(IF((OFFSET($C2195,0,$A2195))<0,\nMIN(0,S2195-(OFFSET($C2195,0,$A2195)/(OFFSET($C2190,-$A2194,$A2195)))),\nMAX(0,S2195-(OFFSET($C2195,0,$A2195)/(OFFSET($C2190,-$A2194,$A2195))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2196,-($A2196+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2220=\"n/a\",T2196,IFERROR(IF((OFFSET($C2196,0,$A2196))<0,\nMIN(0,T2196-(OFFSET($C2196,0,$A2196)/(OFFSET($C2191,-$A2195,$A2196)))),\nMAX(0,T2196-(OFFSET($C2196,0,$A2196)/(OFFSET($C2191,-$A2195,$A2196))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2197,-($A2197+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2221=\"n/a\",U2197,IFERROR(IF((OFFSET($C2197,0,$A2197))<0,\nMIN(0,U2197-(OFFSET($C2197,0,$A2197)/(OFFSET($C2192,-$A2196,$A2197)))),\nMAX(0,U2197-(OFFSET($C2197,0,$A2197)/(OFFSET($C2192,-$A2196,$A2197))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2198,-($A2198+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2222=\"n/a\",V2198,IFERROR(IF((OFFSET($C2198,0,$A2198))<0,\nMIN(0,V2198-(OFFSET($C2198,0,$A2198)/(OFFSET($C2193,-$A2197,$A2198)))),\nMAX(0,V2198-(OFFSET($C2198,0,$A2198)/(OFFSET($C2193,-$A2197,$A2198))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2199)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2199,-($A2199+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2202=\"n/a\",\"n/a\",IF(AND(C2202<1,D2176=0),0,\nIF(D2176=0,C2202-1,\nIF(C2202<1,D2177,\n(((C2202-1)*(C2178-(C2178/(C2202))))+((D2176/D$10)*D2177))/(D2178)))))","v":0},{"$f":"IF(D2202=\"n/a\",\"n/a\",IF(AND(D2202<1,E2176=0),0,\nIF(E2176=0,D2202-1,\nIF(D2202<1,E2177,\n(((D2202-1)*(D2178-(D2178/(D2202))))+((E2176/E$10)*E2177))/(E2178)))))","v":0},{"$f":"IF(E2202=\"n/a\",\"n/a\",IF(AND(E2202<1,F2176=0),0,\nIF(F2176=0,E2202-1,\nIF(E2202<1,F2177,\n(((E2202-1)*(E2178-(E2178/(E2202))))+((F2176/F$10)*F2177))/(F2178)))))","v":0},{"$f":"IF(F2202=\"n/a\",\"n/a\",IF(AND(F2202<1,G2176=0),0,\nIF(G2176=0,F2202-1,\nIF(F2202<1,G2177,\n(((F2202-1)*(F2178-(F2178/(F2202))))+((G2176/G$10)*G2177))/(G2178)))))","v":0},{"$f":"IF(G2202=\"n/a\",\"n/a\",IF(AND(G2202<1,H2176=0),0,\nIF(H2176=0,G2202-1,\nIF(G2202<1,H2177,\n(((G2202-1)*(G2178-(G2178/(G2202))))+((H2176/H$10)*H2177))/(H2178)))))","v":0},{"$f":"IF(H2202=\"n/a\",\"n/a\",IF(AND(H2202<1,I2176=0),0,\nIF(I2176=0,H2202-1,\nIF(H2202<1,I2177,\n(((H2202-1)*(H2178-(H2178/(H2202))))+((I2176/I$10)*I2177))/(I2178)))))","v":0},{"$f":"IF(I2202=\"n/a\",\"n/a\",IF(AND(I2202<1,J2176=0),0,\nIF(J2176=0,I2202-1,\nIF(I2202<1,J2177,\n(((I2202-1)*(I2178-(I2178/(I2202))))+((J2176/J$10)*J2177))/(J2178)))))","v":0},{"$f":"IF(J2202=\"n/a\",\"n/a\",IF(AND(J2202<1,K2176=0),0,\nIF(K2176=0,J2202-1,\nIF(J2202<1,K2177,\n(((J2202-1)*(J2178-(J2178/(J2202))))+((K2176/K$10)*K2177))/(K2178)))))","v":0},{"$f":"IF(K2202=\"n/a\",\"n/a\",IF(AND(K2202<1,L2176=0),0,\nIF(L2176=0,K2202-1,\nIF(K2202<1,L2177,\n(((K2202-1)*(K2178-(K2178/(K2202))))+((L2176/L$10)*L2177))/(L2178)))))","v":0},{"$f":"IF(L2202=\"n/a\",\"n/a\",IF(AND(L2202<1,M2176=0),0,\nIF(M2176=0,L2202-1,\nIF(L2202<1,M2177,\n(((L2202-1)*(L2178-(L2178/(L2202))))+((M2176/M$10)*M2177))/(M2178)))))","v":0},{"$f":"IF(M2202=\"n/a\",\"n/a\",IF(AND(M2202<1,N2176=0),0,\nIF(N2176=0,M2202-1,\nIF(M2202<1,N2177,\n(((M2202-1)*(M2178-(M2178/(M2202))))+((N2176/N$10)*N2177))/(N2178)))))","v":0},{"$f":"IF(N2202=\"n/a\",\"n/a\",IF(AND(N2202<1,O2176=0),0,\nIF(O2176=0,N2202-1,\nIF(N2202<1,O2177,\n(((N2202-1)*(N2178-(N2178/(N2202))))+((O2176/O$10)*O2177))/(O2178)))))","v":0},{"$f":"IF(O2202=\"n/a\",\"n/a\",IF(AND(O2202<1,P2176=0),0,\nIF(P2176=0,O2202-1,\nIF(O2202<1,P2177,\n(((O2202-1)*(O2178-(O2178/(O2202))))+((P2176/P$10)*P2177))/(P2178)))))","v":0},{"$f":"IF(P2202=\"n/a\",\"n/a\",IF(AND(P2202<1,Q2176=0),0,\nIF(Q2176=0,P2202-1,\nIF(P2202<1,Q2177,\n(((P2202-1)*(P2178-(P2178/(P2202))))+((Q2176/Q$10)*Q2177))/(Q2178)))))","v":0},{"$f":"IF(Q2202=\"n/a\",\"n/a\",IF(AND(Q2202<1,R2176=0),0,\nIF(R2176=0,Q2202-1,\nIF(Q2202<1,R2177,\n(((Q2202-1)*(Q2178-(Q2178/(Q2202))))+((R2176/R$10)*R2177))/(R2178)))))","v":0},{"$f":"IF(R2202=\"n/a\",\"n/a\",IF(AND(R2202<1,S2176=0),0,\nIF(S2176=0,R2202-1,\nIF(R2202<1,S2177,\n(((R2202-1)*(R2178-(R2178/(R2202))))+((S2176/S$10)*S2177))/(S2178)))))","v":0},{"$f":"IF(S2202=\"n/a\",\"n/a\",IF(AND(S2202<1,T2176=0),0,\nIF(T2176=0,S2202-1,\nIF(S2202<1,T2177,\n(((S2202-1)*(S2178-(S2178/(S2202))))+((T2176/T$10)*T2177))/(T2178)))))","v":0},{"$f":"IF(T2202=\"n/a\",\"n/a\",IF(AND(T2202<1,U2176=0),0,\nIF(U2176=0,T2202-1,\nIF(T2202<1,U2177,\n(((T2202-1)*(T2178-(T2178/(T2202))))+((U2176/U$10)*U2177))/(U2178)))))","v":0},{"$f":"IF(U2202=\"n/a\",\"n/a\",IF(AND(U2202<1,V2176=0),0,\nIF(V2176=0,U2202-1,\nIF(U2202<1,V2177,\n(((U2202-1)*(U2178-(U2178/(U2202))))+((V2176/V$10)*V2177))/(V2178)))))","v":0},{"$f":"IF(V2202=\"n/a\",\"n/a\",IF(AND(V2202<1,W2176=0),0,\nIF(W2176=0,V2202-1,\nIF(V2202<1,W2177,\n(((V2202-1)*(V2178-(V2178/(V2202))))+((W2176/W$10)*W2177))/(W2178)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2203,(-$A2179-ROWS(C2175:C2202)),0)","v":"n/a"},{"$f":"IF(C2203=\"n/a\",\"n/a\",MAX(0,C2203-1))","v":"n/a"},{"$f":"IF(D2203=\"n/a\",\"n/a\",MAX(0,D2203-1))","v":"n/a"},{"$f":"IF(E2203=\"n/a\",\"n/a\",MAX(0,E2203-1))","v":"n/a"},{"$f":"IF(F2203=\"n/a\",\"n/a\",MAX(0,F2203-1))","v":"n/a"},{"$f":"IF(G2203=\"n/a\",\"n/a\",MAX(0,G2203-1))","v":"n/a"},{"$f":"IF(H2203=\"n/a\",\"n/a\",MAX(0,H2203-1))","v":"n/a"},{"$f":"IF(I2203=\"n/a\",\"n/a\",MAX(0,I2203-1))","v":"n/a"},{"$f":"IF(J2203=\"n/a\",\"n/a\",MAX(0,J2203-1))","v":"n/a"},{"$f":"IF(K2203=\"n/a\",\"n/a\",MAX(0,K2203-1))","v":"n/a"},{"$f":"IF(L2203=\"n/a\",\"n/a\",MAX(0,L2203-1))","v":"n/a"},{"$f":"IF(M2203=\"n/a\",\"n/a\",MAX(0,M2203-1))","v":"n/a"},{"$f":"IF(N2203=\"n/a\",\"n/a\",MAX(0,N2203-1))","v":"n/a"},{"$f":"IF(O2203=\"n/a\",\"n/a\",MAX(0,O2203-1))","v":"n/a"},{"$f":"IF(P2203=\"n/a\",\"n/a\",MAX(0,P2203-1))","v":"n/a"},{"$f":"IF(Q2203=\"n/a\",\"n/a\",MAX(0,Q2203-1))","v":"n/a"},{"$f":"IF(R2203=\"n/a\",\"n/a\",MAX(0,R2203-1))","v":"n/a"},{"$f":"IF(S2203=\"n/a\",\"n/a\",MAX(0,S2203-1))","v":"n/a"},{"$f":"IF(T2203=\"n/a\",\"n/a\",MAX(0,T2203-1))","v":"n/a"},{"$f":"IF(U2203=\"n/a\",\"n/a\",MAX(0,U2203-1))","v":"n/a"},{"$f":"IF(V2203=\"n/a\",\"n/a\",MAX(0,V2203-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2180)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2204,(-$A2180-ROWS(D2176:D2203)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2205,(-$A2181-ROWS(E2177:E2204)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2206,(-$A2182-ROWS(F2178:F2205)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2207,(-$A2183-ROWS(G2179:G2206)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2208,(-$A2184-ROWS(H2180:H2207)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2209,(-$A2185-ROWS(I2181:I2208)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2210,(-$A2186-ROWS(J2182:J2209)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2211,(-$A2187-ROWS(K2183:K2210)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2212,(-$A2188-ROWS(L2184:L2211)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2213,(-$A2189-ROWS(M2185:M2212)),0)","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2214,(-$A2190-ROWS(N2186:N2213)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2215,(-$A2191-ROWS(O2187:O2214)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2216,(-$A2192-ROWS(P2188:P2215)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2217,(-$A2193-ROWS(Q2189:Q2216)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2218,(-$A2194-ROWS(R2190:R2217)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2219,(-$A2195-ROWS(S2191:S2218)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2220,(-$A2196-ROWS(T2192:T2219)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2221,(-$A2197-ROWS(U2193:U2220)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2222,(-$A2198-ROWS(V2194:V2221)),0)","v":0},{"$f":"IF(V2222=\"n/a\",\"n/a\",MAX(0,V2222-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2223,(-$A2199-ROWS(W2195:W2222)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2175<>\"n/a\",C2175<>\"n/a\"),IF(SUM(C2178:C2200)=0,0,IF((SUMPRODUCT(C2178:C2200,C2202:C2224)/SUM(C2178:C2200))<0,1,(SUMPRODUCT(C2178:C2200,C2202:C2224)/SUM(C2178:C2200)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2175<>\"n/a\",D2175<>\"n/a\"),IF(SUM(D2178:D2200)=0,0,IF((SUMPRODUCT(D2178:D2200,D2202:D2224)/SUM(D2178:D2200))<0,1,(SUMPRODUCT(D2178:D2200,D2202:D2224)/SUM(D2178:D2200)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 42",{"$f":"VLOOKUP($A2227,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Business Management Systems"}]
[{"$f":"VALUE(REPLACE(A2227,1,12,\"\"))","v":42},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2228,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A2228,0)-OFFSET('RFM input'!H$114,$A2228,0)-OFFSET('RFM input'!H$168,$A2228,0)","v":11.621246063475636},{"$f":"OFFSET('RFM input'!I$60,$A2228,0)-OFFSET('RFM input'!I$114,$A2228,0)-OFFSET('RFM input'!I$168,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2228,0)-OFFSET('RFM input'!J$114,$A2228,0)-OFFSET('RFM input'!J$168,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2228,0)-OFFSET('RFM input'!K$114,$A2228,0)-OFFSET('RFM input'!K$168,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2228,0)-OFFSET('RFM input'!L$114,$A2228,0)-OFFSET('RFM input'!L$168,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2228,0)-OFFSET('RFM input'!M$114,$A2228,0)-OFFSET('RFM input'!M$168,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2228,0)-OFFSET('RFM input'!N$114,$A2228,0)-OFFSET('RFM input'!N$168,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2228,0)-OFFSET('RFM input'!O$114,$A2228,0)-OFFSET('RFM input'!O$168,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2228,0)-OFFSET('RFM input'!P$114,$A2228,0)-OFFSET('RFM input'!P$168,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2228,0)-OFFSET('RFM input'!Q$114,$A2228,0)-OFFSET('RFM input'!Q$168,$A2228,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2228,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":10}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2228,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2228,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2228,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2228,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2228,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2228,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2228,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2228,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2228,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2228,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2228,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2228,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2228,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2228,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2228,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2228,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2228,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2228,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2228,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2228,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D2256=\"n/a\",0,IF(AND(D2230=0,C2232=0),0,\nIF(AND(D2230<>0,C2232=0),(D2230/D$10),\nIF(AND(D2231<>0,C2232<>0),(C2232-(C2232/C2256))+(D2230/D$10),\nIF(C2256<1,0,(C2232-(C2232/C2256)))))))","v":0},{"$f":"IF(E2256=\"n/a\",0,IF(AND(E2230=0,D2232=0),0,\nIF(AND(E2230<>0,D2232=0),(E2230/E$10),\nIF(AND(E2231<>0,D2232<>0),(D2232-(D2232/D2256))+(E2230/E$10),\nIF(D2256<1,0,(D2232-(D2232/D2256)))))))","v":0},{"$f":"IF(F2256=\"n/a\",0,IF(AND(F2230=0,E2232=0),0,\nIF(AND(F2230<>0,E2232=0),(F2230/F$10),\nIF(AND(F2231<>0,E2232<>0),(E2232-(E2232/E2256))+(F2230/F$10),\nIF(E2256<1,0,(E2232-(E2232/E2256)))))))","v":0},{"$f":"IF(G2256=\"n/a\",0,IF(AND(G2230=0,F2232=0),0,\nIF(AND(G2230<>0,F2232=0),(G2230/G$10),\nIF(AND(G2231<>0,F2232<>0),(F2232-(F2232/F2256))+(G2230/G$10),\nIF(F2256<1,0,(F2232-(F2232/F2256)))))))","v":0},{"$f":"IF(H2256=\"n/a\",0,IF(AND(H2230=0,G2232=0),0,\nIF(AND(H2230<>0,G2232=0),(H2230/H$10),\nIF(AND(H2231<>0,G2232<>0),(G2232-(G2232/G2256))+(H2230/H$10),\nIF(G2256<1,0,(G2232-(G2232/G2256)))))))","v":0},{"$f":"IF(I2256=\"n/a\",0,IF(AND(I2230=0,H2232=0),0,\nIF(AND(I2230<>0,H2232=0),(I2230/I$10),\nIF(AND(I2231<>0,H2232<>0),(H2232-(H2232/H2256))+(I2230/I$10),\nIF(H2256<1,0,(H2232-(H2232/H2256)))))))","v":0},{"$f":"IF(J2256=\"n/a\",0,IF(AND(J2230=0,I2232=0),0,\nIF(AND(J2230<>0,I2232=0),(J2230/J$10),\nIF(AND(J2231<>0,I2232<>0),(I2232-(I2232/I2256))+(J2230/J$10),\nIF(I2256<1,0,(I2232-(I2232/I2256)))))))","v":0},{"$f":"IF(K2256=\"n/a\",0,IF(AND(K2230=0,J2232=0),0,\nIF(AND(K2230<>0,J2232=0),(K2230/K$10),\nIF(AND(K2231<>0,J2232<>0),(J2232-(J2232/J2256))+(K2230/K$10),\nIF(J2256<1,0,(J2232-(J2232/J2256)))))))","v":0},{"$f":"IF(L2256=\"n/a\",0,IF(AND(L2230=0,K2232=0),0,\nIF(AND(L2230<>0,K2232=0),(L2230/L$10),\nIF(AND(L2231<>0,K2232<>0),(K2232-(K2232/K2256))+(L2230/L$10),\nIF(K2256<1,0,(K2232-(K2232/K2256)))))))","v":0},{"$f":"IF(M2256=\"n/a\",0,IF(AND(M2230=0,L2232=0),0,\nIF(AND(M2230<>0,L2232=0),(M2230/M$10),\nIF(AND(M2231<>0,L2232<>0),(L2232-(L2232/L2256))+(M2230/M$10),\nIF(L2256<1,0,(L2232-(L2232/L2256)))))))","v":0},{"$f":"IF(N2256=\"n/a\",0,IF(AND(N2230=0,M2232=0),0,\nIF(AND(N2230<>0,M2232=0),(N2230/N$10),\nIF(AND(N2231<>0,M2232<>0),(M2232-(M2232/M2256))+(N2230/N$10),\nIF(M2256<1,0,(M2232-(M2232/M2256)))))))","v":0},{"$f":"IF(O2256=\"n/a\",0,IF(AND(O2230=0,N2232=0),0,\nIF(AND(O2230<>0,N2232=0),(O2230/O$10),\nIF(AND(O2231<>0,N2232<>0),(N2232-(N2232/N2256))+(O2230/O$10),\nIF(N2256<1,0,(N2232-(N2232/N2256)))))))","v":0},{"$f":"IF(P2256=\"n/a\",0,IF(AND(P2230=0,O2232=0),0,\nIF(AND(P2230<>0,O2232=0),(P2230/P$10),\nIF(AND(P2231<>0,O2232<>0),(O2232-(O2232/O2256))+(P2230/P$10),\nIF(O2256<1,0,(O2232-(O2232/O2256)))))))","v":0},{"$f":"IF(Q2256=\"n/a\",0,IF(AND(Q2230=0,P2232=0),0,\nIF(AND(Q2230<>0,P2232=0),(Q2230/Q$10),\nIF(AND(Q2231<>0,P2232<>0),(P2232-(P2232/P2256))+(Q2230/Q$10),\nIF(P2256<1,0,(P2232-(P2232/P2256)))))))","v":0},{"$f":"IF(R2256=\"n/a\",0,IF(AND(R2230=0,Q2232=0),0,\nIF(AND(R2230<>0,Q2232=0),(R2230/R$10),\nIF(AND(R2231<>0,Q2232<>0),(Q2232-(Q2232/Q2256))+(R2230/R$10),\nIF(Q2256<1,0,(Q2232-(Q2232/Q2256)))))))","v":0},{"$f":"IF(S2256=\"n/a\",0,IF(AND(S2230=0,R2232=0),0,\nIF(AND(S2230<>0,R2232=0),(S2230/S$10),\nIF(AND(S2231<>0,R2232<>0),(R2232-(R2232/R2256))+(S2230/S$10),\nIF(R2256<1,0,(R2232-(R2232/R2256)))))))","v":0},{"$f":"IF(T2256=\"n/a\",0,IF(AND(T2230=0,S2232=0),0,\nIF(AND(T2230<>0,S2232=0),(T2230/T$10),\nIF(AND(T2231<>0,S2232<>0),(S2232-(S2232/S2256))+(T2230/T$10),\nIF(S2256<1,0,(S2232-(S2232/S2256)))))))","v":0},{"$f":"IF(U2256=\"n/a\",0,IF(AND(U2230=0,T2232=0),0,\nIF(AND(U2230<>0,T2232=0),(U2230/U$10),\nIF(AND(U2231<>0,T2232<>0),(T2232-(T2232/T2256))+(U2230/U$10),\nIF(T2256<1,0,(T2232-(T2232/T2256)))))))","v":0},{"$f":"IF(V2256=\"n/a\",0,IF(AND(V2230=0,U2232=0),0,\nIF(AND(V2230<>0,U2232=0),(V2230/V$10),\nIF(AND(V2231<>0,U2232<>0),(U2232-(U2232/U2256))+(V2230/V$10),\nIF(U2256<1,0,(U2232-(U2232/U2256)))))))","v":0},{"$f":"IF(W2256=\"n/a\",0,IF(AND(W2230=0,V2232=0),0,\nIF(AND(W2230<>0,V2232=0),(W2230/W$10),\nIF(AND(W2231<>0,V2232<>0),(V2232-(V2232/V2256))+(W2230/W$10),\nIF(V2256<1,0,(V2232-(V2232/V2256)))))))","v":0}]
[{"$f":"A2232+1","v":0},"Depreciated starting RAB",{"$f":"C2228/C$10","v":0},{"$f":"IF(C2257=\"n/a\",C2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,C2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,C2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(D2257=\"n/a\",D2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,D2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,D2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(E2257=\"n/a\",E2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,E2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,E2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(F2257=\"n/a\",F2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,F2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,F2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(G2257=\"n/a\",G2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,G2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,G2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(H2257=\"n/a\",H2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,H2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,H2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(I2257=\"n/a\",I2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,I2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,I2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(J2257=\"n/a\",J2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,J2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,J2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(K2257=\"n/a\",K2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,K2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,K2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(L2257=\"n/a\",L2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,L2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,L2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(M2257=\"n/a\",M2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,M2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,M2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(N2257=\"n/a\",N2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,N2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,N2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(O2257=\"n/a\",O2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,O2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,O2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(P2257=\"n/a\",P2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,P2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,P2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(Q2257=\"n/a\",Q2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,Q2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,Q2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(R2257=\"n/a\",R2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,R2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,R2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(S2257=\"n/a\",S2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,S2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,S2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(T2257=\"n/a\",T2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,T2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,T2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(U2257=\"n/a\",U2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,U2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,U2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(V2257=\"n/a\",V2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,V2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,V2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0}]
[{"$f":"A2233+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2234)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D2234,-($A2234+5),0)*((1+D$11)^0.5)/D$10)","v":11.68577764210332},{"$f":"IF(D2258=\"n/a\",D2234,IFERROR(IF((OFFSET($C2234,0,$A2234))<0,\nMIN(0,D2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234)))),\nMAX(0,D2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234))))),0))","v":10.517199877892988},9.3486221136826568,8.1800443494723254,7.011466585261994,5.8428888210516625,4.6743110568413311,3.5057332926309992,2.3371555284206673,1.1685777642103354,3.5527136788005009E-15,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E2235,-($A2235+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2259=\"n/a\",E2235,IFERROR(IF((OFFSET($C2235,0,$A2235))<0,\nMIN(0,E2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235)))),\nMAX(0,E2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F2236,-($A2236+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2260=\"n/a\",F2236,IFERROR(IF((OFFSET($C2236,0,$A2236))<0,\nMIN(0,F2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236)))),\nMAX(0,F2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G2237,-($A2237+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2261=\"n/a\",G2237,IFERROR(IF((OFFSET($C2237,0,$A2237))<0,\nMIN(0,G2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237)))),\nMAX(0,G2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H2238,-($A2238+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2262=\"n/a\",H2238,IFERROR(IF((OFFSET($C2238,0,$A2238))<0,\nMIN(0,H2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238)))),\nMAX(0,H2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I2239,-($A2239+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2263=\"n/a\",I2239,IFERROR(IF((OFFSET($C2239,0,$A2239))<0,\nMIN(0,I2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239)))),\nMAX(0,I2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J2240,-($A2240+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2264=\"n/a\",J2240,IFERROR(IF((OFFSET($C2240,0,$A2240))<0,\nMIN(0,J2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240)))),\nMAX(0,J2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2241,-($A2241+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2265=\"n/a\",K2241,IFERROR(IF((OFFSET($C2241,0,$A2241))<0,\nMIN(0,K2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241)))),\nMAX(0,K2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2242,-($A2242+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2266=\"n/a\",L2242,IFERROR(IF((OFFSET($C2242,0,$A2242))<0,\nMIN(0,L2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242)))),\nMAX(0,L2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2243,-($A2243+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2267=\"n/a\",M2243,IFERROR(IF((OFFSET($C2243,0,$A2243))<0,\nMIN(0,M2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243)))),\nMAX(0,M2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2244,-($A2244+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2268=\"n/a\",N2244,IFERROR(IF((OFFSET($C2244,0,$A2244))<0,\nMIN(0,N2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244)))),\nMAX(0,N2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2245,-($A2245+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2269=\"n/a\",O2245,IFERROR(IF((OFFSET($C2245,0,$A2245))<0,\nMIN(0,O2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245)))),\nMAX(0,O2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2246,-($A2246+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2270=\"n/a\",P2246,IFERROR(IF((OFFSET($C2246,0,$A2246))<0,\nMIN(0,P2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246)))),\nMAX(0,P2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2247,-($A2247+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2271=\"n/a\",Q2247,IFERROR(IF((OFFSET($C2247,0,$A2247))<0,\nMIN(0,Q2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247)))),\nMAX(0,Q2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2248,-($A2248+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2272=\"n/a\",R2248,IFERROR(IF((OFFSET($C2248,0,$A2248))<0,\nMIN(0,R2248-(OFFSET($C2248,0,$A2248)/(OFFSET($C2243,-$A2247,$A2248)))),\nMAX(0,R2248-(OFFSET($C2248,0,$A2248)/(OFFSET($C2243,-$A2247,$A2248))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2249,-($A2249+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2273=\"n/a\",S2249,IFERROR(IF((OFFSET($C2249,0,$A2249))<0,\nMIN(0,S2249-(OFFSET($C2249,0,$A2249)/(OFFSET($C2244,-$A2248,$A2249)))),\nMAX(0,S2249-(OFFSET($C2249,0,$A2249)/(OFFSET($C2244,-$A2248,$A2249))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2250,-($A2250+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2274=\"n/a\",T2250,IFERROR(IF((OFFSET($C2250,0,$A2250))<0,\nMIN(0,T2250-(OFFSET($C2250,0,$A2250)/(OFFSET($C2245,-$A2249,$A2250)))),\nMAX(0,T2250-(OFFSET($C2250,0,$A2250)/(OFFSET($C2245,-$A2249,$A2250))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2251,-($A2251+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2275=\"n/a\",U2251,IFERROR(IF((OFFSET($C2251,0,$A2251))<0,\nMIN(0,U2251-(OFFSET($C2251,0,$A2251)/(OFFSET($C2246,-$A2250,$A2251)))),\nMAX(0,U2251-(OFFSET($C2251,0,$A2251)/(OFFSET($C2246,-$A2250,$A2251))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2252,-($A2252+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2276=\"n/a\",V2252,IFERROR(IF((OFFSET($C2252,0,$A2252))<0,\nMIN(0,V2252-(OFFSET($C2252,0,$A2252)/(OFFSET($C2247,-$A2251,$A2252)))),\nMAX(0,V2252-(OFFSET($C2252,0,$A2252)/(OFFSET($C2247,-$A2251,$A2252))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2253)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2253,-($A2253+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2256=\"n/a\",\"n/a\",IF(AND(C2256<1,D2230=0),0,\nIF(D2230=0,C2256-1,\nIF(C2256<1,D2231,\n(((C2256-1)*(C2232-(C2232/(C2256))))+((D2230/D$10)*D2231))/(D2232)))))","v":0},{"$f":"IF(D2256=\"n/a\",\"n/a\",IF(AND(D2256<1,E2230=0),0,\nIF(E2230=0,D2256-1,\nIF(D2256<1,E2231,\n(((D2256-1)*(D2232-(D2232/(D2256))))+((E2230/E$10)*E2231))/(E2232)))))","v":0},{"$f":"IF(E2256=\"n/a\",\"n/a\",IF(AND(E2256<1,F2230=0),0,\nIF(F2230=0,E2256-1,\nIF(E2256<1,F2231,\n(((E2256-1)*(E2232-(E2232/(E2256))))+((F2230/F$10)*F2231))/(F2232)))))","v":0},{"$f":"IF(F2256=\"n/a\",\"n/a\",IF(AND(F2256<1,G2230=0),0,\nIF(G2230=0,F2256-1,\nIF(F2256<1,G2231,\n(((F2256-1)*(F2232-(F2232/(F2256))))+((G2230/G$10)*G2231))/(G2232)))))","v":0},{"$f":"IF(G2256=\"n/a\",\"n/a\",IF(AND(G2256<1,H2230=0),0,\nIF(H2230=0,G2256-1,\nIF(G2256<1,H2231,\n(((G2256-1)*(G2232-(G2232/(G2256))))+((H2230/H$10)*H2231))/(H2232)))))","v":0},{"$f":"IF(H2256=\"n/a\",\"n/a\",IF(AND(H2256<1,I2230=0),0,\nIF(I2230=0,H2256-1,\nIF(H2256<1,I2231,\n(((H2256-1)*(H2232-(H2232/(H2256))))+((I2230/I$10)*I2231))/(I2232)))))","v":0},{"$f":"IF(I2256=\"n/a\",\"n/a\",IF(AND(I2256<1,J2230=0),0,\nIF(J2230=0,I2256-1,\nIF(I2256<1,J2231,\n(((I2256-1)*(I2232-(I2232/(I2256))))+((J2230/J$10)*J2231))/(J2232)))))","v":0},{"$f":"IF(J2256=\"n/a\",\"n/a\",IF(AND(J2256<1,K2230=0),0,\nIF(K2230=0,J2256-1,\nIF(J2256<1,K2231,\n(((J2256-1)*(J2232-(J2232/(J2256))))+((K2230/K$10)*K2231))/(K2232)))))","v":0},{"$f":"IF(K2256=\"n/a\",\"n/a\",IF(AND(K2256<1,L2230=0),0,\nIF(L2230=0,K2256-1,\nIF(K2256<1,L2231,\n(((K2256-1)*(K2232-(K2232/(K2256))))+((L2230/L$10)*L2231))/(L2232)))))","v":0},{"$f":"IF(L2256=\"n/a\",\"n/a\",IF(AND(L2256<1,M2230=0),0,\nIF(M2230=0,L2256-1,\nIF(L2256<1,M2231,\n(((L2256-1)*(L2232-(L2232/(L2256))))+((M2230/M$10)*M2231))/(M2232)))))","v":0},{"$f":"IF(M2256=\"n/a\",\"n/a\",IF(AND(M2256<1,N2230=0),0,\nIF(N2230=0,M2256-1,\nIF(M2256<1,N2231,\n(((M2256-1)*(M2232-(M2232/(M2256))))+((N2230/N$10)*N2231))/(N2232)))))","v":0},{"$f":"IF(N2256=\"n/a\",\"n/a\",IF(AND(N2256<1,O2230=0),0,\nIF(O2230=0,N2256-1,\nIF(N2256<1,O2231,\n(((N2256-1)*(N2232-(N2232/(N2256))))+((O2230/O$10)*O2231))/(O2232)))))","v":0},{"$f":"IF(O2256=\"n/a\",\"n/a\",IF(AND(O2256<1,P2230=0),0,\nIF(P2230=0,O2256-1,\nIF(O2256<1,P2231,\n(((O2256-1)*(O2232-(O2232/(O2256))))+((P2230/P$10)*P2231))/(P2232)))))","v":0},{"$f":"IF(P2256=\"n/a\",\"n/a\",IF(AND(P2256<1,Q2230=0),0,\nIF(Q2230=0,P2256-1,\nIF(P2256<1,Q2231,\n(((P2256-1)*(P2232-(P2232/(P2256))))+((Q2230/Q$10)*Q2231))/(Q2232)))))","v":0},{"$f":"IF(Q2256=\"n/a\",\"n/a\",IF(AND(Q2256<1,R2230=0),0,\nIF(R2230=0,Q2256-1,\nIF(Q2256<1,R2231,\n(((Q2256-1)*(Q2232-(Q2232/(Q2256))))+((R2230/R$10)*R2231))/(R2232)))))","v":0},{"$f":"IF(R2256=\"n/a\",\"n/a\",IF(AND(R2256<1,S2230=0),0,\nIF(S2230=0,R2256-1,\nIF(R2256<1,S2231,\n(((R2256-1)*(R2232-(R2232/(R2256))))+((S2230/S$10)*S2231))/(S2232)))))","v":0},{"$f":"IF(S2256=\"n/a\",\"n/a\",IF(AND(S2256<1,T2230=0),0,\nIF(T2230=0,S2256-1,\nIF(S2256<1,T2231,\n(((S2256-1)*(S2232-(S2232/(S2256))))+((T2230/T$10)*T2231))/(T2232)))))","v":0},{"$f":"IF(T2256=\"n/a\",\"n/a\",IF(AND(T2256<1,U2230=0),0,\nIF(U2230=0,T2256-1,\nIF(T2256<1,U2231,\n(((T2256-1)*(T2232-(T2232/(T2256))))+((U2230/U$10)*U2231))/(U2232)))))","v":0},{"$f":"IF(U2256=\"n/a\",\"n/a\",IF(AND(U2256<1,V2230=0),0,\nIF(V2230=0,U2256-1,\nIF(U2256<1,V2231,\n(((U2256-1)*(U2232-(U2232/(U2256))))+((V2230/V$10)*V2231))/(V2232)))))","v":0},{"$f":"IF(V2256=\"n/a\",\"n/a\",IF(AND(V2256<1,W2230=0),0,\nIF(W2230=0,V2256-1,\nIF(V2256<1,W2231,\n(((V2256-1)*(V2232-(V2232/(V2256))))+((W2230/W$10)*W2231))/(W2232)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2257,(-$A2233-ROWS(C2229:C2256)),0)","v":"n/a"},{"$f":"IF(C2257=\"n/a\",\"n/a\",MAX(0,C2257-1))","v":"n/a"},{"$f":"IF(D2257=\"n/a\",\"n/a\",MAX(0,D2257-1))","v":"n/a"},{"$f":"IF(E2257=\"n/a\",\"n/a\",MAX(0,E2257-1))","v":"n/a"},{"$f":"IF(F2257=\"n/a\",\"n/a\",MAX(0,F2257-1))","v":"n/a"},{"$f":"IF(G2257=\"n/a\",\"n/a\",MAX(0,G2257-1))","v":"n/a"},{"$f":"IF(H2257=\"n/a\",\"n/a\",MAX(0,H2257-1))","v":"n/a"},{"$f":"IF(I2257=\"n/a\",\"n/a\",MAX(0,I2257-1))","v":"n/a"},{"$f":"IF(J2257=\"n/a\",\"n/a\",MAX(0,J2257-1))","v":"n/a"},{"$f":"IF(K2257=\"n/a\",\"n/a\",MAX(0,K2257-1))","v":"n/a"},{"$f":"IF(L2257=\"n/a\",\"n/a\",MAX(0,L2257-1))","v":"n/a"},{"$f":"IF(M2257=\"n/a\",\"n/a\",MAX(0,M2257-1))","v":"n/a"},{"$f":"IF(N2257=\"n/a\",\"n/a\",MAX(0,N2257-1))","v":"n/a"},{"$f":"IF(O2257=\"n/a\",\"n/a\",MAX(0,O2257-1))","v":"n/a"},{"$f":"IF(P2257=\"n/a\",\"n/a\",MAX(0,P2257-1))","v":"n/a"},{"$f":"IF(Q2257=\"n/a\",\"n/a\",MAX(0,Q2257-1))","v":"n/a"},{"$f":"IF(R2257=\"n/a\",\"n/a\",MAX(0,R2257-1))","v":"n/a"},{"$f":"IF(S2257=\"n/a\",\"n/a\",MAX(0,S2257-1))","v":"n/a"},{"$f":"IF(T2257=\"n/a\",\"n/a\",MAX(0,T2257-1))","v":"n/a"},{"$f":"IF(U2257=\"n/a\",\"n/a\",MAX(0,U2257-1))","v":"n/a"},{"$f":"IF(V2257=\"n/a\",\"n/a\",MAX(0,V2257-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2234)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2258,(-$A2234-ROWS(D2230:D2257)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2259,(-$A2235-ROWS(E2231:E2258)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2260,(-$A2236-ROWS(F2232:F2259)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2261,(-$A2237-ROWS(G2233:G2260)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2262,(-$A2238-ROWS(H2234:H2261)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2263,(-$A2239-ROWS(I2235:I2262)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2264,(-$A2240-ROWS(J2236:J2263)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2265,(-$A2241-ROWS(K2237:K2264)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2266,(-$A2242-ROWS(L2238:L2265)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2267,(-$A2243-ROWS(M2239:M2266)),0)","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2268,(-$A2244-ROWS(N2240:N2267)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2269,(-$A2245-ROWS(O2241:O2268)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2270,(-$A2246-ROWS(P2242:P2269)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2271,(-$A2247-ROWS(Q2243:Q2270)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2272,(-$A2248-ROWS(R2244:R2271)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2273,(-$A2249-ROWS(S2245:S2272)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2274,(-$A2250-ROWS(T2246:T2273)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2275,(-$A2251-ROWS(U2247:U2274)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2276,(-$A2252-ROWS(V2248:V2275)),0)","v":0},{"$f":"IF(V2276=\"n/a\",\"n/a\",MAX(0,V2276-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2277,(-$A2253-ROWS(W2249:W2276)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2229<>\"n/a\",C2229<>\"n/a\"),IF(SUM(C2232:C2254)=0,0,IF((SUMPRODUCT(C2232:C2254,C2256:C2278)/SUM(C2232:C2254))<0,1,(SUMPRODUCT(C2232:C2254,C2256:C2278)/SUM(C2232:C2254)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2229<>\"n/a\",D2229<>\"n/a\"),IF(SUM(D2232:D2254)=0,0,IF((SUMPRODUCT(D2232:D2254,D2256:D2278)/SUM(D2232:D2254))<0,1,(SUMPRODUCT(D2232:D2254,D2256:D2278)/SUM(D2232:D2254)))),\"n/a\"))","v":10},9,8,7,6.0000000000000009,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 43",{"$f":"VLOOKUP($A2281,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Land"}]
[{"$f":"VALUE(REPLACE(A2281,1,12,\"\"))","v":43},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2282,0)","v":1.3442181287286643},{"$f":"OFFSET('RFM input'!H$60,$A2282,0)-OFFSET('RFM input'!H$114,$A2282,0)-OFFSET('RFM input'!H$168,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A2282,0)-OFFSET('RFM input'!I$114,$A2282,0)-OFFSET('RFM input'!I$168,$A2282,0)","v":0.91907302301171279},{"$f":"OFFSET('RFM input'!J$60,$A2282,0)-OFFSET('RFM input'!J$114,$A2282,0)-OFFSET('RFM input'!J$168,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2282,0)-OFFSET('RFM input'!K$114,$A2282,0)-OFFSET('RFM input'!K$168,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2282,0)-OFFSET('RFM input'!L$114,$A2282,0)-OFFSET('RFM input'!L$168,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2282,0)-OFFSET('RFM input'!M$114,$A2282,0)-OFFSET('RFM input'!M$168,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2282,0)-OFFSET('RFM input'!N$114,$A2282,0)-OFFSET('RFM input'!N$168,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2282,0)-OFFSET('RFM input'!O$114,$A2282,0)-OFFSET('RFM input'!O$168,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2282,0)-OFFSET('RFM input'!P$114,$A2282,0)-OFFSET('RFM input'!P$168,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2282,0)-OFFSET('RFM input'!Q$114,$A2282,0)-OFFSET('RFM input'!Q$168,$A2282,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2282,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2282,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2282,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2282,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2282,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2282,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2282,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2282,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2282,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2282,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2282,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2282,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2282,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2282,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2282,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2282,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2282,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2282,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2282,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2282,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2282,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D2310=\"n/a\",0,IF(AND(D2284=0,C2286=0),0,\nIF(AND(D2284<>0,C2286=0),(D2284/D$10),\nIF(AND(D2285<>0,C2286<>0),(C2286-(C2286/C2310))+(D2284/D$10),\nIF(C2310<1,0,(C2286-(C2286/C2310)))))))","v":0},{"$f":"IF(E2310=\"n/a\",0,IF(AND(E2284=0,D2286=0),0,\nIF(AND(E2284<>0,D2286=0),(E2284/E$10),\nIF(AND(E2285<>0,D2286<>0),(D2286-(D2286/D2310))+(E2284/E$10),\nIF(D2310<1,0,(D2286-(D2286/D2310)))))))","v":0},{"$f":"IF(F2310=\"n/a\",0,IF(AND(F2284=0,E2286=0),0,\nIF(AND(F2284<>0,E2286=0),(F2284/F$10),\nIF(AND(F2285<>0,E2286<>0),(E2286-(E2286/E2310))+(F2284/F$10),\nIF(E2310<1,0,(E2286-(E2286/E2310)))))))","v":0},{"$f":"IF(G2310=\"n/a\",0,IF(AND(G2284=0,F2286=0),0,\nIF(AND(G2284<>0,F2286=0),(G2284/G$10),\nIF(AND(G2285<>0,F2286<>0),(F2286-(F2286/F2310))+(G2284/G$10),\nIF(F2310<1,0,(F2286-(F2286/F2310)))))))","v":0},{"$f":"IF(H2310=\"n/a\",0,IF(AND(H2284=0,G2286=0),0,\nIF(AND(H2284<>0,G2286=0),(H2284/H$10),\nIF(AND(H2285<>0,G2286<>0),(G2286-(G2286/G2310))+(H2284/H$10),\nIF(G2310<1,0,(G2286-(G2286/G2310)))))))","v":0},{"$f":"IF(I2310=\"n/a\",0,IF(AND(I2284=0,H2286=0),0,\nIF(AND(I2284<>0,H2286=0),(I2284/I$10),\nIF(AND(I2285<>0,H2286<>0),(H2286-(H2286/H2310))+(I2284/I$10),\nIF(H2310<1,0,(H2286-(H2286/H2310)))))))","v":0},{"$f":"IF(J2310=\"n/a\",0,IF(AND(J2284=0,I2286=0),0,\nIF(AND(J2284<>0,I2286=0),(J2284/J$10),\nIF(AND(J2285<>0,I2286<>0),(I2286-(I2286/I2310))+(J2284/J$10),\nIF(I2310<1,0,(I2286-(I2286/I2310)))))))","v":0},{"$f":"IF(K2310=\"n/a\",0,IF(AND(K2284=0,J2286=0),0,\nIF(AND(K2284<>0,J2286=0),(K2284/K$10),\nIF(AND(K2285<>0,J2286<>0),(J2286-(J2286/J2310))+(K2284/K$10),\nIF(J2310<1,0,(J2286-(J2286/J2310)))))))","v":0},{"$f":"IF(L2310=\"n/a\",0,IF(AND(L2284=0,K2286=0),0,\nIF(AND(L2284<>0,K2286=0),(L2284/L$10),\nIF(AND(L2285<>0,K2286<>0),(K2286-(K2286/K2310))+(L2284/L$10),\nIF(K2310<1,0,(K2286-(K2286/K2310)))))))","v":0},{"$f":"IF(M2310=\"n/a\",0,IF(AND(M2284=0,L2286=0),0,\nIF(AND(M2284<>0,L2286=0),(M2284/M$10),\nIF(AND(M2285<>0,L2286<>0),(L2286-(L2286/L2310))+(M2284/M$10),\nIF(L2310<1,0,(L2286-(L2286/L2310)))))))","v":0},{"$f":"IF(N2310=\"n/a\",0,IF(AND(N2284=0,M2286=0),0,\nIF(AND(N2284<>0,M2286=0),(N2284/N$10),\nIF(AND(N2285<>0,M2286<>0),(M2286-(M2286/M2310))+(N2284/N$10),\nIF(M2310<1,0,(M2286-(M2286/M2310)))))))","v":0},{"$f":"IF(O2310=\"n/a\",0,IF(AND(O2284=0,N2286=0),0,\nIF(AND(O2284<>0,N2286=0),(O2284/O$10),\nIF(AND(O2285<>0,N2286<>0),(N2286-(N2286/N2310))+(O2284/O$10),\nIF(N2310<1,0,(N2286-(N2286/N2310)))))))","v":0},{"$f":"IF(P2310=\"n/a\",0,IF(AND(P2284=0,O2286=0),0,\nIF(AND(P2284<>0,O2286=0),(P2284/P$10),\nIF(AND(P2285<>0,O2286<>0),(O2286-(O2286/O2310))+(P2284/P$10),\nIF(O2310<1,0,(O2286-(O2286/O2310)))))))","v":0},{"$f":"IF(Q2310=\"n/a\",0,IF(AND(Q2284=0,P2286=0),0,\nIF(AND(Q2284<>0,P2286=0),(Q2284/Q$10),\nIF(AND(Q2285<>0,P2286<>0),(P2286-(P2286/P2310))+(Q2284/Q$10),\nIF(P2310<1,0,(P2286-(P2286/P2310)))))))","v":0},{"$f":"IF(R2310=\"n/a\",0,IF(AND(R2284=0,Q2286=0),0,\nIF(AND(R2284<>0,Q2286=0),(R2284/R$10),\nIF(AND(R2285<>0,Q2286<>0),(Q2286-(Q2286/Q2310))+(R2284/R$10),\nIF(Q2310<1,0,(Q2286-(Q2286/Q2310)))))))","v":0},{"$f":"IF(S2310=\"n/a\",0,IF(AND(S2284=0,R2286=0),0,\nIF(AND(S2284<>0,R2286=0),(S2284/S$10),\nIF(AND(S2285<>0,R2286<>0),(R2286-(R2286/R2310))+(S2284/S$10),\nIF(R2310<1,0,(R2286-(R2286/R2310)))))))","v":0},{"$f":"IF(T2310=\"n/a\",0,IF(AND(T2284=0,S2286=0),0,\nIF(AND(T2284<>0,S2286=0),(T2284/T$10),\nIF(AND(T2285<>0,S2286<>0),(S2286-(S2286/S2310))+(T2284/T$10),\nIF(S2310<1,0,(S2286-(S2286/S2310)))))))","v":0},{"$f":"IF(U2310=\"n/a\",0,IF(AND(U2284=0,T2286=0),0,\nIF(AND(U2284<>0,T2286=0),(U2284/U$10),\nIF(AND(U2285<>0,T2286<>0),(T2286-(T2286/T2310))+(U2284/U$10),\nIF(T2310<1,0,(T2286-(T2286/T2310)))))))","v":0},{"$f":"IF(V2310=\"n/a\",0,IF(AND(V2284=0,U2286=0),0,\nIF(AND(V2284<>0,U2286=0),(V2284/V$10),\nIF(AND(V2285<>0,U2286<>0),(U2286-(U2286/U2310))+(V2284/V$10),\nIF(U2310<1,0,(U2286-(U2286/U2310)))))))","v":0},{"$f":"IF(W2310=\"n/a\",0,IF(AND(W2284=0,V2286=0),0,\nIF(AND(W2284<>0,V2286=0),(W2284/W$10),\nIF(AND(W2285<>0,V2286<>0),(V2286-(V2286/V2310))+(W2284/W$10),\nIF(V2310<1,0,(V2286-(V2286/V2310)))))))","v":0}]
[{"$f":"A2286+1","v":0},"Depreciated starting RAB",{"$f":"C2282/C$10","v":1.3442181287286643},{"$f":"IF(C2311=\"n/a\",C2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,C2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,C2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643},{"$f":"IF(D2311=\"n/a\",D2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,D2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,D2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643},{"$f":"IF(E2311=\"n/a\",E2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,E2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,E2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643},{"$f":"IF(F2311=\"n/a\",F2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,F2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,F2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643},{"$f":"IF(G2311=\"n/a\",G2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,G2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,G2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643},{"$f":"IF(H2311=\"n/a\",H2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,H2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,H2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643},{"$f":"IF(I2311=\"n/a\",I2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,I2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,I2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643},{"$f":"IF(J2311=\"n/a\",J2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,J2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,J2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643},{"$f":"IF(K2311=\"n/a\",K2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,K2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,K2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643},{"$f":"IF(L2311=\"n/a\",L2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,L2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,L2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643},{"$f":"IF(M2311=\"n/a\",M2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,M2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,M2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643},{"$f":"IF(N2311=\"n/a\",N2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,N2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,N2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643},{"$f":"IF(O2311=\"n/a\",O2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,O2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,O2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643},{"$f":"IF(P2311=\"n/a\",P2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,P2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,P2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643},{"$f":"IF(Q2311=\"n/a\",Q2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,Q2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,Q2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643},{"$f":"IF(R2311=\"n/a\",R2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,R2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,R2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643},{"$f":"IF(S2311=\"n/a\",S2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,S2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,S2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643},{"$f":"IF(T2311=\"n/a\",T2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,T2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,T2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643},{"$f":"IF(U2311=\"n/a\",U2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,U2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,U2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643},{"$f":"IF(V2311=\"n/a\",V2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,V2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,V2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":1.3442181287286643}]
[{"$f":"A2287+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2288)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D2288,-($A2288+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2312=\"n/a\",D2288,IFERROR(IF((OFFSET($C2288,0,$A2288))<0,\nMIN(0,D2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288)))),\nMAX(0,D2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E2289,-($A2289+5),0)*((1+E$11)^0.5)/E$10)","v":0.90912692088864122},{"$f":"IF(E2313=\"n/a\",E2289,IFERROR(IF((OFFSET($C2289,0,$A2289))<0,\nMIN(0,E2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289)))),\nMAX(0,E2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289))))),0))","v":0.90912692088864122},0.90912692088864122,0.90912692088864122,0.90912692088864122,0.90912692088864122,0.90912692088864122,0.90912692088864122,0.90912692088864122,0.90912692088864122,0.90912692088864122,0.90912692088864122,0.90912692088864122,0.90912692088864122,0.90912692088864122,0.90912692088864122,0.90912692088864122,0.90912692088864122,0.90912692088864122]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F2290,-($A2290+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2314=\"n/a\",F2290,IFERROR(IF((OFFSET($C2290,0,$A2290))<0,\nMIN(0,F2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290)))),\nMAX(0,F2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G2291,-($A2291+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2315=\"n/a\",G2291,IFERROR(IF((OFFSET($C2291,0,$A2291))<0,\nMIN(0,G2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291)))),\nMAX(0,G2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H2292,-($A2292+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2316=\"n/a\",H2292,IFERROR(IF((OFFSET($C2292,0,$A2292))<0,\nMIN(0,H2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292)))),\nMAX(0,H2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I2293,-($A2293+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2317=\"n/a\",I2293,IFERROR(IF((OFFSET($C2293,0,$A2293))<0,\nMIN(0,I2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293)))),\nMAX(0,I2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J2294,-($A2294+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2318=\"n/a\",J2294,IFERROR(IF((OFFSET($C2294,0,$A2294))<0,\nMIN(0,J2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294)))),\nMAX(0,J2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2295,-($A2295+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2319=\"n/a\",K2295,IFERROR(IF((OFFSET($C2295,0,$A2295))<0,\nMIN(0,K2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295)))),\nMAX(0,K2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2296,-($A2296+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2320=\"n/a\",L2296,IFERROR(IF((OFFSET($C2296,0,$A2296))<0,\nMIN(0,L2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296)))),\nMAX(0,L2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2297,-($A2297+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2321=\"n/a\",M2297,IFERROR(IF((OFFSET($C2297,0,$A2297))<0,\nMIN(0,M2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297)))),\nMAX(0,M2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2298,-($A2298+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2322=\"n/a\",N2298,IFERROR(IF((OFFSET($C2298,0,$A2298))<0,\nMIN(0,N2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298)))),\nMAX(0,N2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2299,-($A2299+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2323=\"n/a\",O2299,IFERROR(IF((OFFSET($C2299,0,$A2299))<0,\nMIN(0,O2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299)))),\nMAX(0,O2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2300,-($A2300+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2324=\"n/a\",P2300,IFERROR(IF((OFFSET($C2300,0,$A2300))<0,\nMIN(0,P2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300)))),\nMAX(0,P2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2301,-($A2301+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2325=\"n/a\",Q2301,IFERROR(IF((OFFSET($C2301,0,$A2301))<0,\nMIN(0,Q2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301)))),\nMAX(0,Q2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2302,-($A2302+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2326=\"n/a\",R2302,IFERROR(IF((OFFSET($C2302,0,$A2302))<0,\nMIN(0,R2302-(OFFSET($C2302,0,$A2302)/(OFFSET($C2297,-$A2301,$A2302)))),\nMAX(0,R2302-(OFFSET($C2302,0,$A2302)/(OFFSET($C2297,-$A2301,$A2302))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2303,-($A2303+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2327=\"n/a\",S2303,IFERROR(IF((OFFSET($C2303,0,$A2303))<0,\nMIN(0,S2303-(OFFSET($C2303,0,$A2303)/(OFFSET($C2298,-$A2302,$A2303)))),\nMAX(0,S2303-(OFFSET($C2303,0,$A2303)/(OFFSET($C2298,-$A2302,$A2303))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2304,-($A2304+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2328=\"n/a\",T2304,IFERROR(IF((OFFSET($C2304,0,$A2304))<0,\nMIN(0,T2304-(OFFSET($C2304,0,$A2304)/(OFFSET($C2299,-$A2303,$A2304)))),\nMAX(0,T2304-(OFFSET($C2304,0,$A2304)/(OFFSET($C2299,-$A2303,$A2304))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2305,-($A2305+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2329=\"n/a\",U2305,IFERROR(IF((OFFSET($C2305,0,$A2305))<0,\nMIN(0,U2305-(OFFSET($C2305,0,$A2305)/(OFFSET($C2300,-$A2304,$A2305)))),\nMAX(0,U2305-(OFFSET($C2305,0,$A2305)/(OFFSET($C2300,-$A2304,$A2305))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2306,-($A2306+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2330=\"n/a\",V2306,IFERROR(IF((OFFSET($C2306,0,$A2306))<0,\nMIN(0,V2306-(OFFSET($C2306,0,$A2306)/(OFFSET($C2301,-$A2305,$A2306)))),\nMAX(0,V2306-(OFFSET($C2306,0,$A2306)/(OFFSET($C2301,-$A2305,$A2306))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2307)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2307,-($A2307+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2310=\"n/a\",\"n/a\",IF(AND(C2310<1,D2284=0),0,\nIF(D2284=0,C2310-1,\nIF(C2310<1,D2285,\n(((C2310-1)*(C2286-(C2286/(C2310))))+((D2284/D$10)*D2285))/(D2286)))))","v":0},{"$f":"IF(D2310=\"n/a\",\"n/a\",IF(AND(D2310<1,E2284=0),0,\nIF(E2284=0,D2310-1,\nIF(D2310<1,E2285,\n(((D2310-1)*(D2286-(D2286/(D2310))))+((E2284/E$10)*E2285))/(E2286)))))","v":0},{"$f":"IF(E2310=\"n/a\",\"n/a\",IF(AND(E2310<1,F2284=0),0,\nIF(F2284=0,E2310-1,\nIF(E2310<1,F2285,\n(((E2310-1)*(E2286-(E2286/(E2310))))+((F2284/F$10)*F2285))/(F2286)))))","v":0},{"$f":"IF(F2310=\"n/a\",\"n/a\",IF(AND(F2310<1,G2284=0),0,\nIF(G2284=0,F2310-1,\nIF(F2310<1,G2285,\n(((F2310-1)*(F2286-(F2286/(F2310))))+((G2284/G$10)*G2285))/(G2286)))))","v":0},{"$f":"IF(G2310=\"n/a\",\"n/a\",IF(AND(G2310<1,H2284=0),0,\nIF(H2284=0,G2310-1,\nIF(G2310<1,H2285,\n(((G2310-1)*(G2286-(G2286/(G2310))))+((H2284/H$10)*H2285))/(H2286)))))","v":0},{"$f":"IF(H2310=\"n/a\",\"n/a\",IF(AND(H2310<1,I2284=0),0,\nIF(I2284=0,H2310-1,\nIF(H2310<1,I2285,\n(((H2310-1)*(H2286-(H2286/(H2310))))+((I2284/I$10)*I2285))/(I2286)))))","v":0},{"$f":"IF(I2310=\"n/a\",\"n/a\",IF(AND(I2310<1,J2284=0),0,\nIF(J2284=0,I2310-1,\nIF(I2310<1,J2285,\n(((I2310-1)*(I2286-(I2286/(I2310))))+((J2284/J$10)*J2285))/(J2286)))))","v":0},{"$f":"IF(J2310=\"n/a\",\"n/a\",IF(AND(J2310<1,K2284=0),0,\nIF(K2284=0,J2310-1,\nIF(J2310<1,K2285,\n(((J2310-1)*(J2286-(J2286/(J2310))))+((K2284/K$10)*K2285))/(K2286)))))","v":0},{"$f":"IF(K2310=\"n/a\",\"n/a\",IF(AND(K2310<1,L2284=0),0,\nIF(L2284=0,K2310-1,\nIF(K2310<1,L2285,\n(((K2310-1)*(K2286-(K2286/(K2310))))+((L2284/L$10)*L2285))/(L2286)))))","v":0},{"$f":"IF(L2310=\"n/a\",\"n/a\",IF(AND(L2310<1,M2284=0),0,\nIF(M2284=0,L2310-1,\nIF(L2310<1,M2285,\n(((L2310-1)*(L2286-(L2286/(L2310))))+((M2284/M$10)*M2285))/(M2286)))))","v":0},{"$f":"IF(M2310=\"n/a\",\"n/a\",IF(AND(M2310<1,N2284=0),0,\nIF(N2284=0,M2310-1,\nIF(M2310<1,N2285,\n(((M2310-1)*(M2286-(M2286/(M2310))))+((N2284/N$10)*N2285))/(N2286)))))","v":0},{"$f":"IF(N2310=\"n/a\",\"n/a\",IF(AND(N2310<1,O2284=0),0,\nIF(O2284=0,N2310-1,\nIF(N2310<1,O2285,\n(((N2310-1)*(N2286-(N2286/(N2310))))+((O2284/O$10)*O2285))/(O2286)))))","v":0},{"$f":"IF(O2310=\"n/a\",\"n/a\",IF(AND(O2310<1,P2284=0),0,\nIF(P2284=0,O2310-1,\nIF(O2310<1,P2285,\n(((O2310-1)*(O2286-(O2286/(O2310))))+((P2284/P$10)*P2285))/(P2286)))))","v":0},{"$f":"IF(P2310=\"n/a\",\"n/a\",IF(AND(P2310<1,Q2284=0),0,\nIF(Q2284=0,P2310-1,\nIF(P2310<1,Q2285,\n(((P2310-1)*(P2286-(P2286/(P2310))))+((Q2284/Q$10)*Q2285))/(Q2286)))))","v":0},{"$f":"IF(Q2310=\"n/a\",\"n/a\",IF(AND(Q2310<1,R2284=0),0,\nIF(R2284=0,Q2310-1,\nIF(Q2310<1,R2285,\n(((Q2310-1)*(Q2286-(Q2286/(Q2310))))+((R2284/R$10)*R2285))/(R2286)))))","v":0},{"$f":"IF(R2310=\"n/a\",\"n/a\",IF(AND(R2310<1,S2284=0),0,\nIF(S2284=0,R2310-1,\nIF(R2310<1,S2285,\n(((R2310-1)*(R2286-(R2286/(R2310))))+((S2284/S$10)*S2285))/(S2286)))))","v":0},{"$f":"IF(S2310=\"n/a\",\"n/a\",IF(AND(S2310<1,T2284=0),0,\nIF(T2284=0,S2310-1,\nIF(S2310<1,T2285,\n(((S2310-1)*(S2286-(S2286/(S2310))))+((T2284/T$10)*T2285))/(T2286)))))","v":0},{"$f":"IF(T2310=\"n/a\",\"n/a\",IF(AND(T2310<1,U2284=0),0,\nIF(U2284=0,T2310-1,\nIF(T2310<1,U2285,\n(((T2310-1)*(T2286-(T2286/(T2310))))+((U2284/U$10)*U2285))/(U2286)))))","v":0},{"$f":"IF(U2310=\"n/a\",\"n/a\",IF(AND(U2310<1,V2284=0),0,\nIF(V2284=0,U2310-1,\nIF(U2310<1,V2285,\n(((U2310-1)*(U2286-(U2286/(U2310))))+((V2284/V$10)*V2285))/(V2286)))))","v":0},{"$f":"IF(V2310=\"n/a\",\"n/a\",IF(AND(V2310<1,W2284=0),0,\nIF(W2284=0,V2310-1,\nIF(V2310<1,W2285,\n(((V2310-1)*(V2286-(V2286/(V2310))))+((W2284/W$10)*W2285))/(W2286)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2311,(-$A2287-ROWS(C2283:C2310)),0)","v":"n/a"},{"$f":"IF(C2311=\"n/a\",\"n/a\",MAX(0,C2311-1))","v":"n/a"},{"$f":"IF(D2311=\"n/a\",\"n/a\",MAX(0,D2311-1))","v":"n/a"},{"$f":"IF(E2311=\"n/a\",\"n/a\",MAX(0,E2311-1))","v":"n/a"},{"$f":"IF(F2311=\"n/a\",\"n/a\",MAX(0,F2311-1))","v":"n/a"},{"$f":"IF(G2311=\"n/a\",\"n/a\",MAX(0,G2311-1))","v":"n/a"},{"$f":"IF(H2311=\"n/a\",\"n/a\",MAX(0,H2311-1))","v":"n/a"},{"$f":"IF(I2311=\"n/a\",\"n/a\",MAX(0,I2311-1))","v":"n/a"},{"$f":"IF(J2311=\"n/a\",\"n/a\",MAX(0,J2311-1))","v":"n/a"},{"$f":"IF(K2311=\"n/a\",\"n/a\",MAX(0,K2311-1))","v":"n/a"},{"$f":"IF(L2311=\"n/a\",\"n/a\",MAX(0,L2311-1))","v":"n/a"},{"$f":"IF(M2311=\"n/a\",\"n/a\",MAX(0,M2311-1))","v":"n/a"},{"$f":"IF(N2311=\"n/a\",\"n/a\",MAX(0,N2311-1))","v":"n/a"},{"$f":"IF(O2311=\"n/a\",\"n/a\",MAX(0,O2311-1))","v":"n/a"},{"$f":"IF(P2311=\"n/a\",\"n/a\",MAX(0,P2311-1))","v":"n/a"},{"$f":"IF(Q2311=\"n/a\",\"n/a\",MAX(0,Q2311-1))","v":"n/a"},{"$f":"IF(R2311=\"n/a\",\"n/a\",MAX(0,R2311-1))","v":"n/a"},{"$f":"IF(S2311=\"n/a\",\"n/a\",MAX(0,S2311-1))","v":"n/a"},{"$f":"IF(T2311=\"n/a\",\"n/a\",MAX(0,T2311-1))","v":"n/a"},{"$f":"IF(U2311=\"n/a\",\"n/a\",MAX(0,U2311-1))","v":"n/a"},{"$f":"IF(V2311=\"n/a\",\"n/a\",MAX(0,V2311-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2288)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2312,(-$A2288-ROWS(D2284:D2311)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2313,(-$A2289-ROWS(E2285:E2312)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2314,(-$A2290-ROWS(F2286:F2313)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2315,(-$A2291-ROWS(G2287:G2314)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2316,(-$A2292-ROWS(H2288:H2315)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2317,(-$A2293-ROWS(I2289:I2316)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2318,(-$A2294-ROWS(J2290:J2317)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2319,(-$A2295-ROWS(K2291:K2318)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2320,(-$A2296-ROWS(L2292:L2319)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2321,(-$A2297-ROWS(M2293:M2320)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2322,(-$A2298-ROWS(N2294:N2321)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2323,(-$A2299-ROWS(O2295:O2322)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2324,(-$A2300-ROWS(P2296:P2323)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2325,(-$A2301-ROWS(Q2297:Q2324)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2326,(-$A2302-ROWS(R2298:R2325)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2327,(-$A2303-ROWS(S2299:S2326)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2328,(-$A2304-ROWS(T2300:T2327)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2329,(-$A2305-ROWS(U2301:U2328)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2330,(-$A2306-ROWS(V2302:V2329)),0)","v":0},{"$f":"IF(V2330=\"n/a\",\"n/a\",MAX(0,V2330-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2331,(-$A2307-ROWS(W2303:W2330)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2283<>\"n/a\",C2283<>\"n/a\"),IF(SUM(C2286:C2308)=0,0,IF((SUMPRODUCT(C2286:C2308,C2310:C2332)/SUM(C2286:C2308))<0,1,(SUMPRODUCT(C2286:C2308,C2310:C2332)/SUM(C2286:C2308)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2283<>\"n/a\",D2283<>\"n/a\"),IF(SUM(D2286:D2308)=0,0,IF((SUMPRODUCT(D2286:D2308,D2310:D2332)/SUM(D2286:D2308))<0,1,(SUMPRODUCT(D2286:D2308,D2310:D2332)/SUM(D2286:D2308)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 44",{"$f":"VLOOKUP($A2335,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Easements"}]
[{"$f":"VALUE(REPLACE(A2335,1,12,\"\"))","v":44},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2336,0)","v":1.3917563250870739},{"$f":"OFFSET('RFM input'!H$60,$A2336,0)-OFFSET('RFM input'!H$114,$A2336,0)-OFFSET('RFM input'!H$168,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A2336,0)-OFFSET('RFM input'!I$114,$A2336,0)-OFFSET('RFM input'!I$168,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2336,0)-OFFSET('RFM input'!J$114,$A2336,0)-OFFSET('RFM input'!J$168,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2336,0)-OFFSET('RFM input'!K$114,$A2336,0)-OFFSET('RFM input'!K$168,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2336,0)-OFFSET('RFM input'!L$114,$A2336,0)-OFFSET('RFM input'!L$168,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2336,0)-OFFSET('RFM input'!M$114,$A2336,0)-OFFSET('RFM input'!M$168,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2336,0)-OFFSET('RFM input'!N$114,$A2336,0)-OFFSET('RFM input'!N$168,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2336,0)-OFFSET('RFM input'!O$114,$A2336,0)-OFFSET('RFM input'!O$168,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2336,0)-OFFSET('RFM input'!P$114,$A2336,0)-OFFSET('RFM input'!P$168,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2336,0)-OFFSET('RFM input'!Q$114,$A2336,0)-OFFSET('RFM input'!Q$168,$A2336,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2336,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2336,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2336,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2336,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2336,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2336,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2336,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2336,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2336,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2336,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2336,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2336,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2336,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2336,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2336,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2336,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2336,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2336,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2336,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2336,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2336,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D2364=\"n/a\",0,IF(AND(D2338=0,C2340=0),0,\nIF(AND(D2338<>0,C2340=0),(D2338/D$10),\nIF(AND(D2339<>0,C2340<>0),(C2340-(C2340/C2364))+(D2338/D$10),\nIF(C2364<1,0,(C2340-(C2340/C2364)))))))","v":0},{"$f":"IF(E2364=\"n/a\",0,IF(AND(E2338=0,D2340=0),0,\nIF(AND(E2338<>0,D2340=0),(E2338/E$10),\nIF(AND(E2339<>0,D2340<>0),(D2340-(D2340/D2364))+(E2338/E$10),\nIF(D2364<1,0,(D2340-(D2340/D2364)))))))","v":0},{"$f":"IF(F2364=\"n/a\",0,IF(AND(F2338=0,E2340=0),0,\nIF(AND(F2338<>0,E2340=0),(F2338/F$10),\nIF(AND(F2339<>0,E2340<>0),(E2340-(E2340/E2364))+(F2338/F$10),\nIF(E2364<1,0,(E2340-(E2340/E2364)))))))","v":0},{"$f":"IF(G2364=\"n/a\",0,IF(AND(G2338=0,F2340=0),0,\nIF(AND(G2338<>0,F2340=0),(G2338/G$10),\nIF(AND(G2339<>0,F2340<>0),(F2340-(F2340/F2364))+(G2338/G$10),\nIF(F2364<1,0,(F2340-(F2340/F2364)))))))","v":0},{"$f":"IF(H2364=\"n/a\",0,IF(AND(H2338=0,G2340=0),0,\nIF(AND(H2338<>0,G2340=0),(H2338/H$10),\nIF(AND(H2339<>0,G2340<>0),(G2340-(G2340/G2364))+(H2338/H$10),\nIF(G2364<1,0,(G2340-(G2340/G2364)))))))","v":0},{"$f":"IF(I2364=\"n/a\",0,IF(AND(I2338=0,H2340=0),0,\nIF(AND(I2338<>0,H2340=0),(I2338/I$10),\nIF(AND(I2339<>0,H2340<>0),(H2340-(H2340/H2364))+(I2338/I$10),\nIF(H2364<1,0,(H2340-(H2340/H2364)))))))","v":0},{"$f":"IF(J2364=\"n/a\",0,IF(AND(J2338=0,I2340=0),0,\nIF(AND(J2338<>0,I2340=0),(J2338/J$10),\nIF(AND(J2339<>0,I2340<>0),(I2340-(I2340/I2364))+(J2338/J$10),\nIF(I2364<1,0,(I2340-(I2340/I2364)))))))","v":0},{"$f":"IF(K2364=\"n/a\",0,IF(AND(K2338=0,J2340=0),0,\nIF(AND(K2338<>0,J2340=0),(K2338/K$10),\nIF(AND(K2339<>0,J2340<>0),(J2340-(J2340/J2364))+(K2338/K$10),\nIF(J2364<1,0,(J2340-(J2340/J2364)))))))","v":0},{"$f":"IF(L2364=\"n/a\",0,IF(AND(L2338=0,K2340=0),0,\nIF(AND(L2338<>0,K2340=0),(L2338/L$10),\nIF(AND(L2339<>0,K2340<>0),(K2340-(K2340/K2364))+(L2338/L$10),\nIF(K2364<1,0,(K2340-(K2340/K2364)))))))","v":0},{"$f":"IF(M2364=\"n/a\",0,IF(AND(M2338=0,L2340=0),0,\nIF(AND(M2338<>0,L2340=0),(M2338/M$10),\nIF(AND(M2339<>0,L2340<>0),(L2340-(L2340/L2364))+(M2338/M$10),\nIF(L2364<1,0,(L2340-(L2340/L2364)))))))","v":0},{"$f":"IF(N2364=\"n/a\",0,IF(AND(N2338=0,M2340=0),0,\nIF(AND(N2338<>0,M2340=0),(N2338/N$10),\nIF(AND(N2339<>0,M2340<>0),(M2340-(M2340/M2364))+(N2338/N$10),\nIF(M2364<1,0,(M2340-(M2340/M2364)))))))","v":0},{"$f":"IF(O2364=\"n/a\",0,IF(AND(O2338=0,N2340=0),0,\nIF(AND(O2338<>0,N2340=0),(O2338/O$10),\nIF(AND(O2339<>0,N2340<>0),(N2340-(N2340/N2364))+(O2338/O$10),\nIF(N2364<1,0,(N2340-(N2340/N2364)))))))","v":0},{"$f":"IF(P2364=\"n/a\",0,IF(AND(P2338=0,O2340=0),0,\nIF(AND(P2338<>0,O2340=0),(P2338/P$10),\nIF(AND(P2339<>0,O2340<>0),(O2340-(O2340/O2364))+(P2338/P$10),\nIF(O2364<1,0,(O2340-(O2340/O2364)))))))","v":0},{"$f":"IF(Q2364=\"n/a\",0,IF(AND(Q2338=0,P2340=0),0,\nIF(AND(Q2338<>0,P2340=0),(Q2338/Q$10),\nIF(AND(Q2339<>0,P2340<>0),(P2340-(P2340/P2364))+(Q2338/Q$10),\nIF(P2364<1,0,(P2340-(P2340/P2364)))))))","v":0},{"$f":"IF(R2364=\"n/a\",0,IF(AND(R2338=0,Q2340=0),0,\nIF(AND(R2338<>0,Q2340=0),(R2338/R$10),\nIF(AND(R2339<>0,Q2340<>0),(Q2340-(Q2340/Q2364))+(R2338/R$10),\nIF(Q2364<1,0,(Q2340-(Q2340/Q2364)))))))","v":0},{"$f":"IF(S2364=\"n/a\",0,IF(AND(S2338=0,R2340=0),0,\nIF(AND(S2338<>0,R2340=0),(S2338/S$10),\nIF(AND(S2339<>0,R2340<>0),(R2340-(R2340/R2364))+(S2338/S$10),\nIF(R2364<1,0,(R2340-(R2340/R2364)))))))","v":0},{"$f":"IF(T2364=\"n/a\",0,IF(AND(T2338=0,S2340=0),0,\nIF(AND(T2338<>0,S2340=0),(T2338/T$10),\nIF(AND(T2339<>0,S2340<>0),(S2340-(S2340/S2364))+(T2338/T$10),\nIF(S2364<1,0,(S2340-(S2340/S2364)))))))","v":0},{"$f":"IF(U2364=\"n/a\",0,IF(AND(U2338=0,T2340=0),0,\nIF(AND(U2338<>0,T2340=0),(U2338/U$10),\nIF(AND(U2339<>0,T2340<>0),(T2340-(T2340/T2364))+(U2338/U$10),\nIF(T2364<1,0,(T2340-(T2340/T2364)))))))","v":0},{"$f":"IF(V2364=\"n/a\",0,IF(AND(V2338=0,U2340=0),0,\nIF(AND(V2338<>0,U2340=0),(V2338/V$10),\nIF(AND(V2339<>0,U2340<>0),(U2340-(U2340/U2364))+(V2338/V$10),\nIF(U2364<1,0,(U2340-(U2340/U2364)))))))","v":0},{"$f":"IF(W2364=\"n/a\",0,IF(AND(W2338=0,V2340=0),0,\nIF(AND(W2338<>0,V2340=0),(W2338/W$10),\nIF(AND(W2339<>0,V2340<>0),(V2340-(V2340/V2364))+(W2338/W$10),\nIF(V2364<1,0,(V2340-(V2340/V2364)))))))","v":0}]
[{"$f":"A2340+1","v":0},"Depreciated starting RAB",{"$f":"C2336/C$10","v":1.3917563250870739},{"$f":"IF(C2365=\"n/a\",C2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,C2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,C2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739},{"$f":"IF(D2365=\"n/a\",D2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,D2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,D2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739},{"$f":"IF(E2365=\"n/a\",E2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,E2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,E2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739},{"$f":"IF(F2365=\"n/a\",F2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,F2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,F2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739},{"$f":"IF(G2365=\"n/a\",G2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,G2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,G2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739},{"$f":"IF(H2365=\"n/a\",H2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,H2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,H2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739},{"$f":"IF(I2365=\"n/a\",I2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,I2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,I2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739},{"$f":"IF(J2365=\"n/a\",J2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,J2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,J2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739},{"$f":"IF(K2365=\"n/a\",K2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,K2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,K2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739},{"$f":"IF(L2365=\"n/a\",L2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,L2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,L2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739},{"$f":"IF(M2365=\"n/a\",M2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,M2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,M2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739},{"$f":"IF(N2365=\"n/a\",N2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,N2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,N2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739},{"$f":"IF(O2365=\"n/a\",O2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,O2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,O2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739},{"$f":"IF(P2365=\"n/a\",P2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,P2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,P2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739},{"$f":"IF(Q2365=\"n/a\",Q2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,Q2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,Q2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739},{"$f":"IF(R2365=\"n/a\",R2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,R2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,R2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739},{"$f":"IF(S2365=\"n/a\",S2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,S2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,S2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739},{"$f":"IF(T2365=\"n/a\",T2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,T2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,T2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739},{"$f":"IF(U2365=\"n/a\",U2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,U2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,U2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739},{"$f":"IF(V2365=\"n/a\",V2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,V2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,V2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":1.3917563250870739}]
[{"$f":"A2341+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2342)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D2342,-($A2342+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2366=\"n/a\",D2342,IFERROR(IF((OFFSET($C2342,0,$A2342))<0,\nMIN(0,D2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342)))),\nMAX(0,D2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E2343,-($A2343+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2367=\"n/a\",E2343,IFERROR(IF((OFFSET($C2343,0,$A2343))<0,\nMIN(0,E2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343)))),\nMAX(0,E2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F2344,-($A2344+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2368=\"n/a\",F2344,IFERROR(IF((OFFSET($C2344,0,$A2344))<0,\nMIN(0,F2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344)))),\nMAX(0,F2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G2345,-($A2345+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2369=\"n/a\",G2345,IFERROR(IF((OFFSET($C2345,0,$A2345))<0,\nMIN(0,G2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345)))),\nMAX(0,G2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H2346,-($A2346+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2370=\"n/a\",H2346,IFERROR(IF((OFFSET($C2346,0,$A2346))<0,\nMIN(0,H2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346)))),\nMAX(0,H2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I2347,-($A2347+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2371=\"n/a\",I2347,IFERROR(IF((OFFSET($C2347,0,$A2347))<0,\nMIN(0,I2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347)))),\nMAX(0,I2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J2348,-($A2348+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2372=\"n/a\",J2348,IFERROR(IF((OFFSET($C2348,0,$A2348))<0,\nMIN(0,J2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348)))),\nMAX(0,J2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2349,-($A2349+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2373=\"n/a\",K2349,IFERROR(IF((OFFSET($C2349,0,$A2349))<0,\nMIN(0,K2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349)))),\nMAX(0,K2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2350,-($A2350+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2374=\"n/a\",L2350,IFERROR(IF((OFFSET($C2350,0,$A2350))<0,\nMIN(0,L2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350)))),\nMAX(0,L2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2351,-($A2351+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2375=\"n/a\",M2351,IFERROR(IF((OFFSET($C2351,0,$A2351))<0,\nMIN(0,M2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351)))),\nMAX(0,M2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2352,-($A2352+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2376=\"n/a\",N2352,IFERROR(IF((OFFSET($C2352,0,$A2352))<0,\nMIN(0,N2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352)))),\nMAX(0,N2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2353,-($A2353+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2377=\"n/a\",O2353,IFERROR(IF((OFFSET($C2353,0,$A2353))<0,\nMIN(0,O2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353)))),\nMAX(0,O2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2354,-($A2354+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2378=\"n/a\",P2354,IFERROR(IF((OFFSET($C2354,0,$A2354))<0,\nMIN(0,P2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354)))),\nMAX(0,P2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2355,-($A2355+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2379=\"n/a\",Q2355,IFERROR(IF((OFFSET($C2355,0,$A2355))<0,\nMIN(0,Q2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355)))),\nMAX(0,Q2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2356,-($A2356+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2380=\"n/a\",R2356,IFERROR(IF((OFFSET($C2356,0,$A2356))<0,\nMIN(0,R2356-(OFFSET($C2356,0,$A2356)/(OFFSET($C2351,-$A2355,$A2356)))),\nMAX(0,R2356-(OFFSET($C2356,0,$A2356)/(OFFSET($C2351,-$A2355,$A2356))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2357,-($A2357+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2381=\"n/a\",S2357,IFERROR(IF((OFFSET($C2357,0,$A2357))<0,\nMIN(0,S2357-(OFFSET($C2357,0,$A2357)/(OFFSET($C2352,-$A2356,$A2357)))),\nMAX(0,S2357-(OFFSET($C2357,0,$A2357)/(OFFSET($C2352,-$A2356,$A2357))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2358,-($A2358+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2382=\"n/a\",T2358,IFERROR(IF((OFFSET($C2358,0,$A2358))<0,\nMIN(0,T2358-(OFFSET($C2358,0,$A2358)/(OFFSET($C2353,-$A2357,$A2358)))),\nMAX(0,T2358-(OFFSET($C2358,0,$A2358)/(OFFSET($C2353,-$A2357,$A2358))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2359,-($A2359+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2383=\"n/a\",U2359,IFERROR(IF((OFFSET($C2359,0,$A2359))<0,\nMIN(0,U2359-(OFFSET($C2359,0,$A2359)/(OFFSET($C2354,-$A2358,$A2359)))),\nMAX(0,U2359-(OFFSET($C2359,0,$A2359)/(OFFSET($C2354,-$A2358,$A2359))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2360,-($A2360+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2384=\"n/a\",V2360,IFERROR(IF((OFFSET($C2360,0,$A2360))<0,\nMIN(0,V2360-(OFFSET($C2360,0,$A2360)/(OFFSET($C2355,-$A2359,$A2360)))),\nMAX(0,V2360-(OFFSET($C2360,0,$A2360)/(OFFSET($C2355,-$A2359,$A2360))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2361)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2361,-($A2361+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2364=\"n/a\",\"n/a\",IF(AND(C2364<1,D2338=0),0,\nIF(D2338=0,C2364-1,\nIF(C2364<1,D2339,\n(((C2364-1)*(C2340-(C2340/(C2364))))+((D2338/D$10)*D2339))/(D2340)))))","v":0},{"$f":"IF(D2364=\"n/a\",\"n/a\",IF(AND(D2364<1,E2338=0),0,\nIF(E2338=0,D2364-1,\nIF(D2364<1,E2339,\n(((D2364-1)*(D2340-(D2340/(D2364))))+((E2338/E$10)*E2339))/(E2340)))))","v":0},{"$f":"IF(E2364=\"n/a\",\"n/a\",IF(AND(E2364<1,F2338=0),0,\nIF(F2338=0,E2364-1,\nIF(E2364<1,F2339,\n(((E2364-1)*(E2340-(E2340/(E2364))))+((F2338/F$10)*F2339))/(F2340)))))","v":0},{"$f":"IF(F2364=\"n/a\",\"n/a\",IF(AND(F2364<1,G2338=0),0,\nIF(G2338=0,F2364-1,\nIF(F2364<1,G2339,\n(((F2364-1)*(F2340-(F2340/(F2364))))+((G2338/G$10)*G2339))/(G2340)))))","v":0},{"$f":"IF(G2364=\"n/a\",\"n/a\",IF(AND(G2364<1,H2338=0),0,\nIF(H2338=0,G2364-1,\nIF(G2364<1,H2339,\n(((G2364-1)*(G2340-(G2340/(G2364))))+((H2338/H$10)*H2339))/(H2340)))))","v":0},{"$f":"IF(H2364=\"n/a\",\"n/a\",IF(AND(H2364<1,I2338=0),0,\nIF(I2338=0,H2364-1,\nIF(H2364<1,I2339,\n(((H2364-1)*(H2340-(H2340/(H2364))))+((I2338/I$10)*I2339))/(I2340)))))","v":0},{"$f":"IF(I2364=\"n/a\",\"n/a\",IF(AND(I2364<1,J2338=0),0,\nIF(J2338=0,I2364-1,\nIF(I2364<1,J2339,\n(((I2364-1)*(I2340-(I2340/(I2364))))+((J2338/J$10)*J2339))/(J2340)))))","v":0},{"$f":"IF(J2364=\"n/a\",\"n/a\",IF(AND(J2364<1,K2338=0),0,\nIF(K2338=0,J2364-1,\nIF(J2364<1,K2339,\n(((J2364-1)*(J2340-(J2340/(J2364))))+((K2338/K$10)*K2339))/(K2340)))))","v":0},{"$f":"IF(K2364=\"n/a\",\"n/a\",IF(AND(K2364<1,L2338=0),0,\nIF(L2338=0,K2364-1,\nIF(K2364<1,L2339,\n(((K2364-1)*(K2340-(K2340/(K2364))))+((L2338/L$10)*L2339))/(L2340)))))","v":0},{"$f":"IF(L2364=\"n/a\",\"n/a\",IF(AND(L2364<1,M2338=0),0,\nIF(M2338=0,L2364-1,\nIF(L2364<1,M2339,\n(((L2364-1)*(L2340-(L2340/(L2364))))+((M2338/M$10)*M2339))/(M2340)))))","v":0},{"$f":"IF(M2364=\"n/a\",\"n/a\",IF(AND(M2364<1,N2338=0),0,\nIF(N2338=0,M2364-1,\nIF(M2364<1,N2339,\n(((M2364-1)*(M2340-(M2340/(M2364))))+((N2338/N$10)*N2339))/(N2340)))))","v":0},{"$f":"IF(N2364=\"n/a\",\"n/a\",IF(AND(N2364<1,O2338=0),0,\nIF(O2338=0,N2364-1,\nIF(N2364<1,O2339,\n(((N2364-1)*(N2340-(N2340/(N2364))))+((O2338/O$10)*O2339))/(O2340)))))","v":0},{"$f":"IF(O2364=\"n/a\",\"n/a\",IF(AND(O2364<1,P2338=0),0,\nIF(P2338=0,O2364-1,\nIF(O2364<1,P2339,\n(((O2364-1)*(O2340-(O2340/(O2364))))+((P2338/P$10)*P2339))/(P2340)))))","v":0},{"$f":"IF(P2364=\"n/a\",\"n/a\",IF(AND(P2364<1,Q2338=0),0,\nIF(Q2338=0,P2364-1,\nIF(P2364<1,Q2339,\n(((P2364-1)*(P2340-(P2340/(P2364))))+((Q2338/Q$10)*Q2339))/(Q2340)))))","v":0},{"$f":"IF(Q2364=\"n/a\",\"n/a\",IF(AND(Q2364<1,R2338=0),0,\nIF(R2338=0,Q2364-1,\nIF(Q2364<1,R2339,\n(((Q2364-1)*(Q2340-(Q2340/(Q2364))))+((R2338/R$10)*R2339))/(R2340)))))","v":0},{"$f":"IF(R2364=\"n/a\",\"n/a\",IF(AND(R2364<1,S2338=0),0,\nIF(S2338=0,R2364-1,\nIF(R2364<1,S2339,\n(((R2364-1)*(R2340-(R2340/(R2364))))+((S2338/S$10)*S2339))/(S2340)))))","v":0},{"$f":"IF(S2364=\"n/a\",\"n/a\",IF(AND(S2364<1,T2338=0),0,\nIF(T2338=0,S2364-1,\nIF(S2364<1,T2339,\n(((S2364-1)*(S2340-(S2340/(S2364))))+((T2338/T$10)*T2339))/(T2340)))))","v":0},{"$f":"IF(T2364=\"n/a\",\"n/a\",IF(AND(T2364<1,U2338=0),0,\nIF(U2338=0,T2364-1,\nIF(T2364<1,U2339,\n(((T2364-1)*(T2340-(T2340/(T2364))))+((U2338/U$10)*U2339))/(U2340)))))","v":0},{"$f":"IF(U2364=\"n/a\",\"n/a\",IF(AND(U2364<1,V2338=0),0,\nIF(V2338=0,U2364-1,\nIF(U2364<1,V2339,\n(((U2364-1)*(U2340-(U2340/(U2364))))+((V2338/V$10)*V2339))/(V2340)))))","v":0},{"$f":"IF(V2364=\"n/a\",\"n/a\",IF(AND(V2364<1,W2338=0),0,\nIF(W2338=0,V2364-1,\nIF(V2364<1,W2339,\n(((V2364-1)*(V2340-(V2340/(V2364))))+((W2338/W$10)*W2339))/(W2340)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2365,(-$A2341-ROWS(C2337:C2364)),0)","v":"n/a"},{"$f":"IF(C2365=\"n/a\",\"n/a\",MAX(0,C2365-1))","v":"n/a"},{"$f":"IF(D2365=\"n/a\",\"n/a\",MAX(0,D2365-1))","v":"n/a"},{"$f":"IF(E2365=\"n/a\",\"n/a\",MAX(0,E2365-1))","v":"n/a"},{"$f":"IF(F2365=\"n/a\",\"n/a\",MAX(0,F2365-1))","v":"n/a"},{"$f":"IF(G2365=\"n/a\",\"n/a\",MAX(0,G2365-1))","v":"n/a"},{"$f":"IF(H2365=\"n/a\",\"n/a\",MAX(0,H2365-1))","v":"n/a"},{"$f":"IF(I2365=\"n/a\",\"n/a\",MAX(0,I2365-1))","v":"n/a"},{"$f":"IF(J2365=\"n/a\",\"n/a\",MAX(0,J2365-1))","v":"n/a"},{"$f":"IF(K2365=\"n/a\",\"n/a\",MAX(0,K2365-1))","v":"n/a"},{"$f":"IF(L2365=\"n/a\",\"n/a\",MAX(0,L2365-1))","v":"n/a"},{"$f":"IF(M2365=\"n/a\",\"n/a\",MAX(0,M2365-1))","v":"n/a"},{"$f":"IF(N2365=\"n/a\",\"n/a\",MAX(0,N2365-1))","v":"n/a"},{"$f":"IF(O2365=\"n/a\",\"n/a\",MAX(0,O2365-1))","v":"n/a"},{"$f":"IF(P2365=\"n/a\",\"n/a\",MAX(0,P2365-1))","v":"n/a"},{"$f":"IF(Q2365=\"n/a\",\"n/a\",MAX(0,Q2365-1))","v":"n/a"},{"$f":"IF(R2365=\"n/a\",\"n/a\",MAX(0,R2365-1))","v":"n/a"},{"$f":"IF(S2365=\"n/a\",\"n/a\",MAX(0,S2365-1))","v":"n/a"},{"$f":"IF(T2365=\"n/a\",\"n/a\",MAX(0,T2365-1))","v":"n/a"},{"$f":"IF(U2365=\"n/a\",\"n/a\",MAX(0,U2365-1))","v":"n/a"},{"$f":"IF(V2365=\"n/a\",\"n/a\",MAX(0,V2365-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2342)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2366,(-$A2342-ROWS(D2338:D2365)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2367,(-$A2343-ROWS(E2339:E2366)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2368,(-$A2344-ROWS(F2340:F2367)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2369,(-$A2345-ROWS(G2341:G2368)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2370,(-$A2346-ROWS(H2342:H2369)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2371,(-$A2347-ROWS(I2343:I2370)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2372,(-$A2348-ROWS(J2344:J2371)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2373,(-$A2349-ROWS(K2345:K2372)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2374,(-$A2350-ROWS(L2346:L2373)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2375,(-$A2351-ROWS(M2347:M2374)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2376,(-$A2352-ROWS(N2348:N2375)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2377,(-$A2353-ROWS(O2349:O2376)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2378,(-$A2354-ROWS(P2350:P2377)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2379,(-$A2355-ROWS(Q2351:Q2378)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2380,(-$A2356-ROWS(R2352:R2379)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2381,(-$A2357-ROWS(S2353:S2380)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2382,(-$A2358-ROWS(T2354:T2381)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2383,(-$A2359-ROWS(U2355:U2382)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2384,(-$A2360-ROWS(V2356:V2383)),0)","v":0},{"$f":"IF(V2384=\"n/a\",\"n/a\",MAX(0,V2384-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2385,(-$A2361-ROWS(W2357:W2384)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2337<>\"n/a\",C2337<>\"n/a\"),IF(SUM(C2340:C2362)=0,0,IF((SUMPRODUCT(C2340:C2362,C2364:C2386)/SUM(C2340:C2362))<0,1,(SUMPRODUCT(C2340:C2362,C2364:C2386)/SUM(C2340:C2362)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2337<>\"n/a\",D2337<>\"n/a\"),IF(SUM(D2340:D2362)=0,0,IF((SUMPRODUCT(D2340:D2362,D2364:D2386)/SUM(D2340:D2362))<0,1,(SUMPRODUCT(D2340:D2362,D2364:D2386)/SUM(D2340:D2362)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 45",{"$f":"VLOOKUP($A2389,'RFM input'!$F$7:$G$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2389,1,12,\"\"))","v":45},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2390,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A2390,0)-OFFSET('RFM input'!H$114,$A2390,0)-OFFSET('RFM input'!H$168,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A2390,0)-OFFSET('RFM input'!I$114,$A2390,0)-OFFSET('RFM input'!I$168,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2390,0)-OFFSET('RFM input'!J$114,$A2390,0)-OFFSET('RFM input'!J$168,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2390,0)-OFFSET('RFM input'!K$114,$A2390,0)-OFFSET('RFM input'!K$168,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2390,0)-OFFSET('RFM input'!L$114,$A2390,0)-OFFSET('RFM input'!L$168,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2390,0)-OFFSET('RFM input'!M$114,$A2390,0)-OFFSET('RFM input'!M$168,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2390,0)-OFFSET('RFM input'!N$114,$A2390,0)-OFFSET('RFM input'!N$168,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2390,0)-OFFSET('RFM input'!O$114,$A2390,0)-OFFSET('RFM input'!O$168,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2390,0)-OFFSET('RFM input'!P$114,$A2390,0)-OFFSET('RFM input'!P$168,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2390,0)-OFFSET('RFM input'!Q$114,$A2390,0)-OFFSET('RFM input'!Q$168,$A2390,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2390,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2390,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2390,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2390,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2390,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2390,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2390,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2390,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2390,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2390,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2390,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2390,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2390,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2390,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2390,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2390,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2390,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2390,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2390,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2390,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D2418=\"n/a\",0,IF(AND(D2392=0,C2394=0),0,\nIF(AND(D2392<>0,C2394=0),(D2392/D$10),\nIF(AND(D2393<>0,C2394<>0),(C2394-(C2394/C2418))+(D2392/D$10),\nIF(C2418<1,0,(C2394-(C2394/C2418)))))))","v":0},{"$f":"IF(E2418=\"n/a\",0,IF(AND(E2392=0,D2394=0),0,\nIF(AND(E2392<>0,D2394=0),(E2392/E$10),\nIF(AND(E2393<>0,D2394<>0),(D2394-(D2394/D2418))+(E2392/E$10),\nIF(D2418<1,0,(D2394-(D2394/D2418)))))))","v":0},{"$f":"IF(F2418=\"n/a\",0,IF(AND(F2392=0,E2394=0),0,\nIF(AND(F2392<>0,E2394=0),(F2392/F$10),\nIF(AND(F2393<>0,E2394<>0),(E2394-(E2394/E2418))+(F2392/F$10),\nIF(E2418<1,0,(E2394-(E2394/E2418)))))))","v":0},{"$f":"IF(G2418=\"n/a\",0,IF(AND(G2392=0,F2394=0),0,\nIF(AND(G2392<>0,F2394=0),(G2392/G$10),\nIF(AND(G2393<>0,F2394<>0),(F2394-(F2394/F2418))+(G2392/G$10),\nIF(F2418<1,0,(F2394-(F2394/F2418)))))))","v":0},{"$f":"IF(H2418=\"n/a\",0,IF(AND(H2392=0,G2394=0),0,\nIF(AND(H2392<>0,G2394=0),(H2392/H$10),\nIF(AND(H2393<>0,G2394<>0),(G2394-(G2394/G2418))+(H2392/H$10),\nIF(G2418<1,0,(G2394-(G2394/G2418)))))))","v":0},{"$f":"IF(I2418=\"n/a\",0,IF(AND(I2392=0,H2394=0),0,\nIF(AND(I2392<>0,H2394=0),(I2392/I$10),\nIF(AND(I2393<>0,H2394<>0),(H2394-(H2394/H2418))+(I2392/I$10),\nIF(H2418<1,0,(H2394-(H2394/H2418)))))))","v":0},{"$f":"IF(J2418=\"n/a\",0,IF(AND(J2392=0,I2394=0),0,\nIF(AND(J2392<>0,I2394=0),(J2392/J$10),\nIF(AND(J2393<>0,I2394<>0),(I2394-(I2394/I2418))+(J2392/J$10),\nIF(I2418<1,0,(I2394-(I2394/I2418)))))))","v":0},{"$f":"IF(K2418=\"n/a\",0,IF(AND(K2392=0,J2394=0),0,\nIF(AND(K2392<>0,J2394=0),(K2392/K$10),\nIF(AND(K2393<>0,J2394<>0),(J2394-(J2394/J2418))+(K2392/K$10),\nIF(J2418<1,0,(J2394-(J2394/J2418)))))))","v":0},{"$f":"IF(L2418=\"n/a\",0,IF(AND(L2392=0,K2394=0),0,\nIF(AND(L2392<>0,K2394=0),(L2392/L$10),\nIF(AND(L2393<>0,K2394<>0),(K2394-(K2394/K2418))+(L2392/L$10),\nIF(K2418<1,0,(K2394-(K2394/K2418)))))))","v":0},{"$f":"IF(M2418=\"n/a\",0,IF(AND(M2392=0,L2394=0),0,\nIF(AND(M2392<>0,L2394=0),(M2392/M$10),\nIF(AND(M2393<>0,L2394<>0),(L2394-(L2394/L2418))+(M2392/M$10),\nIF(L2418<1,0,(L2394-(L2394/L2418)))))))","v":0},{"$f":"IF(N2418=\"n/a\",0,IF(AND(N2392=0,M2394=0),0,\nIF(AND(N2392<>0,M2394=0),(N2392/N$10),\nIF(AND(N2393<>0,M2394<>0),(M2394-(M2394/M2418))+(N2392/N$10),\nIF(M2418<1,0,(M2394-(M2394/M2418)))))))","v":0},{"$f":"IF(O2418=\"n/a\",0,IF(AND(O2392=0,N2394=0),0,\nIF(AND(O2392<>0,N2394=0),(O2392/O$10),\nIF(AND(O2393<>0,N2394<>0),(N2394-(N2394/N2418))+(O2392/O$10),\nIF(N2418<1,0,(N2394-(N2394/N2418)))))))","v":0},{"$f":"IF(P2418=\"n/a\",0,IF(AND(P2392=0,O2394=0),0,\nIF(AND(P2392<>0,O2394=0),(P2392/P$10),\nIF(AND(P2393<>0,O2394<>0),(O2394-(O2394/O2418))+(P2392/P$10),\nIF(O2418<1,0,(O2394-(O2394/O2418)))))))","v":0},{"$f":"IF(Q2418=\"n/a\",0,IF(AND(Q2392=0,P2394=0),0,\nIF(AND(Q2392<>0,P2394=0),(Q2392/Q$10),\nIF(AND(Q2393<>0,P2394<>0),(P2394-(P2394/P2418))+(Q2392/Q$10),\nIF(P2418<1,0,(P2394-(P2394/P2418)))))))","v":0},{"$f":"IF(R2418=\"n/a\",0,IF(AND(R2392=0,Q2394=0),0,\nIF(AND(R2392<>0,Q2394=0),(R2392/R$10),\nIF(AND(R2393<>0,Q2394<>0),(Q2394-(Q2394/Q2418))+(R2392/R$10),\nIF(Q2418<1,0,(Q2394-(Q2394/Q2418)))))))","v":0},{"$f":"IF(S2418=\"n/a\",0,IF(AND(S2392=0,R2394=0),0,\nIF(AND(S2392<>0,R2394=0),(S2392/S$10),\nIF(AND(S2393<>0,R2394<>0),(R2394-(R2394/R2418))+(S2392/S$10),\nIF(R2418<1,0,(R2394-(R2394/R2418)))))))","v":0},{"$f":"IF(T2418=\"n/a\",0,IF(AND(T2392=0,S2394=0),0,\nIF(AND(T2392<>0,S2394=0),(T2392/T$10),\nIF(AND(T2393<>0,S2394<>0),(S2394-(S2394/S2418))+(T2392/T$10),\nIF(S2418<1,0,(S2394-(S2394/S2418)))))))","v":0},{"$f":"IF(U2418=\"n/a\",0,IF(AND(U2392=0,T2394=0),0,\nIF(AND(U2392<>0,T2394=0),(U2392/U$10),\nIF(AND(U2393<>0,T2394<>0),(T2394-(T2394/T2418))+(U2392/U$10),\nIF(T2418<1,0,(T2394-(T2394/T2418)))))))","v":0},{"$f":"IF(V2418=\"n/a\",0,IF(AND(V2392=0,U2394=0),0,\nIF(AND(V2392<>0,U2394=0),(V2392/V$10),\nIF(AND(V2393<>0,U2394<>0),(U2394-(U2394/U2418))+(V2392/V$10),\nIF(U2418<1,0,(U2394-(U2394/U2418)))))))","v":0},{"$f":"IF(W2418=\"n/a\",0,IF(AND(W2392=0,V2394=0),0,\nIF(AND(W2392<>0,V2394=0),(W2392/W$10),\nIF(AND(W2393<>0,V2394<>0),(V2394-(V2394/V2418))+(W2392/W$10),\nIF(V2418<1,0,(V2394-(V2394/V2418)))))))","v":0}]
[{"$f":"A2394+1","v":0},"Depreciated starting RAB",{"$f":"C2390/C$10","v":0},{"$f":"IF(C2419=\"n/a\",C2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,C2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,C2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(D2419=\"n/a\",D2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,D2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,D2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(E2419=\"n/a\",E2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,E2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,E2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(F2419=\"n/a\",F2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,F2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,F2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(G2419=\"n/a\",G2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,G2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,G2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(H2419=\"n/a\",H2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,H2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,H2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(I2419=\"n/a\",I2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,I2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,I2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(J2419=\"n/a\",J2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,J2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,J2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(K2419=\"n/a\",K2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,K2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,K2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(L2419=\"n/a\",L2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,L2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,L2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(M2419=\"n/a\",M2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,M2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,M2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(N2419=\"n/a\",N2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,N2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,N2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(O2419=\"n/a\",O2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,O2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,O2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(P2419=\"n/a\",P2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,P2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,P2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(Q2419=\"n/a\",Q2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,Q2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,Q2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(R2419=\"n/a\",R2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,R2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,R2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(S2419=\"n/a\",S2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,S2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,S2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(T2419=\"n/a\",T2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,T2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,T2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(U2419=\"n/a\",U2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,U2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,U2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(V2419=\"n/a\",V2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,V2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,V2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0}]
[{"$f":"A2395+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2396)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D2396,-($A2396+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2420=\"n/a\",D2396,IFERROR(IF((OFFSET($C2396,0,$A2396))<0,\nMIN(0,D2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396)))),\nMAX(0,D2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E2397,-($A2397+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2421=\"n/a\",E2397,IFERROR(IF((OFFSET($C2397,0,$A2397))<0,\nMIN(0,E2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397)))),\nMAX(0,E2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F2398,-($A2398+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2422=\"n/a\",F2398,IFERROR(IF((OFFSET($C2398,0,$A2398))<0,\nMIN(0,F2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398)))),\nMAX(0,F2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G2399,-($A2399+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2423=\"n/a\",G2399,IFERROR(IF((OFFSET($C2399,0,$A2399))<0,\nMIN(0,G2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399)))),\nMAX(0,G2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H2400,-($A2400+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2424=\"n/a\",H2400,IFERROR(IF((OFFSET($C2400,0,$A2400))<0,\nMIN(0,H2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400)))),\nMAX(0,H2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I2401,-($A2401+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2425=\"n/a\",I2401,IFERROR(IF((OFFSET($C2401,0,$A2401))<0,\nMIN(0,I2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401)))),\nMAX(0,I2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J2402,-($A2402+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2426=\"n/a\",J2402,IFERROR(IF((OFFSET($C2402,0,$A2402))<0,\nMIN(0,J2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402)))),\nMAX(0,J2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2403,-($A2403+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2427=\"n/a\",K2403,IFERROR(IF((OFFSET($C2403,0,$A2403))<0,\nMIN(0,K2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403)))),\nMAX(0,K2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2404,-($A2404+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2428=\"n/a\",L2404,IFERROR(IF((OFFSET($C2404,0,$A2404))<0,\nMIN(0,L2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404)))),\nMAX(0,L2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2405,-($A2405+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2429=\"n/a\",M2405,IFERROR(IF((OFFSET($C2405,0,$A2405))<0,\nMIN(0,M2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405)))),\nMAX(0,M2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2406,-($A2406+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2430=\"n/a\",N2406,IFERROR(IF((OFFSET($C2406,0,$A2406))<0,\nMIN(0,N2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406)))),\nMAX(0,N2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2407,-($A2407+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2431=\"n/a\",O2407,IFERROR(IF((OFFSET($C2407,0,$A2407))<0,\nMIN(0,O2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407)))),\nMAX(0,O2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2408,-($A2408+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2432=\"n/a\",P2408,IFERROR(IF((OFFSET($C2408,0,$A2408))<0,\nMIN(0,P2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408)))),\nMAX(0,P2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2409,-($A2409+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2433=\"n/a\",Q2409,IFERROR(IF((OFFSET($C2409,0,$A2409))<0,\nMIN(0,Q2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409)))),\nMAX(0,Q2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2410,-($A2410+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2434=\"n/a\",R2410,IFERROR(IF((OFFSET($C2410,0,$A2410))<0,\nMIN(0,R2410-(OFFSET($C2410,0,$A2410)/(OFFSET($C2405,-$A2409,$A2410)))),\nMAX(0,R2410-(OFFSET($C2410,0,$A2410)/(OFFSET($C2405,-$A2409,$A2410))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2411,-($A2411+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2435=\"n/a\",S2411,IFERROR(IF((OFFSET($C2411,0,$A2411))<0,\nMIN(0,S2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2406,-$A2410,$A2411)))),\nMAX(0,S2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2406,-$A2410,$A2411))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2412,-($A2412+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2436=\"n/a\",T2412,IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,T2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2407,-$A2411,$A2412)))),\nMAX(0,T2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2407,-$A2411,$A2412))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2413,-($A2413+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2437=\"n/a\",U2413,IFERROR(IF((OFFSET($C2413,0,$A2413))<0,\nMIN(0,U2413-(OFFSET($C2413,0,$A2413)/(OFFSET($C2408,-$A2412,$A2413)))),\nMAX(0,U2413-(OFFSET($C2413,0,$A2413)/(OFFSET($C2408,-$A2412,$A2413))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2414,-($A2414+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2438=\"n/a\",V2414,IFERROR(IF((OFFSET($C2414,0,$A2414))<0,\nMIN(0,V2414-(OFFSET($C2414,0,$A2414)/(OFFSET($C2409,-$A2413,$A2414)))),\nMAX(0,V2414-(OFFSET($C2414,0,$A2414)/(OFFSET($C2409,-$A2413,$A2414))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2415)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2415,-($A2415+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2418=\"n/a\",\"n/a\",IF(AND(C2418<1,D2392=0),0,\nIF(D2392=0,C2418-1,\nIF(C2418<1,D2393,\n(((C2418-1)*(C2394-(C2394/(C2418))))+((D2392/D$10)*D2393))/(D2394)))))","v":0},{"$f":"IF(D2418=\"n/a\",\"n/a\",IF(AND(D2418<1,E2392=0),0,\nIF(E2392=0,D2418-1,\nIF(D2418<1,E2393,\n(((D2418-1)*(D2394-(D2394/(D2418))))+((E2392/E$10)*E2393))/(E2394)))))","v":0},{"$f":"IF(E2418=\"n/a\",\"n/a\",IF(AND(E2418<1,F2392=0),0,\nIF(F2392=0,E2418-1,\nIF(E2418<1,F2393,\n(((E2418-1)*(E2394-(E2394/(E2418))))+((F2392/F$10)*F2393))/(F2394)))))","v":0},{"$f":"IF(F2418=\"n/a\",\"n/a\",IF(AND(F2418<1,G2392=0),0,\nIF(G2392=0,F2418-1,\nIF(F2418<1,G2393,\n(((F2418-1)*(F2394-(F2394/(F2418))))+((G2392/G$10)*G2393))/(G2394)))))","v":0},{"$f":"IF(G2418=\"n/a\",\"n/a\",IF(AND(G2418<1,H2392=0),0,\nIF(H2392=0,G2418-1,\nIF(G2418<1,H2393,\n(((G2418-1)*(G2394-(G2394/(G2418))))+((H2392/H$10)*H2393))/(H2394)))))","v":0},{"$f":"IF(H2418=\"n/a\",\"n/a\",IF(AND(H2418<1,I2392=0),0,\nIF(I2392=0,H2418-1,\nIF(H2418<1,I2393,\n(((H2418-1)*(H2394-(H2394/(H2418))))+((I2392/I$10)*I2393))/(I2394)))))","v":0},{"$f":"IF(I2418=\"n/a\",\"n/a\",IF(AND(I2418<1,J2392=0),0,\nIF(J2392=0,I2418-1,\nIF(I2418<1,J2393,\n(((I2418-1)*(I2394-(I2394/(I2418))))+((J2392/J$10)*J2393))/(J2394)))))","v":0},{"$f":"IF(J2418=\"n/a\",\"n/a\",IF(AND(J2418<1,K2392=0),0,\nIF(K2392=0,J2418-1,\nIF(J2418<1,K2393,\n(((J2418-1)*(J2394-(J2394/(J2418))))+((K2392/K$10)*K2393))/(K2394)))))","v":0},{"$f":"IF(K2418=\"n/a\",\"n/a\",IF(AND(K2418<1,L2392=0),0,\nIF(L2392=0,K2418-1,\nIF(K2418<1,L2393,\n(((K2418-1)*(K2394-(K2394/(K2418))))+((L2392/L$10)*L2393))/(L2394)))))","v":0},{"$f":"IF(L2418=\"n/a\",\"n/a\",IF(AND(L2418<1,M2392=0),0,\nIF(M2392=0,L2418-1,\nIF(L2418<1,M2393,\n(((L2418-1)*(L2394-(L2394/(L2418))))+((M2392/M$10)*M2393))/(M2394)))))","v":0},{"$f":"IF(M2418=\"n/a\",\"n/a\",IF(AND(M2418<1,N2392=0),0,\nIF(N2392=0,M2418-1,\nIF(M2418<1,N2393,\n(((M2418-1)*(M2394-(M2394/(M2418))))+((N2392/N$10)*N2393))/(N2394)))))","v":0},{"$f":"IF(N2418=\"n/a\",\"n/a\",IF(AND(N2418<1,O2392=0),0,\nIF(O2392=0,N2418-1,\nIF(N2418<1,O2393,\n(((N2418-1)*(N2394-(N2394/(N2418))))+((O2392/O$10)*O2393))/(O2394)))))","v":0},{"$f":"IF(O2418=\"n/a\",\"n/a\",IF(AND(O2418<1,P2392=0),0,\nIF(P2392=0,O2418-1,\nIF(O2418<1,P2393,\n(((O2418-1)*(O2394-(O2394/(O2418))))+((P2392/P$10)*P2393))/(P2394)))))","v":0},{"$f":"IF(P2418=\"n/a\",\"n/a\",IF(AND(P2418<1,Q2392=0),0,\nIF(Q2392=0,P2418-1,\nIF(P2418<1,Q2393,\n(((P2418-1)*(P2394-(P2394/(P2418))))+((Q2392/Q$10)*Q2393))/(Q2394)))))","v":0},{"$f":"IF(Q2418=\"n/a\",\"n/a\",IF(AND(Q2418<1,R2392=0),0,\nIF(R2392=0,Q2418-1,\nIF(Q2418<1,R2393,\n(((Q2418-1)*(Q2394-(Q2394/(Q2418))))+((R2392/R$10)*R2393))/(R2394)))))","v":0},{"$f":"IF(R2418=\"n/a\",\"n/a\",IF(AND(R2418<1,S2392=0),0,\nIF(S2392=0,R2418-1,\nIF(R2418<1,S2393,\n(((R2418-1)*(R2394-(R2394/(R2418))))+((S2392/S$10)*S2393))/(S2394)))))","v":0},{"$f":"IF(S2418=\"n/a\",\"n/a\",IF(AND(S2418<1,T2392=0),0,\nIF(T2392=0,S2418-1,\nIF(S2418<1,T2393,\n(((S2418-1)*(S2394-(S2394/(S2418))))+((T2392/T$10)*T2393))/(T2394)))))","v":0},{"$f":"IF(T2418=\"n/a\",\"n/a\",IF(AND(T2418<1,U2392=0),0,\nIF(U2392=0,T2418-1,\nIF(T2418<1,U2393,\n(((T2418-1)*(T2394-(T2394/(T2418))))+((U2392/U$10)*U2393))/(U2394)))))","v":0},{"$f":"IF(U2418=\"n/a\",\"n/a\",IF(AND(U2418<1,V2392=0),0,\nIF(V2392=0,U2418-1,\nIF(U2418<1,V2393,\n(((U2418-1)*(U2394-(U2394/(U2418))))+((V2392/V$10)*V2393))/(V2394)))))","v":0},{"$f":"IF(V2418=\"n/a\",\"n/a\",IF(AND(V2418<1,W2392=0),0,\nIF(W2392=0,V2418-1,\nIF(V2418<1,W2393,\n(((V2418-1)*(V2394-(V2394/(V2418))))+((W2392/W$10)*W2393))/(W2394)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2419,(-$A2395-ROWS(C2391:C2418)),0)","v":0},{"$f":"IF(C2419=\"n/a\",\"n/a\",MAX(0,C2419-1))","v":0},{"$f":"IF(D2419=\"n/a\",\"n/a\",MAX(0,D2419-1))","v":0},{"$f":"IF(E2419=\"n/a\",\"n/a\",MAX(0,E2419-1))","v":0},{"$f":"IF(F2419=\"n/a\",\"n/a\",MAX(0,F2419-1))","v":0},{"$f":"IF(G2419=\"n/a\",\"n/a\",MAX(0,G2419-1))","v":0},{"$f":"IF(H2419=\"n/a\",\"n/a\",MAX(0,H2419-1))","v":0},{"$f":"IF(I2419=\"n/a\",\"n/a\",MAX(0,I2419-1))","v":0},{"$f":"IF(J2419=\"n/a\",\"n/a\",MAX(0,J2419-1))","v":0},{"$f":"IF(K2419=\"n/a\",\"n/a\",MAX(0,K2419-1))","v":0},{"$f":"IF(L2419=\"n/a\",\"n/a\",MAX(0,L2419-1))","v":0},{"$f":"IF(M2419=\"n/a\",\"n/a\",MAX(0,M2419-1))","v":0},{"$f":"IF(N2419=\"n/a\",\"n/a\",MAX(0,N2419-1))","v":0},{"$f":"IF(O2419=\"n/a\",\"n/a\",MAX(0,O2419-1))","v":0},{"$f":"IF(P2419=\"n/a\",\"n/a\",MAX(0,P2419-1))","v":0},{"$f":"IF(Q2419=\"n/a\",\"n/a\",MAX(0,Q2419-1))","v":0},{"$f":"IF(R2419=\"n/a\",\"n/a\",MAX(0,R2419-1))","v":0},{"$f":"IF(S2419=\"n/a\",\"n/a\",MAX(0,S2419-1))","v":0},{"$f":"IF(T2419=\"n/a\",\"n/a\",MAX(0,T2419-1))","v":0},{"$f":"IF(U2419=\"n/a\",\"n/a\",MAX(0,U2419-1))","v":0},{"$f":"IF(V2419=\"n/a\",\"n/a\",MAX(0,V2419-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2396)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2420,(-$A2396-ROWS(D2392:D2419)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2421,(-$A2397-ROWS(E2393:E2420)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2422,(-$A2398-ROWS(F2394:F2421)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2423,(-$A2399-ROWS(G2395:G2422)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2424,(-$A2400-ROWS(H2396:H2423)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2425,(-$A2401-ROWS(I2397:I2424)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2426,(-$A2402-ROWS(J2398:J2425)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2427,(-$A2403-ROWS(K2399:K2426)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2428,(-$A2404-ROWS(L2400:L2427)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2429,(-$A2405-ROWS(M2401:M2428)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2430,(-$A2406-ROWS(N2402:N2429)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2431,(-$A2407-ROWS(O2403:O2430)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2432,(-$A2408-ROWS(P2404:P2431)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2433,(-$A2409-ROWS(Q2405:Q2432)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2434,(-$A2410-ROWS(R2406:R2433)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2435,(-$A2411-ROWS(S2407:S2434)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2436,(-$A2412-ROWS(T2408:T2435)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2437,(-$A2413-ROWS(U2409:U2436)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2438,(-$A2414-ROWS(V2410:V2437)),0)","v":0},{"$f":"IF(V2438=\"n/a\",\"n/a\",MAX(0,V2438-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2439,(-$A2415-ROWS(W2411:W2438)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2391<>\"n/a\",C2391<>\"n/a\"),IF(SUM(C2394:C2416)=0,0,IF((SUMPRODUCT(C2394:C2416,C2418:C2440)/SUM(C2394:C2416))<0,1,(SUMPRODUCT(C2394:C2416,C2418:C2440)/SUM(C2394:C2416)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2391<>\"n/a\",D2391<>\"n/a\"),IF(SUM(D2394:D2416)=0,0,IF((SUMPRODUCT(D2394:D2416,D2418:D2440)/SUM(D2394:D2416))<0,1,(SUMPRODUCT(D2394:D2416,D2418:D2440)/SUM(D2394:D2416)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 46",{"$f":"VLOOKUP($A2443,'RFM input'!$F$7:$G$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2443,1,12,\"\"))","v":46},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2444,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A2444,0)-OFFSET('RFM input'!H$114,$A2444,0)-OFFSET('RFM input'!H$168,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A2444,0)-OFFSET('RFM input'!I$114,$A2444,0)-OFFSET('RFM input'!I$168,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2444,0)-OFFSET('RFM input'!J$114,$A2444,0)-OFFSET('RFM input'!J$168,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2444,0)-OFFSET('RFM input'!K$114,$A2444,0)-OFFSET('RFM input'!K$168,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2444,0)-OFFSET('RFM input'!L$114,$A2444,0)-OFFSET('RFM input'!L$168,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2444,0)-OFFSET('RFM input'!M$114,$A2444,0)-OFFSET('RFM input'!M$168,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2444,0)-OFFSET('RFM input'!N$114,$A2444,0)-OFFSET('RFM input'!N$168,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2444,0)-OFFSET('RFM input'!O$114,$A2444,0)-OFFSET('RFM input'!O$168,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2444,0)-OFFSET('RFM input'!P$114,$A2444,0)-OFFSET('RFM input'!P$168,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2444,0)-OFFSET('RFM input'!Q$114,$A2444,0)-OFFSET('RFM input'!Q$168,$A2444,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2444,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2444,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2444,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2444,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2444,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2444,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2444,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2444,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2444,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2444,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2444,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2444,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2444,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2444,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2444,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2444,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2444,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2444,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2444,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2444,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D2472=\"n/a\",0,IF(AND(D2446=0,C2448=0),0,\nIF(AND(D2446<>0,C2448=0),(D2446/D$10),\nIF(AND(D2447<>0,C2448<>0),(C2448-(C2448/C2472))+(D2446/D$10),\nIF(C2472<1,0,(C2448-(C2448/C2472)))))))","v":0},{"$f":"IF(E2472=\"n/a\",0,IF(AND(E2446=0,D2448=0),0,\nIF(AND(E2446<>0,D2448=0),(E2446/E$10),\nIF(AND(E2447<>0,D2448<>0),(D2448-(D2448/D2472))+(E2446/E$10),\nIF(D2472<1,0,(D2448-(D2448/D2472)))))))","v":0},{"$f":"IF(F2472=\"n/a\",0,IF(AND(F2446=0,E2448=0),0,\nIF(AND(F2446<>0,E2448=0),(F2446/F$10),\nIF(AND(F2447<>0,E2448<>0),(E2448-(E2448/E2472))+(F2446/F$10),\nIF(E2472<1,0,(E2448-(E2448/E2472)))))))","v":0},{"$f":"IF(G2472=\"n/a\",0,IF(AND(G2446=0,F2448=0),0,\nIF(AND(G2446<>0,F2448=0),(G2446/G$10),\nIF(AND(G2447<>0,F2448<>0),(F2448-(F2448/F2472))+(G2446/G$10),\nIF(F2472<1,0,(F2448-(F2448/F2472)))))))","v":0},{"$f":"IF(H2472=\"n/a\",0,IF(AND(H2446=0,G2448=0),0,\nIF(AND(H2446<>0,G2448=0),(H2446/H$10),\nIF(AND(H2447<>0,G2448<>0),(G2448-(G2448/G2472))+(H2446/H$10),\nIF(G2472<1,0,(G2448-(G2448/G2472)))))))","v":0},{"$f":"IF(I2472=\"n/a\",0,IF(AND(I2446=0,H2448=0),0,\nIF(AND(I2446<>0,H2448=0),(I2446/I$10),\nIF(AND(I2447<>0,H2448<>0),(H2448-(H2448/H2472))+(I2446/I$10),\nIF(H2472<1,0,(H2448-(H2448/H2472)))))))","v":0},{"$f":"IF(J2472=\"n/a\",0,IF(AND(J2446=0,I2448=0),0,\nIF(AND(J2446<>0,I2448=0),(J2446/J$10),\nIF(AND(J2447<>0,I2448<>0),(I2448-(I2448/I2472))+(J2446/J$10),\nIF(I2472<1,0,(I2448-(I2448/I2472)))))))","v":0},{"$f":"IF(K2472=\"n/a\",0,IF(AND(K2446=0,J2448=0),0,\nIF(AND(K2446<>0,J2448=0),(K2446/K$10),\nIF(AND(K2447<>0,J2448<>0),(J2448-(J2448/J2472))+(K2446/K$10),\nIF(J2472<1,0,(J2448-(J2448/J2472)))))))","v":0},{"$f":"IF(L2472=\"n/a\",0,IF(AND(L2446=0,K2448=0),0,\nIF(AND(L2446<>0,K2448=0),(L2446/L$10),\nIF(AND(L2447<>0,K2448<>0),(K2448-(K2448/K2472))+(L2446/L$10),\nIF(K2472<1,0,(K2448-(K2448/K2472)))))))","v":0},{"$f":"IF(M2472=\"n/a\",0,IF(AND(M2446=0,L2448=0),0,\nIF(AND(M2446<>0,L2448=0),(M2446/M$10),\nIF(AND(M2447<>0,L2448<>0),(L2448-(L2448/L2472))+(M2446/M$10),\nIF(L2472<1,0,(L2448-(L2448/L2472)))))))","v":0},{"$f":"IF(N2472=\"n/a\",0,IF(AND(N2446=0,M2448=0),0,\nIF(AND(N2446<>0,M2448=0),(N2446/N$10),\nIF(AND(N2447<>0,M2448<>0),(M2448-(M2448/M2472))+(N2446/N$10),\nIF(M2472<1,0,(M2448-(M2448/M2472)))))))","v":0},{"$f":"IF(O2472=\"n/a\",0,IF(AND(O2446=0,N2448=0),0,\nIF(AND(O2446<>0,N2448=0),(O2446/O$10),\nIF(AND(O2447<>0,N2448<>0),(N2448-(N2448/N2472))+(O2446/O$10),\nIF(N2472<1,0,(N2448-(N2448/N2472)))))))","v":0},{"$f":"IF(P2472=\"n/a\",0,IF(AND(P2446=0,O2448=0),0,\nIF(AND(P2446<>0,O2448=0),(P2446/P$10),\nIF(AND(P2447<>0,O2448<>0),(O2448-(O2448/O2472))+(P2446/P$10),\nIF(O2472<1,0,(O2448-(O2448/O2472)))))))","v":0},{"$f":"IF(Q2472=\"n/a\",0,IF(AND(Q2446=0,P2448=0),0,\nIF(AND(Q2446<>0,P2448=0),(Q2446/Q$10),\nIF(AND(Q2447<>0,P2448<>0),(P2448-(P2448/P2472))+(Q2446/Q$10),\nIF(P2472<1,0,(P2448-(P2448/P2472)))))))","v":0},{"$f":"IF(R2472=\"n/a\",0,IF(AND(R2446=0,Q2448=0),0,\nIF(AND(R2446<>0,Q2448=0),(R2446/R$10),\nIF(AND(R2447<>0,Q2448<>0),(Q2448-(Q2448/Q2472))+(R2446/R$10),\nIF(Q2472<1,0,(Q2448-(Q2448/Q2472)))))))","v":0},{"$f":"IF(S2472=\"n/a\",0,IF(AND(S2446=0,R2448=0),0,\nIF(AND(S2446<>0,R2448=0),(S2446/S$10),\nIF(AND(S2447<>0,R2448<>0),(R2448-(R2448/R2472))+(S2446/S$10),\nIF(R2472<1,0,(R2448-(R2448/R2472)))))))","v":0},{"$f":"IF(T2472=\"n/a\",0,IF(AND(T2446=0,S2448=0),0,\nIF(AND(T2446<>0,S2448=0),(T2446/T$10),\nIF(AND(T2447<>0,S2448<>0),(S2448-(S2448/S2472))+(T2446/T$10),\nIF(S2472<1,0,(S2448-(S2448/S2472)))))))","v":0},{"$f":"IF(U2472=\"n/a\",0,IF(AND(U2446=0,T2448=0),0,\nIF(AND(U2446<>0,T2448=0),(U2446/U$10),\nIF(AND(U2447<>0,T2448<>0),(T2448-(T2448/T2472))+(U2446/U$10),\nIF(T2472<1,0,(T2448-(T2448/T2472)))))))","v":0},{"$f":"IF(V2472=\"n/a\",0,IF(AND(V2446=0,U2448=0),0,\nIF(AND(V2446<>0,U2448=0),(V2446/V$10),\nIF(AND(V2447<>0,U2448<>0),(U2448-(U2448/U2472))+(V2446/V$10),\nIF(U2472<1,0,(U2448-(U2448/U2472)))))))","v":0},{"$f":"IF(W2472=\"n/a\",0,IF(AND(W2446=0,V2448=0),0,\nIF(AND(W2446<>0,V2448=0),(W2446/W$10),\nIF(AND(W2447<>0,V2448<>0),(V2448-(V2448/V2472))+(W2446/W$10),\nIF(V2472<1,0,(V2448-(V2448/V2472)))))))","v":0}]
[{"$f":"A2448+1","v":0},"Depreciated starting RAB",{"$f":"C2444/C$10","v":0},{"$f":"IF(C2473=\"n/a\",C2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,C2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,C2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(D2473=\"n/a\",D2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,D2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,D2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(E2473=\"n/a\",E2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,E2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,E2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(F2473=\"n/a\",F2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,F2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,F2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(G2473=\"n/a\",G2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,G2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,G2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(H2473=\"n/a\",H2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,H2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,H2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(I2473=\"n/a\",I2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,I2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,I2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(J2473=\"n/a\",J2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,J2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,J2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(K2473=\"n/a\",K2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,K2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,K2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(L2473=\"n/a\",L2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,L2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,L2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(M2473=\"n/a\",M2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,M2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,M2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(N2473=\"n/a\",N2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,N2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,N2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(O2473=\"n/a\",O2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,O2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,O2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(P2473=\"n/a\",P2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,P2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,P2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(Q2473=\"n/a\",Q2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,Q2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,Q2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(R2473=\"n/a\",R2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,R2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,R2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(S2473=\"n/a\",S2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,S2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,S2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(T2473=\"n/a\",T2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,T2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,T2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(U2473=\"n/a\",U2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,U2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,U2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(V2473=\"n/a\",V2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,V2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,V2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0}]
[{"$f":"A2449+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2450)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D2450,-($A2450+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2474=\"n/a\",D2450,IFERROR(IF((OFFSET($C2450,0,$A2450))<0,\nMIN(0,D2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450)))),\nMAX(0,D2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E2451,-($A2451+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2475=\"n/a\",E2451,IFERROR(IF((OFFSET($C2451,0,$A2451))<0,\nMIN(0,E2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451)))),\nMAX(0,E2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F2452,-($A2452+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2476=\"n/a\",F2452,IFERROR(IF((OFFSET($C2452,0,$A2452))<0,\nMIN(0,F2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452)))),\nMAX(0,F2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G2453,-($A2453+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2477=\"n/a\",G2453,IFERROR(IF((OFFSET($C2453,0,$A2453))<0,\nMIN(0,G2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453)))),\nMAX(0,G2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H2454,-($A2454+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2478=\"n/a\",H2454,IFERROR(IF((OFFSET($C2454,0,$A2454))<0,\nMIN(0,H2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454)))),\nMAX(0,H2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I2455,-($A2455+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2479=\"n/a\",I2455,IFERROR(IF((OFFSET($C2455,0,$A2455))<0,\nMIN(0,I2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455)))),\nMAX(0,I2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J2456,-($A2456+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2480=\"n/a\",J2456,IFERROR(IF((OFFSET($C2456,0,$A2456))<0,\nMIN(0,J2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456)))),\nMAX(0,J2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2457,-($A2457+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2481=\"n/a\",K2457,IFERROR(IF((OFFSET($C2457,0,$A2457))<0,\nMIN(0,K2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457)))),\nMAX(0,K2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2458,-($A2458+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2482=\"n/a\",L2458,IFERROR(IF((OFFSET($C2458,0,$A2458))<0,\nMIN(0,L2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458)))),\nMAX(0,L2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2459,-($A2459+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2483=\"n/a\",M2459,IFERROR(IF((OFFSET($C2459,0,$A2459))<0,\nMIN(0,M2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459)))),\nMAX(0,M2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2460,-($A2460+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2484=\"n/a\",N2460,IFERROR(IF((OFFSET($C2460,0,$A2460))<0,\nMIN(0,N2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460)))),\nMAX(0,N2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2461,-($A2461+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2485=\"n/a\",O2461,IFERROR(IF((OFFSET($C2461,0,$A2461))<0,\nMIN(0,O2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461)))),\nMAX(0,O2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2462,-($A2462+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2486=\"n/a\",P2462,IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,P2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462)))),\nMAX(0,P2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2463,-($A2463+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2487=\"n/a\",Q2463,IFERROR(IF((OFFSET($C2463,0,$A2463))<0,\nMIN(0,Q2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463)))),\nMAX(0,Q2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2464,-($A2464+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2488=\"n/a\",R2464,IFERROR(IF((OFFSET($C2464,0,$A2464))<0,\nMIN(0,R2464-(OFFSET($C2464,0,$A2464)/(OFFSET($C2459,-$A2463,$A2464)))),\nMAX(0,R2464-(OFFSET($C2464,0,$A2464)/(OFFSET($C2459,-$A2463,$A2464))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2465,-($A2465+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2489=\"n/a\",S2465,IFERROR(IF((OFFSET($C2465,0,$A2465))<0,\nMIN(0,S2465-(OFFSET($C2465,0,$A2465)/(OFFSET($C2460,-$A2464,$A2465)))),\nMAX(0,S2465-(OFFSET($C2465,0,$A2465)/(OFFSET($C2460,-$A2464,$A2465))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2466,-($A2466+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2490=\"n/a\",T2466,IFERROR(IF((OFFSET($C2466,0,$A2466))<0,\nMIN(0,T2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2461,-$A2465,$A2466)))),\nMAX(0,T2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2461,-$A2465,$A2466))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2467,-($A2467+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2491=\"n/a\",U2467,IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,U2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2462,-$A2466,$A2467)))),\nMAX(0,U2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2462,-$A2466,$A2467))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2468,-($A2468+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2492=\"n/a\",V2468,IFERROR(IF((OFFSET($C2468,0,$A2468))<0,\nMIN(0,V2468-(OFFSET($C2468,0,$A2468)/(OFFSET($C2463,-$A2467,$A2468)))),\nMAX(0,V2468-(OFFSET($C2468,0,$A2468)/(OFFSET($C2463,-$A2467,$A2468))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2469)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2469,-($A2469+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2472=\"n/a\",\"n/a\",IF(AND(C2472<1,D2446=0),0,\nIF(D2446=0,C2472-1,\nIF(C2472<1,D2447,\n(((C2472-1)*(C2448-(C2448/(C2472))))+((D2446/D$10)*D2447))/(D2448)))))","v":0},{"$f":"IF(D2472=\"n/a\",\"n/a\",IF(AND(D2472<1,E2446=0),0,\nIF(E2446=0,D2472-1,\nIF(D2472<1,E2447,\n(((D2472-1)*(D2448-(D2448/(D2472))))+((E2446/E$10)*E2447))/(E2448)))))","v":0},{"$f":"IF(E2472=\"n/a\",\"n/a\",IF(AND(E2472<1,F2446=0),0,\nIF(F2446=0,E2472-1,\nIF(E2472<1,F2447,\n(((E2472-1)*(E2448-(E2448/(E2472))))+((F2446/F$10)*F2447))/(F2448)))))","v":0},{"$f":"IF(F2472=\"n/a\",\"n/a\",IF(AND(F2472<1,G2446=0),0,\nIF(G2446=0,F2472-1,\nIF(F2472<1,G2447,\n(((F2472-1)*(F2448-(F2448/(F2472))))+((G2446/G$10)*G2447))/(G2448)))))","v":0},{"$f":"IF(G2472=\"n/a\",\"n/a\",IF(AND(G2472<1,H2446=0),0,\nIF(H2446=0,G2472-1,\nIF(G2472<1,H2447,\n(((G2472-1)*(G2448-(G2448/(G2472))))+((H2446/H$10)*H2447))/(H2448)))))","v":0},{"$f":"IF(H2472=\"n/a\",\"n/a\",IF(AND(H2472<1,I2446=0),0,\nIF(I2446=0,H2472-1,\nIF(H2472<1,I2447,\n(((H2472-1)*(H2448-(H2448/(H2472))))+((I2446/I$10)*I2447))/(I2448)))))","v":0},{"$f":"IF(I2472=\"n/a\",\"n/a\",IF(AND(I2472<1,J2446=0),0,\nIF(J2446=0,I2472-1,\nIF(I2472<1,J2447,\n(((I2472-1)*(I2448-(I2448/(I2472))))+((J2446/J$10)*J2447))/(J2448)))))","v":0},{"$f":"IF(J2472=\"n/a\",\"n/a\",IF(AND(J2472<1,K2446=0),0,\nIF(K2446=0,J2472-1,\nIF(J2472<1,K2447,\n(((J2472-1)*(J2448-(J2448/(J2472))))+((K2446/K$10)*K2447))/(K2448)))))","v":0},{"$f":"IF(K2472=\"n/a\",\"n/a\",IF(AND(K2472<1,L2446=0),0,\nIF(L2446=0,K2472-1,\nIF(K2472<1,L2447,\n(((K2472-1)*(K2448-(K2448/(K2472))))+((L2446/L$10)*L2447))/(L2448)))))","v":0},{"$f":"IF(L2472=\"n/a\",\"n/a\",IF(AND(L2472<1,M2446=0),0,\nIF(M2446=0,L2472-1,\nIF(L2472<1,M2447,\n(((L2472-1)*(L2448-(L2448/(L2472))))+((M2446/M$10)*M2447))/(M2448)))))","v":0},{"$f":"IF(M2472=\"n/a\",\"n/a\",IF(AND(M2472<1,N2446=0),0,\nIF(N2446=0,M2472-1,\nIF(M2472<1,N2447,\n(((M2472-1)*(M2448-(M2448/(M2472))))+((N2446/N$10)*N2447))/(N2448)))))","v":0},{"$f":"IF(N2472=\"n/a\",\"n/a\",IF(AND(N2472<1,O2446=0),0,\nIF(O2446=0,N2472-1,\nIF(N2472<1,O2447,\n(((N2472-1)*(N2448-(N2448/(N2472))))+((O2446/O$10)*O2447))/(O2448)))))","v":0},{"$f":"IF(O2472=\"n/a\",\"n/a\",IF(AND(O2472<1,P2446=0),0,\nIF(P2446=0,O2472-1,\nIF(O2472<1,P2447,\n(((O2472-1)*(O2448-(O2448/(O2472))))+((P2446/P$10)*P2447))/(P2448)))))","v":0},{"$f":"IF(P2472=\"n/a\",\"n/a\",IF(AND(P2472<1,Q2446=0),0,\nIF(Q2446=0,P2472-1,\nIF(P2472<1,Q2447,\n(((P2472-1)*(P2448-(P2448/(P2472))))+((Q2446/Q$10)*Q2447))/(Q2448)))))","v":0},{"$f":"IF(Q2472=\"n/a\",\"n/a\",IF(AND(Q2472<1,R2446=0),0,\nIF(R2446=0,Q2472-1,\nIF(Q2472<1,R2447,\n(((Q2472-1)*(Q2448-(Q2448/(Q2472))))+((R2446/R$10)*R2447))/(R2448)))))","v":0},{"$f":"IF(R2472=\"n/a\",\"n/a\",IF(AND(R2472<1,S2446=0),0,\nIF(S2446=0,R2472-1,\nIF(R2472<1,S2447,\n(((R2472-1)*(R2448-(R2448/(R2472))))+((S2446/S$10)*S2447))/(S2448)))))","v":0},{"$f":"IF(S2472=\"n/a\",\"n/a\",IF(AND(S2472<1,T2446=0),0,\nIF(T2446=0,S2472-1,\nIF(S2472<1,T2447,\n(((S2472-1)*(S2448-(S2448/(S2472))))+((T2446/T$10)*T2447))/(T2448)))))","v":0},{"$f":"IF(T2472=\"n/a\",\"n/a\",IF(AND(T2472<1,U2446=0),0,\nIF(U2446=0,T2472-1,\nIF(T2472<1,U2447,\n(((T2472-1)*(T2448-(T2448/(T2472))))+((U2446/U$10)*U2447))/(U2448)))))","v":0},{"$f":"IF(U2472=\"n/a\",\"n/a\",IF(AND(U2472<1,V2446=0),0,\nIF(V2446=0,U2472-1,\nIF(U2472<1,V2447,\n(((U2472-1)*(U2448-(U2448/(U2472))))+((V2446/V$10)*V2447))/(V2448)))))","v":0},{"$f":"IF(V2472=\"n/a\",\"n/a\",IF(AND(V2472<1,W2446=0),0,\nIF(W2446=0,V2472-1,\nIF(V2472<1,W2447,\n(((V2472-1)*(V2448-(V2448/(V2472))))+((W2446/W$10)*W2447))/(W2448)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2473,(-$A2449-ROWS(C2445:C2472)),0)","v":0},{"$f":"IF(C2473=\"n/a\",\"n/a\",MAX(0,C2473-1))","v":0},{"$f":"IF(D2473=\"n/a\",\"n/a\",MAX(0,D2473-1))","v":0},{"$f":"IF(E2473=\"n/a\",\"n/a\",MAX(0,E2473-1))","v":0},{"$f":"IF(F2473=\"n/a\",\"n/a\",MAX(0,F2473-1))","v":0},{"$f":"IF(G2473=\"n/a\",\"n/a\",MAX(0,G2473-1))","v":0},{"$f":"IF(H2473=\"n/a\",\"n/a\",MAX(0,H2473-1))","v":0},{"$f":"IF(I2473=\"n/a\",\"n/a\",MAX(0,I2473-1))","v":0},{"$f":"IF(J2473=\"n/a\",\"n/a\",MAX(0,J2473-1))","v":0},{"$f":"IF(K2473=\"n/a\",\"n/a\",MAX(0,K2473-1))","v":0},{"$f":"IF(L2473=\"n/a\",\"n/a\",MAX(0,L2473-1))","v":0},{"$f":"IF(M2473=\"n/a\",\"n/a\",MAX(0,M2473-1))","v":0},{"$f":"IF(N2473=\"n/a\",\"n/a\",MAX(0,N2473-1))","v":0},{"$f":"IF(O2473=\"n/a\",\"n/a\",MAX(0,O2473-1))","v":0},{"$f":"IF(P2473=\"n/a\",\"n/a\",MAX(0,P2473-1))","v":0},{"$f":"IF(Q2473=\"n/a\",\"n/a\",MAX(0,Q2473-1))","v":0},{"$f":"IF(R2473=\"n/a\",\"n/a\",MAX(0,R2473-1))","v":0},{"$f":"IF(S2473=\"n/a\",\"n/a\",MAX(0,S2473-1))","v":0},{"$f":"IF(T2473=\"n/a\",\"n/a\",MAX(0,T2473-1))","v":0},{"$f":"IF(U2473=\"n/a\",\"n/a\",MAX(0,U2473-1))","v":0},{"$f":"IF(V2473=\"n/a\",\"n/a\",MAX(0,V2473-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2450)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2474,(-$A2450-ROWS(D2446:D2473)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2475,(-$A2451-ROWS(E2447:E2474)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2476,(-$A2452-ROWS(F2448:F2475)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2477,(-$A2453-ROWS(G2449:G2476)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2478,(-$A2454-ROWS(H2450:H2477)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2479,(-$A2455-ROWS(I2451:I2478)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2480,(-$A2456-ROWS(J2452:J2479)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2481,(-$A2457-ROWS(K2453:K2480)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2482,(-$A2458-ROWS(L2454:L2481)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2483,(-$A2459-ROWS(M2455:M2482)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2484,(-$A2460-ROWS(N2456:N2483)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2485,(-$A2461-ROWS(O2457:O2484)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2486,(-$A2462-ROWS(P2458:P2485)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2487,(-$A2463-ROWS(Q2459:Q2486)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2488,(-$A2464-ROWS(R2460:R2487)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2489,(-$A2465-ROWS(S2461:S2488)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2490,(-$A2466-ROWS(T2462:T2489)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2491,(-$A2467-ROWS(U2463:U2490)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2492,(-$A2468-ROWS(V2464:V2491)),0)","v":0},{"$f":"IF(V2492=\"n/a\",\"n/a\",MAX(0,V2492-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2493,(-$A2469-ROWS(W2465:W2492)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2445<>\"n/a\",C2445<>\"n/a\"),IF(SUM(C2448:C2470)=0,0,IF((SUMPRODUCT(C2448:C2470,C2472:C2494)/SUM(C2448:C2470))<0,1,(SUMPRODUCT(C2448:C2470,C2472:C2494)/SUM(C2448:C2470)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2445<>\"n/a\",D2445<>\"n/a\"),IF(SUM(D2448:D2470)=0,0,IF((SUMPRODUCT(D2448:D2470,D2472:D2494)/SUM(D2448:D2470))<0,1,(SUMPRODUCT(D2448:D2470,D2472:D2494)/SUM(D2448:D2470)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 47",{"$f":"VLOOKUP($A2497,'RFM input'!$F$7:$G$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2497,1,12,\"\"))","v":47},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2498,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A2498,0)-OFFSET('RFM input'!H$114,$A2498,0)-OFFSET('RFM input'!H$168,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A2498,0)-OFFSET('RFM input'!I$114,$A2498,0)-OFFSET('RFM input'!I$168,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2498,0)-OFFSET('RFM input'!J$114,$A2498,0)-OFFSET('RFM input'!J$168,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2498,0)-OFFSET('RFM input'!K$114,$A2498,0)-OFFSET('RFM input'!K$168,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2498,0)-OFFSET('RFM input'!L$114,$A2498,0)-OFFSET('RFM input'!L$168,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2498,0)-OFFSET('RFM input'!M$114,$A2498,0)-OFFSET('RFM input'!M$168,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2498,0)-OFFSET('RFM input'!N$114,$A2498,0)-OFFSET('RFM input'!N$168,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2498,0)-OFFSET('RFM input'!O$114,$A2498,0)-OFFSET('RFM input'!O$168,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2498,0)-OFFSET('RFM input'!P$114,$A2498,0)-OFFSET('RFM input'!P$168,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2498,0)-OFFSET('RFM input'!Q$114,$A2498,0)-OFFSET('RFM input'!Q$168,$A2498,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2498,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2498,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2498,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2498,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2498,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2498,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2498,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2498,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2498,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2498,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2498,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2498,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2498,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2498,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2498,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2498,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2498,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2498,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2498,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2498,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D2526=\"n/a\",0,IF(AND(D2500=0,C2502=0),0,\nIF(AND(D2500<>0,C2502=0),(D2500/D$10),\nIF(AND(D2501<>0,C2502<>0),(C2502-(C2502/C2526))+(D2500/D$10),\nIF(C2526<1,0,(C2502-(C2502/C2526)))))))","v":0},{"$f":"IF(E2526=\"n/a\",0,IF(AND(E2500=0,D2502=0),0,\nIF(AND(E2500<>0,D2502=0),(E2500/E$10),\nIF(AND(E2501<>0,D2502<>0),(D2502-(D2502/D2526))+(E2500/E$10),\nIF(D2526<1,0,(D2502-(D2502/D2526)))))))","v":0},{"$f":"IF(F2526=\"n/a\",0,IF(AND(F2500=0,E2502=0),0,\nIF(AND(F2500<>0,E2502=0),(F2500/F$10),\nIF(AND(F2501<>0,E2502<>0),(E2502-(E2502/E2526))+(F2500/F$10),\nIF(E2526<1,0,(E2502-(E2502/E2526)))))))","v":0},{"$f":"IF(G2526=\"n/a\",0,IF(AND(G2500=0,F2502=0),0,\nIF(AND(G2500<>0,F2502=0),(G2500/G$10),\nIF(AND(G2501<>0,F2502<>0),(F2502-(F2502/F2526))+(G2500/G$10),\nIF(F2526<1,0,(F2502-(F2502/F2526)))))))","v":0},{"$f":"IF(H2526=\"n/a\",0,IF(AND(H2500=0,G2502=0),0,\nIF(AND(H2500<>0,G2502=0),(H2500/H$10),\nIF(AND(H2501<>0,G2502<>0),(G2502-(G2502/G2526))+(H2500/H$10),\nIF(G2526<1,0,(G2502-(G2502/G2526)))))))","v":0},{"$f":"IF(I2526=\"n/a\",0,IF(AND(I2500=0,H2502=0),0,\nIF(AND(I2500<>0,H2502=0),(I2500/I$10),\nIF(AND(I2501<>0,H2502<>0),(H2502-(H2502/H2526))+(I2500/I$10),\nIF(H2526<1,0,(H2502-(H2502/H2526)))))))","v":0},{"$f":"IF(J2526=\"n/a\",0,IF(AND(J2500=0,I2502=0),0,\nIF(AND(J2500<>0,I2502=0),(J2500/J$10),\nIF(AND(J2501<>0,I2502<>0),(I2502-(I2502/I2526))+(J2500/J$10),\nIF(I2526<1,0,(I2502-(I2502/I2526)))))))","v":0},{"$f":"IF(K2526=\"n/a\",0,IF(AND(K2500=0,J2502=0),0,\nIF(AND(K2500<>0,J2502=0),(K2500/K$10),\nIF(AND(K2501<>0,J2502<>0),(J2502-(J2502/J2526))+(K2500/K$10),\nIF(J2526<1,0,(J2502-(J2502/J2526)))))))","v":0},{"$f":"IF(L2526=\"n/a\",0,IF(AND(L2500=0,K2502=0),0,\nIF(AND(L2500<>0,K2502=0),(L2500/L$10),\nIF(AND(L2501<>0,K2502<>0),(K2502-(K2502/K2526))+(L2500/L$10),\nIF(K2526<1,0,(K2502-(K2502/K2526)))))))","v":0},{"$f":"IF(M2526=\"n/a\",0,IF(AND(M2500=0,L2502=0),0,\nIF(AND(M2500<>0,L2502=0),(M2500/M$10),\nIF(AND(M2501<>0,L2502<>0),(L2502-(L2502/L2526))+(M2500/M$10),\nIF(L2526<1,0,(L2502-(L2502/L2526)))))))","v":0},{"$f":"IF(N2526=\"n/a\",0,IF(AND(N2500=0,M2502=0),0,\nIF(AND(N2500<>0,M2502=0),(N2500/N$10),\nIF(AND(N2501<>0,M2502<>0),(M2502-(M2502/M2526))+(N2500/N$10),\nIF(M2526<1,0,(M2502-(M2502/M2526)))))))","v":0},{"$f":"IF(O2526=\"n/a\",0,IF(AND(O2500=0,N2502=0),0,\nIF(AND(O2500<>0,N2502=0),(O2500/O$10),\nIF(AND(O2501<>0,N2502<>0),(N2502-(N2502/N2526))+(O2500/O$10),\nIF(N2526<1,0,(N2502-(N2502/N2526)))))))","v":0},{"$f":"IF(P2526=\"n/a\",0,IF(AND(P2500=0,O2502=0),0,\nIF(AND(P2500<>0,O2502=0),(P2500/P$10),\nIF(AND(P2501<>0,O2502<>0),(O2502-(O2502/O2526))+(P2500/P$10),\nIF(O2526<1,0,(O2502-(O2502/O2526)))))))","v":0},{"$f":"IF(Q2526=\"n/a\",0,IF(AND(Q2500=0,P2502=0),0,\nIF(AND(Q2500<>0,P2502=0),(Q2500/Q$10),\nIF(AND(Q2501<>0,P2502<>0),(P2502-(P2502/P2526))+(Q2500/Q$10),\nIF(P2526<1,0,(P2502-(P2502/P2526)))))))","v":0},{"$f":"IF(R2526=\"n/a\",0,IF(AND(R2500=0,Q2502=0),0,\nIF(AND(R2500<>0,Q2502=0),(R2500/R$10),\nIF(AND(R2501<>0,Q2502<>0),(Q2502-(Q2502/Q2526))+(R2500/R$10),\nIF(Q2526<1,0,(Q2502-(Q2502/Q2526)))))))","v":0},{"$f":"IF(S2526=\"n/a\",0,IF(AND(S2500=0,R2502=0),0,\nIF(AND(S2500<>0,R2502=0),(S2500/S$10),\nIF(AND(S2501<>0,R2502<>0),(R2502-(R2502/R2526))+(S2500/S$10),\nIF(R2526<1,0,(R2502-(R2502/R2526)))))))","v":0},{"$f":"IF(T2526=\"n/a\",0,IF(AND(T2500=0,S2502=0),0,\nIF(AND(T2500<>0,S2502=0),(T2500/T$10),\nIF(AND(T2501<>0,S2502<>0),(S2502-(S2502/S2526))+(T2500/T$10),\nIF(S2526<1,0,(S2502-(S2502/S2526)))))))","v":0},{"$f":"IF(U2526=\"n/a\",0,IF(AND(U2500=0,T2502=0),0,\nIF(AND(U2500<>0,T2502=0),(U2500/U$10),\nIF(AND(U2501<>0,T2502<>0),(T2502-(T2502/T2526))+(U2500/U$10),\nIF(T2526<1,0,(T2502-(T2502/T2526)))))))","v":0},{"$f":"IF(V2526=\"n/a\",0,IF(AND(V2500=0,U2502=0),0,\nIF(AND(V2500<>0,U2502=0),(V2500/V$10),\nIF(AND(V2501<>0,U2502<>0),(U2502-(U2502/U2526))+(V2500/V$10),\nIF(U2526<1,0,(U2502-(U2502/U2526)))))))","v":0},{"$f":"IF(W2526=\"n/a\",0,IF(AND(W2500=0,V2502=0),0,\nIF(AND(W2500<>0,V2502=0),(W2500/W$10),\nIF(AND(W2501<>0,V2502<>0),(V2502-(V2502/V2526))+(W2500/W$10),\nIF(V2526<1,0,(V2502-(V2502/V2526)))))))","v":0}]
[{"$f":"A2502+1","v":0},"Depreciated starting RAB",{"$f":"C2498/C$10","v":0},{"$f":"IF(C2527=\"n/a\",C2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,C2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,C2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(D2527=\"n/a\",D2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,D2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,D2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(E2527=\"n/a\",E2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,E2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,E2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(F2527=\"n/a\",F2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,F2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,F2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(G2527=\"n/a\",G2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,G2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,G2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(H2527=\"n/a\",H2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,H2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,H2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(I2527=\"n/a\",I2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,I2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,I2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(J2527=\"n/a\",J2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,J2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,J2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(K2527=\"n/a\",K2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,K2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,K2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(L2527=\"n/a\",L2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,L2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,L2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(M2527=\"n/a\",M2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,M2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,M2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(N2527=\"n/a\",N2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,N2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,N2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(O2527=\"n/a\",O2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,O2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,O2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(P2527=\"n/a\",P2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,P2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,P2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(Q2527=\"n/a\",Q2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,Q2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,Q2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(R2527=\"n/a\",R2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,R2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,R2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(S2527=\"n/a\",S2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,S2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,S2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(T2527=\"n/a\",T2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,T2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,T2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(U2527=\"n/a\",U2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,U2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,U2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(V2527=\"n/a\",V2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,V2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,V2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0}]
[{"$f":"A2503+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2504)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D2504,-($A2504+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2528=\"n/a\",D2504,IFERROR(IF((OFFSET($C2504,0,$A2504))<0,\nMIN(0,D2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504)))),\nMAX(0,D2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E2505,-($A2505+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2529=\"n/a\",E2505,IFERROR(IF((OFFSET($C2505,0,$A2505))<0,\nMIN(0,E2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505)))),\nMAX(0,E2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F2506,-($A2506+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2530=\"n/a\",F2506,IFERROR(IF((OFFSET($C2506,0,$A2506))<0,\nMIN(0,F2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506)))),\nMAX(0,F2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G2507,-($A2507+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2531=\"n/a\",G2507,IFERROR(IF((OFFSET($C2507,0,$A2507))<0,\nMIN(0,G2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507)))),\nMAX(0,G2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H2508,-($A2508+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2532=\"n/a\",H2508,IFERROR(IF((OFFSET($C2508,0,$A2508))<0,\nMIN(0,H2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508)))),\nMAX(0,H2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I2509,-($A2509+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2533=\"n/a\",I2509,IFERROR(IF((OFFSET($C2509,0,$A2509))<0,\nMIN(0,I2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509)))),\nMAX(0,I2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J2510,-($A2510+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2534=\"n/a\",J2510,IFERROR(IF((OFFSET($C2510,0,$A2510))<0,\nMIN(0,J2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510)))),\nMAX(0,J2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2511,-($A2511+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2535=\"n/a\",K2511,IFERROR(IF((OFFSET($C2511,0,$A2511))<0,\nMIN(0,K2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511)))),\nMAX(0,K2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2512,-($A2512+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2536=\"n/a\",L2512,IFERROR(IF((OFFSET($C2512,0,$A2512))<0,\nMIN(0,L2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512)))),\nMAX(0,L2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2513,-($A2513+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2537=\"n/a\",M2513,IFERROR(IF((OFFSET($C2513,0,$A2513))<0,\nMIN(0,M2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513)))),\nMAX(0,M2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2514,-($A2514+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2538=\"n/a\",N2514,IFERROR(IF((OFFSET($C2514,0,$A2514))<0,\nMIN(0,N2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514)))),\nMAX(0,N2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2515,-($A2515+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2539=\"n/a\",O2515,IFERROR(IF((OFFSET($C2515,0,$A2515))<0,\nMIN(0,O2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515)))),\nMAX(0,O2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2516,-($A2516+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2540=\"n/a\",P2516,IFERROR(IF((OFFSET($C2516,0,$A2516))<0,\nMIN(0,P2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516)))),\nMAX(0,P2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2517,-($A2517+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2541=\"n/a\",Q2517,IFERROR(IF((OFFSET($C2517,0,$A2517))<0,\nMIN(0,Q2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517)))),\nMAX(0,Q2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2518,-($A2518+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2542=\"n/a\",R2518,IFERROR(IF((OFFSET($C2518,0,$A2518))<0,\nMIN(0,R2518-(OFFSET($C2518,0,$A2518)/(OFFSET($C2513,-$A2517,$A2518)))),\nMAX(0,R2518-(OFFSET($C2518,0,$A2518)/(OFFSET($C2513,-$A2517,$A2518))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2519,-($A2519+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2543=\"n/a\",S2519,IFERROR(IF((OFFSET($C2519,0,$A2519))<0,\nMIN(0,S2519-(OFFSET($C2519,0,$A2519)/(OFFSET($C2514,-$A2518,$A2519)))),\nMAX(0,S2519-(OFFSET($C2519,0,$A2519)/(OFFSET($C2514,-$A2518,$A2519))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2520,-($A2520+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2544=\"n/a\",T2520,IFERROR(IF((OFFSET($C2520,0,$A2520))<0,\nMIN(0,T2520-(OFFSET($C2520,0,$A2520)/(OFFSET($C2515,-$A2519,$A2520)))),\nMAX(0,T2520-(OFFSET($C2520,0,$A2520)/(OFFSET($C2515,-$A2519,$A2520))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2521,-($A2521+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2545=\"n/a\",U2521,IFERROR(IF((OFFSET($C2521,0,$A2521))<0,\nMIN(0,U2521-(OFFSET($C2521,0,$A2521)/(OFFSET($C2516,-$A2520,$A2521)))),\nMAX(0,U2521-(OFFSET($C2521,0,$A2521)/(OFFSET($C2516,-$A2520,$A2521))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2522,-($A2522+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2546=\"n/a\",V2522,IFERROR(IF((OFFSET($C2522,0,$A2522))<0,\nMIN(0,V2522-(OFFSET($C2522,0,$A2522)/(OFFSET($C2517,-$A2521,$A2522)))),\nMAX(0,V2522-(OFFSET($C2522,0,$A2522)/(OFFSET($C2517,-$A2521,$A2522))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2523)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2523,-($A2523+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2526=\"n/a\",\"n/a\",IF(AND(C2526<1,D2500=0),0,\nIF(D2500=0,C2526-1,\nIF(C2526<1,D2501,\n(((C2526-1)*(C2502-(C2502/(C2526))))+((D2500/D$10)*D2501))/(D2502)))))","v":0},{"$f":"IF(D2526=\"n/a\",\"n/a\",IF(AND(D2526<1,E2500=0),0,\nIF(E2500=0,D2526-1,\nIF(D2526<1,E2501,\n(((D2526-1)*(D2502-(D2502/(D2526))))+((E2500/E$10)*E2501))/(E2502)))))","v":0},{"$f":"IF(E2526=\"n/a\",\"n/a\",IF(AND(E2526<1,F2500=0),0,\nIF(F2500=0,E2526-1,\nIF(E2526<1,F2501,\n(((E2526-1)*(E2502-(E2502/(E2526))))+((F2500/F$10)*F2501))/(F2502)))))","v":0},{"$f":"IF(F2526=\"n/a\",\"n/a\",IF(AND(F2526<1,G2500=0),0,\nIF(G2500=0,F2526-1,\nIF(F2526<1,G2501,\n(((F2526-1)*(F2502-(F2502/(F2526))))+((G2500/G$10)*G2501))/(G2502)))))","v":0},{"$f":"IF(G2526=\"n/a\",\"n/a\",IF(AND(G2526<1,H2500=0),0,\nIF(H2500=0,G2526-1,\nIF(G2526<1,H2501,\n(((G2526-1)*(G2502-(G2502/(G2526))))+((H2500/H$10)*H2501))/(H2502)))))","v":0},{"$f":"IF(H2526=\"n/a\",\"n/a\",IF(AND(H2526<1,I2500=0),0,\nIF(I2500=0,H2526-1,\nIF(H2526<1,I2501,\n(((H2526-1)*(H2502-(H2502/(H2526))))+((I2500/I$10)*I2501))/(I2502)))))","v":0},{"$f":"IF(I2526=\"n/a\",\"n/a\",IF(AND(I2526<1,J2500=0),0,\nIF(J2500=0,I2526-1,\nIF(I2526<1,J2501,\n(((I2526-1)*(I2502-(I2502/(I2526))))+((J2500/J$10)*J2501))/(J2502)))))","v":0},{"$f":"IF(J2526=\"n/a\",\"n/a\",IF(AND(J2526<1,K2500=0),0,\nIF(K2500=0,J2526-1,\nIF(J2526<1,K2501,\n(((J2526-1)*(J2502-(J2502/(J2526))))+((K2500/K$10)*K2501))/(K2502)))))","v":0},{"$f":"IF(K2526=\"n/a\",\"n/a\",IF(AND(K2526<1,L2500=0),0,\nIF(L2500=0,K2526-1,\nIF(K2526<1,L2501,\n(((K2526-1)*(K2502-(K2502/(K2526))))+((L2500/L$10)*L2501))/(L2502)))))","v":0},{"$f":"IF(L2526=\"n/a\",\"n/a\",IF(AND(L2526<1,M2500=0),0,\nIF(M2500=0,L2526-1,\nIF(L2526<1,M2501,\n(((L2526-1)*(L2502-(L2502/(L2526))))+((M2500/M$10)*M2501))/(M2502)))))","v":0},{"$f":"IF(M2526=\"n/a\",\"n/a\",IF(AND(M2526<1,N2500=0),0,\nIF(N2500=0,M2526-1,\nIF(M2526<1,N2501,\n(((M2526-1)*(M2502-(M2502/(M2526))))+((N2500/N$10)*N2501))/(N2502)))))","v":0},{"$f":"IF(N2526=\"n/a\",\"n/a\",IF(AND(N2526<1,O2500=0),0,\nIF(O2500=0,N2526-1,\nIF(N2526<1,O2501,\n(((N2526-1)*(N2502-(N2502/(N2526))))+((O2500/O$10)*O2501))/(O2502)))))","v":0},{"$f":"IF(O2526=\"n/a\",\"n/a\",IF(AND(O2526<1,P2500=0),0,\nIF(P2500=0,O2526-1,\nIF(O2526<1,P2501,\n(((O2526-1)*(O2502-(O2502/(O2526))))+((P2500/P$10)*P2501))/(P2502)))))","v":0},{"$f":"IF(P2526=\"n/a\",\"n/a\",IF(AND(P2526<1,Q2500=0),0,\nIF(Q2500=0,P2526-1,\nIF(P2526<1,Q2501,\n(((P2526-1)*(P2502-(P2502/(P2526))))+((Q2500/Q$10)*Q2501))/(Q2502)))))","v":0},{"$f":"IF(Q2526=\"n/a\",\"n/a\",IF(AND(Q2526<1,R2500=0),0,\nIF(R2500=0,Q2526-1,\nIF(Q2526<1,R2501,\n(((Q2526-1)*(Q2502-(Q2502/(Q2526))))+((R2500/R$10)*R2501))/(R2502)))))","v":0},{"$f":"IF(R2526=\"n/a\",\"n/a\",IF(AND(R2526<1,S2500=0),0,\nIF(S2500=0,R2526-1,\nIF(R2526<1,S2501,\n(((R2526-1)*(R2502-(R2502/(R2526))))+((S2500/S$10)*S2501))/(S2502)))))","v":0},{"$f":"IF(S2526=\"n/a\",\"n/a\",IF(AND(S2526<1,T2500=0),0,\nIF(T2500=0,S2526-1,\nIF(S2526<1,T2501,\n(((S2526-1)*(S2502-(S2502/(S2526))))+((T2500/T$10)*T2501))/(T2502)))))","v":0},{"$f":"IF(T2526=\"n/a\",\"n/a\",IF(AND(T2526<1,U2500=0),0,\nIF(U2500=0,T2526-1,\nIF(T2526<1,U2501,\n(((T2526-1)*(T2502-(T2502/(T2526))))+((U2500/U$10)*U2501))/(U2502)))))","v":0},{"$f":"IF(U2526=\"n/a\",\"n/a\",IF(AND(U2526<1,V2500=0),0,\nIF(V2500=0,U2526-1,\nIF(U2526<1,V2501,\n(((U2526-1)*(U2502-(U2502/(U2526))))+((V2500/V$10)*V2501))/(V2502)))))","v":0},{"$f":"IF(V2526=\"n/a\",\"n/a\",IF(AND(V2526<1,W2500=0),0,\nIF(W2500=0,V2526-1,\nIF(V2526<1,W2501,\n(((V2526-1)*(V2502-(V2502/(V2526))))+((W2500/W$10)*W2501))/(W2502)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2527,(-$A2503-ROWS(C2499:C2526)),0)","v":0},{"$f":"IF(C2527=\"n/a\",\"n/a\",MAX(0,C2527-1))","v":0},{"$f":"IF(D2527=\"n/a\",\"n/a\",MAX(0,D2527-1))","v":0},{"$f":"IF(E2527=\"n/a\",\"n/a\",MAX(0,E2527-1))","v":0},{"$f":"IF(F2527=\"n/a\",\"n/a\",MAX(0,F2527-1))","v":0},{"$f":"IF(G2527=\"n/a\",\"n/a\",MAX(0,G2527-1))","v":0},{"$f":"IF(H2527=\"n/a\",\"n/a\",MAX(0,H2527-1))","v":0},{"$f":"IF(I2527=\"n/a\",\"n/a\",MAX(0,I2527-1))","v":0},{"$f":"IF(J2527=\"n/a\",\"n/a\",MAX(0,J2527-1))","v":0},{"$f":"IF(K2527=\"n/a\",\"n/a\",MAX(0,K2527-1))","v":0},{"$f":"IF(L2527=\"n/a\",\"n/a\",MAX(0,L2527-1))","v":0},{"$f":"IF(M2527=\"n/a\",\"n/a\",MAX(0,M2527-1))","v":0},{"$f":"IF(N2527=\"n/a\",\"n/a\",MAX(0,N2527-1))","v":0},{"$f":"IF(O2527=\"n/a\",\"n/a\",MAX(0,O2527-1))","v":0},{"$f":"IF(P2527=\"n/a\",\"n/a\",MAX(0,P2527-1))","v":0},{"$f":"IF(Q2527=\"n/a\",\"n/a\",MAX(0,Q2527-1))","v":0},{"$f":"IF(R2527=\"n/a\",\"n/a\",MAX(0,R2527-1))","v":0},{"$f":"IF(S2527=\"n/a\",\"n/a\",MAX(0,S2527-1))","v":0},{"$f":"IF(T2527=\"n/a\",\"n/a\",MAX(0,T2527-1))","v":0},{"$f":"IF(U2527=\"n/a\",\"n/a\",MAX(0,U2527-1))","v":0},{"$f":"IF(V2527=\"n/a\",\"n/a\",MAX(0,V2527-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2504)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2528,(-$A2504-ROWS(D2500:D2527)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2529,(-$A2505-ROWS(E2501:E2528)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2530,(-$A2506-ROWS(F2502:F2529)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2531,(-$A2507-ROWS(G2503:G2530)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2532,(-$A2508-ROWS(H2504:H2531)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2533,(-$A2509-ROWS(I2505:I2532)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2534,(-$A2510-ROWS(J2506:J2533)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2535,(-$A2511-ROWS(K2507:K2534)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2536,(-$A2512-ROWS(L2508:L2535)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2537,(-$A2513-ROWS(M2509:M2536)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2538,(-$A2514-ROWS(N2510:N2537)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2539,(-$A2515-ROWS(O2511:O2538)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2540,(-$A2516-ROWS(P2512:P2539)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2541,(-$A2517-ROWS(Q2513:Q2540)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2542,(-$A2518-ROWS(R2514:R2541)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2543,(-$A2519-ROWS(S2515:S2542)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2544,(-$A2520-ROWS(T2516:T2543)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2545,(-$A2521-ROWS(U2517:U2544)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2546,(-$A2522-ROWS(V2518:V2545)),0)","v":0},{"$f":"IF(V2546=\"n/a\",\"n/a\",MAX(0,V2546-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2547,(-$A2523-ROWS(W2519:W2546)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2499<>\"n/a\",C2499<>\"n/a\"),IF(SUM(C2502:C2524)=0,0,IF((SUMPRODUCT(C2502:C2524,C2526:C2548)/SUM(C2502:C2524))<0,1,(SUMPRODUCT(C2502:C2524,C2526:C2548)/SUM(C2502:C2524)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2499<>\"n/a\",D2499<>\"n/a\"),IF(SUM(D2502:D2524)=0,0,IF((SUMPRODUCT(D2502:D2524,D2526:D2548)/SUM(D2502:D2524))<0,1,(SUMPRODUCT(D2502:D2524,D2526:D2548)/SUM(D2502:D2524)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 48",{"$f":"VLOOKUP($A2551,'RFM input'!$F$7:$G$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2551,1,12,\"\"))","v":48},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2552,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A2552,0)-OFFSET('RFM input'!H$114,$A2552,0)-OFFSET('RFM input'!H$168,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A2552,0)-OFFSET('RFM input'!I$114,$A2552,0)-OFFSET('RFM input'!I$168,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2552,0)-OFFSET('RFM input'!J$114,$A2552,0)-OFFSET('RFM input'!J$168,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2552,0)-OFFSET('RFM input'!K$114,$A2552,0)-OFFSET('RFM input'!K$168,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2552,0)-OFFSET('RFM input'!L$114,$A2552,0)-OFFSET('RFM input'!L$168,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2552,0)-OFFSET('RFM input'!M$114,$A2552,0)-OFFSET('RFM input'!M$168,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2552,0)-OFFSET('RFM input'!N$114,$A2552,0)-OFFSET('RFM input'!N$168,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2552,0)-OFFSET('RFM input'!O$114,$A2552,0)-OFFSET('RFM input'!O$168,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2552,0)-OFFSET('RFM input'!P$114,$A2552,0)-OFFSET('RFM input'!P$168,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2552,0)-OFFSET('RFM input'!Q$114,$A2552,0)-OFFSET('RFM input'!Q$168,$A2552,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2552,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2552,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2552,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2552,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2552,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2552,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2552,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2552,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2552,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2552,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2552,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2552,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2552,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2552,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2552,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2552,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2552,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2552,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2552,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2552,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D2580=\"n/a\",0,IF(AND(D2554=0,C2556=0),0,\nIF(AND(D2554<>0,C2556=0),(D2554/D$10),\nIF(AND(D2555<>0,C2556<>0),(C2556-(C2556/C2580))+(D2554/D$10),\nIF(C2580<1,0,(C2556-(C2556/C2580)))))))","v":0},{"$f":"IF(E2580=\"n/a\",0,IF(AND(E2554=0,D2556=0),0,\nIF(AND(E2554<>0,D2556=0),(E2554/E$10),\nIF(AND(E2555<>0,D2556<>0),(D2556-(D2556/D2580))+(E2554/E$10),\nIF(D2580<1,0,(D2556-(D2556/D2580)))))))","v":0},{"$f":"IF(F2580=\"n/a\",0,IF(AND(F2554=0,E2556=0),0,\nIF(AND(F2554<>0,E2556=0),(F2554/F$10),\nIF(AND(F2555<>0,E2556<>0),(E2556-(E2556/E2580))+(F2554/F$10),\nIF(E2580<1,0,(E2556-(E2556/E2580)))))))","v":0},{"$f":"IF(G2580=\"n/a\",0,IF(AND(G2554=0,F2556=0),0,\nIF(AND(G2554<>0,F2556=0),(G2554/G$10),\nIF(AND(G2555<>0,F2556<>0),(F2556-(F2556/F2580))+(G2554/G$10),\nIF(F2580<1,0,(F2556-(F2556/F2580)))))))","v":0},{"$f":"IF(H2580=\"n/a\",0,IF(AND(H2554=0,G2556=0),0,\nIF(AND(H2554<>0,G2556=0),(H2554/H$10),\nIF(AND(H2555<>0,G2556<>0),(G2556-(G2556/G2580))+(H2554/H$10),\nIF(G2580<1,0,(G2556-(G2556/G2580)))))))","v":0},{"$f":"IF(I2580=\"n/a\",0,IF(AND(I2554=0,H2556=0),0,\nIF(AND(I2554<>0,H2556=0),(I2554/I$10),\nIF(AND(I2555<>0,H2556<>0),(H2556-(H2556/H2580))+(I2554/I$10),\nIF(H2580<1,0,(H2556-(H2556/H2580)))))))","v":0},{"$f":"IF(J2580=\"n/a\",0,IF(AND(J2554=0,I2556=0),0,\nIF(AND(J2554<>0,I2556=0),(J2554/J$10),\nIF(AND(J2555<>0,I2556<>0),(I2556-(I2556/I2580))+(J2554/J$10),\nIF(I2580<1,0,(I2556-(I2556/I2580)))))))","v":0},{"$f":"IF(K2580=\"n/a\",0,IF(AND(K2554=0,J2556=0),0,\nIF(AND(K2554<>0,J2556=0),(K2554/K$10),\nIF(AND(K2555<>0,J2556<>0),(J2556-(J2556/J2580))+(K2554/K$10),\nIF(J2580<1,0,(J2556-(J2556/J2580)))))))","v":0},{"$f":"IF(L2580=\"n/a\",0,IF(AND(L2554=0,K2556=0),0,\nIF(AND(L2554<>0,K2556=0),(L2554/L$10),\nIF(AND(L2555<>0,K2556<>0),(K2556-(K2556/K2580))+(L2554/L$10),\nIF(K2580<1,0,(K2556-(K2556/K2580)))))))","v":0},{"$f":"IF(M2580=\"n/a\",0,IF(AND(M2554=0,L2556=0),0,\nIF(AND(M2554<>0,L2556=0),(M2554/M$10),\nIF(AND(M2555<>0,L2556<>0),(L2556-(L2556/L2580))+(M2554/M$10),\nIF(L2580<1,0,(L2556-(L2556/L2580)))))))","v":0},{"$f":"IF(N2580=\"n/a\",0,IF(AND(N2554=0,M2556=0),0,\nIF(AND(N2554<>0,M2556=0),(N2554/N$10),\nIF(AND(N2555<>0,M2556<>0),(M2556-(M2556/M2580))+(N2554/N$10),\nIF(M2580<1,0,(M2556-(M2556/M2580)))))))","v":0},{"$f":"IF(O2580=\"n/a\",0,IF(AND(O2554=0,N2556=0),0,\nIF(AND(O2554<>0,N2556=0),(O2554/O$10),\nIF(AND(O2555<>0,N2556<>0),(N2556-(N2556/N2580))+(O2554/O$10),\nIF(N2580<1,0,(N2556-(N2556/N2580)))))))","v":0},{"$f":"IF(P2580=\"n/a\",0,IF(AND(P2554=0,O2556=0),0,\nIF(AND(P2554<>0,O2556=0),(P2554/P$10),\nIF(AND(P2555<>0,O2556<>0),(O2556-(O2556/O2580))+(P2554/P$10),\nIF(O2580<1,0,(O2556-(O2556/O2580)))))))","v":0},{"$f":"IF(Q2580=\"n/a\",0,IF(AND(Q2554=0,P2556=0),0,\nIF(AND(Q2554<>0,P2556=0),(Q2554/Q$10),\nIF(AND(Q2555<>0,P2556<>0),(P2556-(P2556/P2580))+(Q2554/Q$10),\nIF(P2580<1,0,(P2556-(P2556/P2580)))))))","v":0},{"$f":"IF(R2580=\"n/a\",0,IF(AND(R2554=0,Q2556=0),0,\nIF(AND(R2554<>0,Q2556=0),(R2554/R$10),\nIF(AND(R2555<>0,Q2556<>0),(Q2556-(Q2556/Q2580))+(R2554/R$10),\nIF(Q2580<1,0,(Q2556-(Q2556/Q2580)))))))","v":0},{"$f":"IF(S2580=\"n/a\",0,IF(AND(S2554=0,R2556=0),0,\nIF(AND(S2554<>0,R2556=0),(S2554/S$10),\nIF(AND(S2555<>0,R2556<>0),(R2556-(R2556/R2580))+(S2554/S$10),\nIF(R2580<1,0,(R2556-(R2556/R2580)))))))","v":0},{"$f":"IF(T2580=\"n/a\",0,IF(AND(T2554=0,S2556=0),0,\nIF(AND(T2554<>0,S2556=0),(T2554/T$10),\nIF(AND(T2555<>0,S2556<>0),(S2556-(S2556/S2580))+(T2554/T$10),\nIF(S2580<1,0,(S2556-(S2556/S2580)))))))","v":0},{"$f":"IF(U2580=\"n/a\",0,IF(AND(U2554=0,T2556=0),0,\nIF(AND(U2554<>0,T2556=0),(U2554/U$10),\nIF(AND(U2555<>0,T2556<>0),(T2556-(T2556/T2580))+(U2554/U$10),\nIF(T2580<1,0,(T2556-(T2556/T2580)))))))","v":0},{"$f":"IF(V2580=\"n/a\",0,IF(AND(V2554=0,U2556=0),0,\nIF(AND(V2554<>0,U2556=0),(V2554/V$10),\nIF(AND(V2555<>0,U2556<>0),(U2556-(U2556/U2580))+(V2554/V$10),\nIF(U2580<1,0,(U2556-(U2556/U2580)))))))","v":0},{"$f":"IF(W2580=\"n/a\",0,IF(AND(W2554=0,V2556=0),0,\nIF(AND(W2554<>0,V2556=0),(W2554/W$10),\nIF(AND(W2555<>0,V2556<>0),(V2556-(V2556/V2580))+(W2554/W$10),\nIF(V2580<1,0,(V2556-(V2556/V2580)))))))","v":0}]
[{"$f":"A2556+1","v":0},"Depreciated starting RAB",{"$f":"C2552/C$10","v":0},{"$f":"IF(C2581=\"n/a\",C2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,C2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,C2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(D2581=\"n/a\",D2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,D2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,D2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(E2581=\"n/a\",E2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,E2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,E2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(F2581=\"n/a\",F2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,F2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,F2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(G2581=\"n/a\",G2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,G2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,G2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(H2581=\"n/a\",H2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,H2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,H2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(I2581=\"n/a\",I2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,I2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,I2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(J2581=\"n/a\",J2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,J2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,J2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(K2581=\"n/a\",K2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,K2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,K2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(L2581=\"n/a\",L2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,L2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,L2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(M2581=\"n/a\",M2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,M2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,M2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(N2581=\"n/a\",N2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,N2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,N2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(O2581=\"n/a\",O2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,O2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,O2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(P2581=\"n/a\",P2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,P2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,P2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(Q2581=\"n/a\",Q2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,Q2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,Q2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(R2581=\"n/a\",R2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,R2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,R2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(S2581=\"n/a\",S2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,S2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,S2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(T2581=\"n/a\",T2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,T2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,T2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(U2581=\"n/a\",U2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,U2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,U2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(V2581=\"n/a\",V2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,V2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,V2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0}]
[{"$f":"A2557+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2558)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D2558,-($A2558+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2582=\"n/a\",D2558,IFERROR(IF((OFFSET($C2558,0,$A2558))<0,\nMIN(0,D2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558)))),\nMAX(0,D2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E2559,-($A2559+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2583=\"n/a\",E2559,IFERROR(IF((OFFSET($C2559,0,$A2559))<0,\nMIN(0,E2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559)))),\nMAX(0,E2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F2560,-($A2560+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2584=\"n/a\",F2560,IFERROR(IF((OFFSET($C2560,0,$A2560))<0,\nMIN(0,F2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560)))),\nMAX(0,F2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G2561,-($A2561+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2585=\"n/a\",G2561,IFERROR(IF((OFFSET($C2561,0,$A2561))<0,\nMIN(0,G2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561)))),\nMAX(0,G2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H2562,-($A2562+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2586=\"n/a\",H2562,IFERROR(IF((OFFSET($C2562,0,$A2562))<0,\nMIN(0,H2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562)))),\nMAX(0,H2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I2563,-($A2563+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2587=\"n/a\",I2563,IFERROR(IF((OFFSET($C2563,0,$A2563))<0,\nMIN(0,I2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563)))),\nMAX(0,I2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J2564,-($A2564+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2588=\"n/a\",J2564,IFERROR(IF((OFFSET($C2564,0,$A2564))<0,\nMIN(0,J2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564)))),\nMAX(0,J2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2565,-($A2565+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2589=\"n/a\",K2565,IFERROR(IF((OFFSET($C2565,0,$A2565))<0,\nMIN(0,K2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565)))),\nMAX(0,K2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2566,-($A2566+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2590=\"n/a\",L2566,IFERROR(IF((OFFSET($C2566,0,$A2566))<0,\nMIN(0,L2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566)))),\nMAX(0,L2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2567,-($A2567+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2591=\"n/a\",M2567,IFERROR(IF((OFFSET($C2567,0,$A2567))<0,\nMIN(0,M2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567)))),\nMAX(0,M2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2568,-($A2568+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2592=\"n/a\",N2568,IFERROR(IF((OFFSET($C2568,0,$A2568))<0,\nMIN(0,N2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568)))),\nMAX(0,N2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2569,-($A2569+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2593=\"n/a\",O2569,IFERROR(IF((OFFSET($C2569,0,$A2569))<0,\nMIN(0,O2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569)))),\nMAX(0,O2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2570,-($A2570+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2594=\"n/a\",P2570,IFERROR(IF((OFFSET($C2570,0,$A2570))<0,\nMIN(0,P2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570)))),\nMAX(0,P2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2571,-($A2571+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2595=\"n/a\",Q2571,IFERROR(IF((OFFSET($C2571,0,$A2571))<0,\nMIN(0,Q2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571)))),\nMAX(0,Q2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2572,-($A2572+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2596=\"n/a\",R2572,IFERROR(IF((OFFSET($C2572,0,$A2572))<0,\nMIN(0,R2572-(OFFSET($C2572,0,$A2572)/(OFFSET($C2567,-$A2571,$A2572)))),\nMAX(0,R2572-(OFFSET($C2572,0,$A2572)/(OFFSET($C2567,-$A2571,$A2572))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2573,-($A2573+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2597=\"n/a\",S2573,IFERROR(IF((OFFSET($C2573,0,$A2573))<0,\nMIN(0,S2573-(OFFSET($C2573,0,$A2573)/(OFFSET($C2568,-$A2572,$A2573)))),\nMAX(0,S2573-(OFFSET($C2573,0,$A2573)/(OFFSET($C2568,-$A2572,$A2573))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2574,-($A2574+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2598=\"n/a\",T2574,IFERROR(IF((OFFSET($C2574,0,$A2574))<0,\nMIN(0,T2574-(OFFSET($C2574,0,$A2574)/(OFFSET($C2569,-$A2573,$A2574)))),\nMAX(0,T2574-(OFFSET($C2574,0,$A2574)/(OFFSET($C2569,-$A2573,$A2574))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2575,-($A2575+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2599=\"n/a\",U2575,IFERROR(IF((OFFSET($C2575,0,$A2575))<0,\nMIN(0,U2575-(OFFSET($C2575,0,$A2575)/(OFFSET($C2570,-$A2574,$A2575)))),\nMAX(0,U2575-(OFFSET($C2575,0,$A2575)/(OFFSET($C2570,-$A2574,$A2575))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2576,-($A2576+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2600=\"n/a\",V2576,IFERROR(IF((OFFSET($C2576,0,$A2576))<0,\nMIN(0,V2576-(OFFSET($C2576,0,$A2576)/(OFFSET($C2571,-$A2575,$A2576)))),\nMAX(0,V2576-(OFFSET($C2576,0,$A2576)/(OFFSET($C2571,-$A2575,$A2576))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2577)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2577,-($A2577+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2580=\"n/a\",\"n/a\",IF(AND(C2580<1,D2554=0),0,\nIF(D2554=0,C2580-1,\nIF(C2580<1,D2555,\n(((C2580-1)*(C2556-(C2556/(C2580))))+((D2554/D$10)*D2555))/(D2556)))))","v":0},{"$f":"IF(D2580=\"n/a\",\"n/a\",IF(AND(D2580<1,E2554=0),0,\nIF(E2554=0,D2580-1,\nIF(D2580<1,E2555,\n(((D2580-1)*(D2556-(D2556/(D2580))))+((E2554/E$10)*E2555))/(E2556)))))","v":0},{"$f":"IF(E2580=\"n/a\",\"n/a\",IF(AND(E2580<1,F2554=0),0,\nIF(F2554=0,E2580-1,\nIF(E2580<1,F2555,\n(((E2580-1)*(E2556-(E2556/(E2580))))+((F2554/F$10)*F2555))/(F2556)))))","v":0},{"$f":"IF(F2580=\"n/a\",\"n/a\",IF(AND(F2580<1,G2554=0),0,\nIF(G2554=0,F2580-1,\nIF(F2580<1,G2555,\n(((F2580-1)*(F2556-(F2556/(F2580))))+((G2554/G$10)*G2555))/(G2556)))))","v":0},{"$f":"IF(G2580=\"n/a\",\"n/a\",IF(AND(G2580<1,H2554=0),0,\nIF(H2554=0,G2580-1,\nIF(G2580<1,H2555,\n(((G2580-1)*(G2556-(G2556/(G2580))))+((H2554/H$10)*H2555))/(H2556)))))","v":0},{"$f":"IF(H2580=\"n/a\",\"n/a\",IF(AND(H2580<1,I2554=0),0,\nIF(I2554=0,H2580-1,\nIF(H2580<1,I2555,\n(((H2580-1)*(H2556-(H2556/(H2580))))+((I2554/I$10)*I2555))/(I2556)))))","v":0},{"$f":"IF(I2580=\"n/a\",\"n/a\",IF(AND(I2580<1,J2554=0),0,\nIF(J2554=0,I2580-1,\nIF(I2580<1,J2555,\n(((I2580-1)*(I2556-(I2556/(I2580))))+((J2554/J$10)*J2555))/(J2556)))))","v":0},{"$f":"IF(J2580=\"n/a\",\"n/a\",IF(AND(J2580<1,K2554=0),0,\nIF(K2554=0,J2580-1,\nIF(J2580<1,K2555,\n(((J2580-1)*(J2556-(J2556/(J2580))))+((K2554/K$10)*K2555))/(K2556)))))","v":0},{"$f":"IF(K2580=\"n/a\",\"n/a\",IF(AND(K2580<1,L2554=0),0,\nIF(L2554=0,K2580-1,\nIF(K2580<1,L2555,\n(((K2580-1)*(K2556-(K2556/(K2580))))+((L2554/L$10)*L2555))/(L2556)))))","v":0},{"$f":"IF(L2580=\"n/a\",\"n/a\",IF(AND(L2580<1,M2554=0),0,\nIF(M2554=0,L2580-1,\nIF(L2580<1,M2555,\n(((L2580-1)*(L2556-(L2556/(L2580))))+((M2554/M$10)*M2555))/(M2556)))))","v":0},{"$f":"IF(M2580=\"n/a\",\"n/a\",IF(AND(M2580<1,N2554=0),0,\nIF(N2554=0,M2580-1,\nIF(M2580<1,N2555,\n(((M2580-1)*(M2556-(M2556/(M2580))))+((N2554/N$10)*N2555))/(N2556)))))","v":0},{"$f":"IF(N2580=\"n/a\",\"n/a\",IF(AND(N2580<1,O2554=0),0,\nIF(O2554=0,N2580-1,\nIF(N2580<1,O2555,\n(((N2580-1)*(N2556-(N2556/(N2580))))+((O2554/O$10)*O2555))/(O2556)))))","v":0},{"$f":"IF(O2580=\"n/a\",\"n/a\",IF(AND(O2580<1,P2554=0),0,\nIF(P2554=0,O2580-1,\nIF(O2580<1,P2555,\n(((O2580-1)*(O2556-(O2556/(O2580))))+((P2554/P$10)*P2555))/(P2556)))))","v":0},{"$f":"IF(P2580=\"n/a\",\"n/a\",IF(AND(P2580<1,Q2554=0),0,\nIF(Q2554=0,P2580-1,\nIF(P2580<1,Q2555,\n(((P2580-1)*(P2556-(P2556/(P2580))))+((Q2554/Q$10)*Q2555))/(Q2556)))))","v":0},{"$f":"IF(Q2580=\"n/a\",\"n/a\",IF(AND(Q2580<1,R2554=0),0,\nIF(R2554=0,Q2580-1,\nIF(Q2580<1,R2555,\n(((Q2580-1)*(Q2556-(Q2556/(Q2580))))+((R2554/R$10)*R2555))/(R2556)))))","v":0},{"$f":"IF(R2580=\"n/a\",\"n/a\",IF(AND(R2580<1,S2554=0),0,\nIF(S2554=0,R2580-1,\nIF(R2580<1,S2555,\n(((R2580-1)*(R2556-(R2556/(R2580))))+((S2554/S$10)*S2555))/(S2556)))))","v":0},{"$f":"IF(S2580=\"n/a\",\"n/a\",IF(AND(S2580<1,T2554=0),0,\nIF(T2554=0,S2580-1,\nIF(S2580<1,T2555,\n(((S2580-1)*(S2556-(S2556/(S2580))))+((T2554/T$10)*T2555))/(T2556)))))","v":0},{"$f":"IF(T2580=\"n/a\",\"n/a\",IF(AND(T2580<1,U2554=0),0,\nIF(U2554=0,T2580-1,\nIF(T2580<1,U2555,\n(((T2580-1)*(T2556-(T2556/(T2580))))+((U2554/U$10)*U2555))/(U2556)))))","v":0},{"$f":"IF(U2580=\"n/a\",\"n/a\",IF(AND(U2580<1,V2554=0),0,\nIF(V2554=0,U2580-1,\nIF(U2580<1,V2555,\n(((U2580-1)*(U2556-(U2556/(U2580))))+((V2554/V$10)*V2555))/(V2556)))))","v":0},{"$f":"IF(V2580=\"n/a\",\"n/a\",IF(AND(V2580<1,W2554=0),0,\nIF(W2554=0,V2580-1,\nIF(V2580<1,W2555,\n(((V2580-1)*(V2556-(V2556/(V2580))))+((W2554/W$10)*W2555))/(W2556)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2581,(-$A2557-ROWS(C2553:C2580)),0)","v":0},{"$f":"IF(C2581=\"n/a\",\"n/a\",MAX(0,C2581-1))","v":0},{"$f":"IF(D2581=\"n/a\",\"n/a\",MAX(0,D2581-1))","v":0},{"$f":"IF(E2581=\"n/a\",\"n/a\",MAX(0,E2581-1))","v":0},{"$f":"IF(F2581=\"n/a\",\"n/a\",MAX(0,F2581-1))","v":0},{"$f":"IF(G2581=\"n/a\",\"n/a\",MAX(0,G2581-1))","v":0},{"$f":"IF(H2581=\"n/a\",\"n/a\",MAX(0,H2581-1))","v":0},{"$f":"IF(I2581=\"n/a\",\"n/a\",MAX(0,I2581-1))","v":0},{"$f":"IF(J2581=\"n/a\",\"n/a\",MAX(0,J2581-1))","v":0},{"$f":"IF(K2581=\"n/a\",\"n/a\",MAX(0,K2581-1))","v":0},{"$f":"IF(L2581=\"n/a\",\"n/a\",MAX(0,L2581-1))","v":0},{"$f":"IF(M2581=\"n/a\",\"n/a\",MAX(0,M2581-1))","v":0},{"$f":"IF(N2581=\"n/a\",\"n/a\",MAX(0,N2581-1))","v":0},{"$f":"IF(O2581=\"n/a\",\"n/a\",MAX(0,O2581-1))","v":0},{"$f":"IF(P2581=\"n/a\",\"n/a\",MAX(0,P2581-1))","v":0},{"$f":"IF(Q2581=\"n/a\",\"n/a\",MAX(0,Q2581-1))","v":0},{"$f":"IF(R2581=\"n/a\",\"n/a\",MAX(0,R2581-1))","v":0},{"$f":"IF(S2581=\"n/a\",\"n/a\",MAX(0,S2581-1))","v":0},{"$f":"IF(T2581=\"n/a\",\"n/a\",MAX(0,T2581-1))","v":0},{"$f":"IF(U2581=\"n/a\",\"n/a\",MAX(0,U2581-1))","v":0},{"$f":"IF(V2581=\"n/a\",\"n/a\",MAX(0,V2581-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2558)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2582,(-$A2558-ROWS(D2554:D2581)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2583,(-$A2559-ROWS(E2555:E2582)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2584,(-$A2560-ROWS(F2556:F2583)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2585,(-$A2561-ROWS(G2557:G2584)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2586,(-$A2562-ROWS(H2558:H2585)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2587,(-$A2563-ROWS(I2559:I2586)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2588,(-$A2564-ROWS(J2560:J2587)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2589,(-$A2565-ROWS(K2561:K2588)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2590,(-$A2566-ROWS(L2562:L2589)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2591,(-$A2567-ROWS(M2563:M2590)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2592,(-$A2568-ROWS(N2564:N2591)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2593,(-$A2569-ROWS(O2565:O2592)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2594,(-$A2570-ROWS(P2566:P2593)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2595,(-$A2571-ROWS(Q2567:Q2594)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2596,(-$A2572-ROWS(R2568:R2595)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2597,(-$A2573-ROWS(S2569:S2596)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2598,(-$A2574-ROWS(T2570:T2597)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2599,(-$A2575-ROWS(U2571:U2598)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2600,(-$A2576-ROWS(V2572:V2599)),0)","v":0},{"$f":"IF(V2600=\"n/a\",\"n/a\",MAX(0,V2600-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2601,(-$A2577-ROWS(W2573:W2600)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2553<>\"n/a\",C2553<>\"n/a\"),IF(SUM(C2556:C2578)=0,0,IF((SUMPRODUCT(C2556:C2578,C2580:C2602)/SUM(C2556:C2578))<0,1,(SUMPRODUCT(C2556:C2578,C2580:C2602)/SUM(C2556:C2578)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2553<>\"n/a\",D2553<>\"n/a\"),IF(SUM(D2556:D2578)=0,0,IF((SUMPRODUCT(D2556:D2578,D2580:D2602)/SUM(D2556:D2578))<0,1,(SUMPRODUCT(D2556:D2578,D2580:D2602)/SUM(D2556:D2578)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 49",{"$f":"VLOOKUP($A2605,'RFM input'!$F$7:$G$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2605,1,12,\"\"))","v":49},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2606,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A2606,0)-OFFSET('RFM input'!H$114,$A2606,0)-OFFSET('RFM input'!H$168,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A2606,0)-OFFSET('RFM input'!I$114,$A2606,0)-OFFSET('RFM input'!I$168,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2606,0)-OFFSET('RFM input'!J$114,$A2606,0)-OFFSET('RFM input'!J$168,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2606,0)-OFFSET('RFM input'!K$114,$A2606,0)-OFFSET('RFM input'!K$168,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2606,0)-OFFSET('RFM input'!L$114,$A2606,0)-OFFSET('RFM input'!L$168,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2606,0)-OFFSET('RFM input'!M$114,$A2606,0)-OFFSET('RFM input'!M$168,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2606,0)-OFFSET('RFM input'!N$114,$A2606,0)-OFFSET('RFM input'!N$168,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2606,0)-OFFSET('RFM input'!O$114,$A2606,0)-OFFSET('RFM input'!O$168,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2606,0)-OFFSET('RFM input'!P$114,$A2606,0)-OFFSET('RFM input'!P$168,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2606,0)-OFFSET('RFM input'!Q$114,$A2606,0)-OFFSET('RFM input'!Q$168,$A2606,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2606,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2606,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2606,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2606,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2606,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2606,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2606,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2606,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2606,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2606,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2606,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2606,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2606,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2606,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2606,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2606,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2606,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2606,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2606,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2606,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D2634=\"n/a\",0,IF(AND(D2608=0,C2610=0),0,\nIF(AND(D2608<>0,C2610=0),(D2608/D$10),\nIF(AND(D2609<>0,C2610<>0),(C2610-(C2610/C2634))+(D2608/D$10),\nIF(C2634<1,0,(C2610-(C2610/C2634)))))))","v":0},{"$f":"IF(E2634=\"n/a\",0,IF(AND(E2608=0,D2610=0),0,\nIF(AND(E2608<>0,D2610=0),(E2608/E$10),\nIF(AND(E2609<>0,D2610<>0),(D2610-(D2610/D2634))+(E2608/E$10),\nIF(D2634<1,0,(D2610-(D2610/D2634)))))))","v":0},{"$f":"IF(F2634=\"n/a\",0,IF(AND(F2608=0,E2610=0),0,\nIF(AND(F2608<>0,E2610=0),(F2608/F$10),\nIF(AND(F2609<>0,E2610<>0),(E2610-(E2610/E2634))+(F2608/F$10),\nIF(E2634<1,0,(E2610-(E2610/E2634)))))))","v":0},{"$f":"IF(G2634=\"n/a\",0,IF(AND(G2608=0,F2610=0),0,\nIF(AND(G2608<>0,F2610=0),(G2608/G$10),\nIF(AND(G2609<>0,F2610<>0),(F2610-(F2610/F2634))+(G2608/G$10),\nIF(F2634<1,0,(F2610-(F2610/F2634)))))))","v":0},{"$f":"IF(H2634=\"n/a\",0,IF(AND(H2608=0,G2610=0),0,\nIF(AND(H2608<>0,G2610=0),(H2608/H$10),\nIF(AND(H2609<>0,G2610<>0),(G2610-(G2610/G2634))+(H2608/H$10),\nIF(G2634<1,0,(G2610-(G2610/G2634)))))))","v":0},{"$f":"IF(I2634=\"n/a\",0,IF(AND(I2608=0,H2610=0),0,\nIF(AND(I2608<>0,H2610=0),(I2608/I$10),\nIF(AND(I2609<>0,H2610<>0),(H2610-(H2610/H2634))+(I2608/I$10),\nIF(H2634<1,0,(H2610-(H2610/H2634)))))))","v":0},{"$f":"IF(J2634=\"n/a\",0,IF(AND(J2608=0,I2610=0),0,\nIF(AND(J2608<>0,I2610=0),(J2608/J$10),\nIF(AND(J2609<>0,I2610<>0),(I2610-(I2610/I2634))+(J2608/J$10),\nIF(I2634<1,0,(I2610-(I2610/I2634)))))))","v":0},{"$f":"IF(K2634=\"n/a\",0,IF(AND(K2608=0,J2610=0),0,\nIF(AND(K2608<>0,J2610=0),(K2608/K$10),\nIF(AND(K2609<>0,J2610<>0),(J2610-(J2610/J2634))+(K2608/K$10),\nIF(J2634<1,0,(J2610-(J2610/J2634)))))))","v":0},{"$f":"IF(L2634=\"n/a\",0,IF(AND(L2608=0,K2610=0),0,\nIF(AND(L2608<>0,K2610=0),(L2608/L$10),\nIF(AND(L2609<>0,K2610<>0),(K2610-(K2610/K2634))+(L2608/L$10),\nIF(K2634<1,0,(K2610-(K2610/K2634)))))))","v":0},{"$f":"IF(M2634=\"n/a\",0,IF(AND(M2608=0,L2610=0),0,\nIF(AND(M2608<>0,L2610=0),(M2608/M$10),\nIF(AND(M2609<>0,L2610<>0),(L2610-(L2610/L2634))+(M2608/M$10),\nIF(L2634<1,0,(L2610-(L2610/L2634)))))))","v":0},{"$f":"IF(N2634=\"n/a\",0,IF(AND(N2608=0,M2610=0),0,\nIF(AND(N2608<>0,M2610=0),(N2608/N$10),\nIF(AND(N2609<>0,M2610<>0),(M2610-(M2610/M2634))+(N2608/N$10),\nIF(M2634<1,0,(M2610-(M2610/M2634)))))))","v":0},{"$f":"IF(O2634=\"n/a\",0,IF(AND(O2608=0,N2610=0),0,\nIF(AND(O2608<>0,N2610=0),(O2608/O$10),\nIF(AND(O2609<>0,N2610<>0),(N2610-(N2610/N2634))+(O2608/O$10),\nIF(N2634<1,0,(N2610-(N2610/N2634)))))))","v":0},{"$f":"IF(P2634=\"n/a\",0,IF(AND(P2608=0,O2610=0),0,\nIF(AND(P2608<>0,O2610=0),(P2608/P$10),\nIF(AND(P2609<>0,O2610<>0),(O2610-(O2610/O2634))+(P2608/P$10),\nIF(O2634<1,0,(O2610-(O2610/O2634)))))))","v":0},{"$f":"IF(Q2634=\"n/a\",0,IF(AND(Q2608=0,P2610=0),0,\nIF(AND(Q2608<>0,P2610=0),(Q2608/Q$10),\nIF(AND(Q2609<>0,P2610<>0),(P2610-(P2610/P2634))+(Q2608/Q$10),\nIF(P2634<1,0,(P2610-(P2610/P2634)))))))","v":0},{"$f":"IF(R2634=\"n/a\",0,IF(AND(R2608=0,Q2610=0),0,\nIF(AND(R2608<>0,Q2610=0),(R2608/R$10),\nIF(AND(R2609<>0,Q2610<>0),(Q2610-(Q2610/Q2634))+(R2608/R$10),\nIF(Q2634<1,0,(Q2610-(Q2610/Q2634)))))))","v":0},{"$f":"IF(S2634=\"n/a\",0,IF(AND(S2608=0,R2610=0),0,\nIF(AND(S2608<>0,R2610=0),(S2608/S$10),\nIF(AND(S2609<>0,R2610<>0),(R2610-(R2610/R2634))+(S2608/S$10),\nIF(R2634<1,0,(R2610-(R2610/R2634)))))))","v":0},{"$f":"IF(T2634=\"n/a\",0,IF(AND(T2608=0,S2610=0),0,\nIF(AND(T2608<>0,S2610=0),(T2608/T$10),\nIF(AND(T2609<>0,S2610<>0),(S2610-(S2610/S2634))+(T2608/T$10),\nIF(S2634<1,0,(S2610-(S2610/S2634)))))))","v":0},{"$f":"IF(U2634=\"n/a\",0,IF(AND(U2608=0,T2610=0),0,\nIF(AND(U2608<>0,T2610=0),(U2608/U$10),\nIF(AND(U2609<>0,T2610<>0),(T2610-(T2610/T2634))+(U2608/U$10),\nIF(T2634<1,0,(T2610-(T2610/T2634)))))))","v":0},{"$f":"IF(V2634=\"n/a\",0,IF(AND(V2608=0,U2610=0),0,\nIF(AND(V2608<>0,U2610=0),(V2608/V$10),\nIF(AND(V2609<>0,U2610<>0),(U2610-(U2610/U2634))+(V2608/V$10),\nIF(U2634<1,0,(U2610-(U2610/U2634)))))))","v":0},{"$f":"IF(W2634=\"n/a\",0,IF(AND(W2608=0,V2610=0),0,\nIF(AND(W2608<>0,V2610=0),(W2608/W$10),\nIF(AND(W2609<>0,V2610<>0),(V2610-(V2610/V2634))+(W2608/W$10),\nIF(V2634<1,0,(V2610-(V2610/V2634)))))))","v":0}]
[{"$f":"A2610+1","v":0},"Depreciated starting RAB",{"$f":"C2606/C$10","v":0},{"$f":"IF(C2635=\"n/a\",C2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,C2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,C2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(D2635=\"n/a\",D2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,D2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,D2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(E2635=\"n/a\",E2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,E2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,E2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(F2635=\"n/a\",F2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,F2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,F2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(G2635=\"n/a\",G2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,G2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,G2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(H2635=\"n/a\",H2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,H2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,H2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(I2635=\"n/a\",I2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,I2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,I2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(J2635=\"n/a\",J2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,J2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,J2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(K2635=\"n/a\",K2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,K2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,K2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(L2635=\"n/a\",L2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,L2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,L2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(M2635=\"n/a\",M2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,M2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,M2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(N2635=\"n/a\",N2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,N2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,N2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(O2635=\"n/a\",O2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,O2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,O2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(P2635=\"n/a\",P2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,P2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,P2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(Q2635=\"n/a\",Q2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,Q2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,Q2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(R2635=\"n/a\",R2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,R2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,R2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(S2635=\"n/a\",S2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,S2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,S2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(T2635=\"n/a\",T2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,T2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,T2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(U2635=\"n/a\",U2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,U2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,U2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(V2635=\"n/a\",V2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,V2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,V2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0}]
[{"$f":"A2611+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2612)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D2612,-($A2612+5),0)*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2636=\"n/a\",D2612,IFERROR(IF((OFFSET($C2612,0,$A2612))<0,\nMIN(0,D2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612)))),\nMAX(0,D2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E2613,-($A2613+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2637=\"n/a\",E2613,IFERROR(IF((OFFSET($C2613,0,$A2613))<0,\nMIN(0,E2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613)))),\nMAX(0,E2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F2614,-($A2614+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2638=\"n/a\",F2614,IFERROR(IF((OFFSET($C2614,0,$A2614))<0,\nMIN(0,F2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614)))),\nMAX(0,F2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G2615,-($A2615+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2639=\"n/a\",G2615,IFERROR(IF((OFFSET($C2615,0,$A2615))<0,\nMIN(0,G2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615)))),\nMAX(0,G2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H2616,-($A2616+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2640=\"n/a\",H2616,IFERROR(IF((OFFSET($C2616,0,$A2616))<0,\nMIN(0,H2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616)))),\nMAX(0,H2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I2617,-($A2617+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2641=\"n/a\",I2617,IFERROR(IF((OFFSET($C2617,0,$A2617))<0,\nMIN(0,I2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617)))),\nMAX(0,I2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J2618,-($A2618+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2642=\"n/a\",J2618,IFERROR(IF((OFFSET($C2618,0,$A2618))<0,\nMIN(0,J2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618)))),\nMAX(0,J2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2619,-($A2619+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2643=\"n/a\",K2619,IFERROR(IF((OFFSET($C2619,0,$A2619))<0,\nMIN(0,K2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619)))),\nMAX(0,K2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2620,-($A2620+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2644=\"n/a\",L2620,IFERROR(IF((OFFSET($C2620,0,$A2620))<0,\nMIN(0,L2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620)))),\nMAX(0,L2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2621,-($A2621+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2645=\"n/a\",M2621,IFERROR(IF((OFFSET($C2621,0,$A2621))<0,\nMIN(0,M2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621)))),\nMAX(0,M2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2622,-($A2622+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2646=\"n/a\",N2622,IFERROR(IF((OFFSET($C2622,0,$A2622))<0,\nMIN(0,N2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622)))),\nMAX(0,N2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2623,-($A2623+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2647=\"n/a\",O2623,IFERROR(IF((OFFSET($C2623,0,$A2623))<0,\nMIN(0,O2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623)))),\nMAX(0,O2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2624,-($A2624+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2648=\"n/a\",P2624,IFERROR(IF((OFFSET($C2624,0,$A2624))<0,\nMIN(0,P2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624)))),\nMAX(0,P2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2625,-($A2625+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2649=\"n/a\",Q2625,IFERROR(IF((OFFSET($C2625,0,$A2625))<0,\nMIN(0,Q2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625)))),\nMAX(0,Q2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2626,-($A2626+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2650=\"n/a\",R2626,IFERROR(IF((OFFSET($C2626,0,$A2626))<0,\nMIN(0,R2626-(OFFSET($C2626,0,$A2626)/(OFFSET($C2621,-$A2625,$A2626)))),\nMAX(0,R2626-(OFFSET($C2626,0,$A2626)/(OFFSET($C2621,-$A2625,$A2626))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2627,-($A2627+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2651=\"n/a\",S2627,IFERROR(IF((OFFSET($C2627,0,$A2627))<0,\nMIN(0,S2627-(OFFSET($C2627,0,$A2627)/(OFFSET($C2622,-$A2626,$A2627)))),\nMAX(0,S2627-(OFFSET($C2627,0,$A2627)/(OFFSET($C2622,-$A2626,$A2627))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2628,-($A2628+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2652=\"n/a\",T2628,IFERROR(IF((OFFSET($C2628,0,$A2628))<0,\nMIN(0,T2628-(OFFSET($C2628,0,$A2628)/(OFFSET($C2623,-$A2627,$A2628)))),\nMAX(0,T2628-(OFFSET($C2628,0,$A2628)/(OFFSET($C2623,-$A2627,$A2628))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2629,-($A2629+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2653=\"n/a\",U2629,IFERROR(IF((OFFSET($C2629,0,$A2629))<0,\nMIN(0,U2629-(OFFSET($C2629,0,$A2629)/(OFFSET($C2624,-$A2628,$A2629)))),\nMAX(0,U2629-(OFFSET($C2629,0,$A2629)/(OFFSET($C2624,-$A2628,$A2629))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2630,-($A2630+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2654=\"n/a\",V2630,IFERROR(IF((OFFSET($C2630,0,$A2630))<0,\nMIN(0,V2630-(OFFSET($C2630,0,$A2630)/(OFFSET($C2625,-$A2629,$A2630)))),\nMAX(0,V2630-(OFFSET($C2630,0,$A2630)/(OFFSET($C2625,-$A2629,$A2630))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2631)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2631,-($A2631+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2634=\"n/a\",\"n/a\",IF(AND(C2634<1,D2608=0),0,\nIF(D2608=0,C2634-1,\nIF(C2634<1,D2609,\n(((C2634-1)*(C2610-(C2610/(C2634))))+((D2608/D$10)*D2609))/(D2610)))))","v":0},{"$f":"IF(D2634=\"n/a\",\"n/a\",IF(AND(D2634<1,E2608=0),0,\nIF(E2608=0,D2634-1,\nIF(D2634<1,E2609,\n(((D2634-1)*(D2610-(D2610/(D2634))))+((E2608/E$10)*E2609))/(E2610)))))","v":0},{"$f":"IF(E2634=\"n/a\",\"n/a\",IF(AND(E2634<1,F2608=0),0,\nIF(F2608=0,E2634-1,\nIF(E2634<1,F2609,\n(((E2634-1)*(E2610-(E2610/(E2634))))+((F2608/F$10)*F2609))/(F2610)))))","v":0},{"$f":"IF(F2634=\"n/a\",\"n/a\",IF(AND(F2634<1,G2608=0),0,\nIF(G2608=0,F2634-1,\nIF(F2634<1,G2609,\n(((F2634-1)*(F2610-(F2610/(F2634))))+((G2608/G$10)*G2609))/(G2610)))))","v":0},{"$f":"IF(G2634=\"n/a\",\"n/a\",IF(AND(G2634<1,H2608=0),0,\nIF(H2608=0,G2634-1,\nIF(G2634<1,H2609,\n(((G2634-1)*(G2610-(G2610/(G2634))))+((H2608/H$10)*H2609))/(H2610)))))","v":0},{"$f":"IF(H2634=\"n/a\",\"n/a\",IF(AND(H2634<1,I2608=0),0,\nIF(I2608=0,H2634-1,\nIF(H2634<1,I2609,\n(((H2634-1)*(H2610-(H2610/(H2634))))+((I2608/I$10)*I2609))/(I2610)))))","v":0},{"$f":"IF(I2634=\"n/a\",\"n/a\",IF(AND(I2634<1,J2608=0),0,\nIF(J2608=0,I2634-1,\nIF(I2634<1,J2609,\n(((I2634-1)*(I2610-(I2610/(I2634))))+((J2608/J$10)*J2609))/(J2610)))))","v":0},{"$f":"IF(J2634=\"n/a\",\"n/a\",IF(AND(J2634<1,K2608=0),0,\nIF(K2608=0,J2634-1,\nIF(J2634<1,K2609,\n(((J2634-1)*(J2610-(J2610/(J2634))))+((K2608/K$10)*K2609))/(K2610)))))","v":0},{"$f":"IF(K2634=\"n/a\",\"n/a\",IF(AND(K2634<1,L2608=0),0,\nIF(L2608=0,K2634-1,\nIF(K2634<1,L2609,\n(((K2634-1)*(K2610-(K2610/(K2634))))+((L2608/L$10)*L2609))/(L2610)))))","v":0},{"$f":"IF(L2634=\"n/a\",\"n/a\",IF(AND(L2634<1,M2608=0),0,\nIF(M2608=0,L2634-1,\nIF(L2634<1,M2609,\n(((L2634-1)*(L2610-(L2610/(L2634))))+((M2608/M$10)*M2609))/(M2610)))))","v":0},{"$f":"IF(M2634=\"n/a\",\"n/a\",IF(AND(M2634<1,N2608=0),0,\nIF(N2608=0,M2634-1,\nIF(M2634<1,N2609,\n(((M2634-1)*(M2610-(M2610/(M2634))))+((N2608/N$10)*N2609))/(N2610)))))","v":0},{"$f":"IF(N2634=\"n/a\",\"n/a\",IF(AND(N2634<1,O2608=0),0,\nIF(O2608=0,N2634-1,\nIF(N2634<1,O2609,\n(((N2634-1)*(N2610-(N2610/(N2634))))+((O2608/O$10)*O2609))/(O2610)))))","v":0},{"$f":"IF(O2634=\"n/a\",\"n/a\",IF(AND(O2634<1,P2608=0),0,\nIF(P2608=0,O2634-1,\nIF(O2634<1,P2609,\n(((O2634-1)*(O2610-(O2610/(O2634))))+((P2608/P$10)*P2609))/(P2610)))))","v":0},{"$f":"IF(P2634=\"n/a\",\"n/a\",IF(AND(P2634<1,Q2608=0),0,\nIF(Q2608=0,P2634-1,\nIF(P2634<1,Q2609,\n(((P2634-1)*(P2610-(P2610/(P2634))))+((Q2608/Q$10)*Q2609))/(Q2610)))))","v":0},{"$f":"IF(Q2634=\"n/a\",\"n/a\",IF(AND(Q2634<1,R2608=0),0,\nIF(R2608=0,Q2634-1,\nIF(Q2634<1,R2609,\n(((Q2634-1)*(Q2610-(Q2610/(Q2634))))+((R2608/R$10)*R2609))/(R2610)))))","v":0},{"$f":"IF(R2634=\"n/a\",\"n/a\",IF(AND(R2634<1,S2608=0),0,\nIF(S2608=0,R2634-1,\nIF(R2634<1,S2609,\n(((R2634-1)*(R2610-(R2610/(R2634))))+((S2608/S$10)*S2609))/(S2610)))))","v":0},{"$f":"IF(S2634=\"n/a\",\"n/a\",IF(AND(S2634<1,T2608=0),0,\nIF(T2608=0,S2634-1,\nIF(S2634<1,T2609,\n(((S2634-1)*(S2610-(S2610/(S2634))))+((T2608/T$10)*T2609))/(T2610)))))","v":0},{"$f":"IF(T2634=\"n/a\",\"n/a\",IF(AND(T2634<1,U2608=0),0,\nIF(U2608=0,T2634-1,\nIF(T2634<1,U2609,\n(((T2634-1)*(T2610-(T2610/(T2634))))+((U2608/U$10)*U2609))/(U2610)))))","v":0},{"$f":"IF(U2634=\"n/a\",\"n/a\",IF(AND(U2634<1,V2608=0),0,\nIF(V2608=0,U2634-1,\nIF(U2634<1,V2609,\n(((U2634-1)*(U2610-(U2610/(U2634))))+((V2608/V$10)*V2609))/(V2610)))))","v":0},{"$f":"IF(V2634=\"n/a\",\"n/a\",IF(AND(V2634<1,W2608=0),0,\nIF(W2608=0,V2634-1,\nIF(V2634<1,W2609,\n(((V2634-1)*(V2610-(V2610/(V2634))))+((W2608/W$10)*W2609))/(W2610)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2635,(-$A2611-ROWS(C2607:C2634)),0)","v":0},{"$f":"IF(C2635=\"n/a\",\"n/a\",MAX(0,C2635-1))","v":0},{"$f":"IF(D2635=\"n/a\",\"n/a\",MAX(0,D2635-1))","v":0},{"$f":"IF(E2635=\"n/a\",\"n/a\",MAX(0,E2635-1))","v":0},{"$f":"IF(F2635=\"n/a\",\"n/a\",MAX(0,F2635-1))","v":0},{"$f":"IF(G2635=\"n/a\",\"n/a\",MAX(0,G2635-1))","v":0},{"$f":"IF(H2635=\"n/a\",\"n/a\",MAX(0,H2635-1))","v":0},{"$f":"IF(I2635=\"n/a\",\"n/a\",MAX(0,I2635-1))","v":0},{"$f":"IF(J2635=\"n/a\",\"n/a\",MAX(0,J2635-1))","v":0},{"$f":"IF(K2635=\"n/a\",\"n/a\",MAX(0,K2635-1))","v":0},{"$f":"IF(L2635=\"n/a\",\"n/a\",MAX(0,L2635-1))","v":0},{"$f":"IF(M2635=\"n/a\",\"n/a\",MAX(0,M2635-1))","v":0},{"$f":"IF(N2635=\"n/a\",\"n/a\",MAX(0,N2635-1))","v":0},{"$f":"IF(O2635=\"n/a\",\"n/a\",MAX(0,O2635-1))","v":0},{"$f":"IF(P2635=\"n/a\",\"n/a\",MAX(0,P2635-1))","v":0},{"$f":"IF(Q2635=\"n/a\",\"n/a\",MAX(0,Q2635-1))","v":0},{"$f":"IF(R2635=\"n/a\",\"n/a\",MAX(0,R2635-1))","v":0},{"$f":"IF(S2635=\"n/a\",\"n/a\",MAX(0,S2635-1))","v":0},{"$f":"IF(T2635=\"n/a\",\"n/a\",MAX(0,T2635-1))","v":0},{"$f":"IF(U2635=\"n/a\",\"n/a\",MAX(0,U2635-1))","v":0},{"$f":"IF(V2635=\"n/a\",\"n/a\",MAX(0,V2635-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2612)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2636,(-$A2612-ROWS(D2608:D2635)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2637,(-$A2613-ROWS(E2609:E2636)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2638,(-$A2614-ROWS(F2610:F2637)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2639,(-$A2615-ROWS(G2611:G2638)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2640,(-$A2616-ROWS(H2612:H2639)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2641,(-$A2617-ROWS(I2613:I2640)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2642,(-$A2618-ROWS(J2614:J2641)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2643,(-$A2619-ROWS(K2615:K2642)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2644,(-$A2620-ROWS(L2616:L2643)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2645,(-$A2621-ROWS(M2617:M2644)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2646,(-$A2622-ROWS(N2618:N2645)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2647,(-$A2623-ROWS(O2619:O2646)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2648,(-$A2624-ROWS(P2620:P2647)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2649,(-$A2625-ROWS(Q2621:Q2648)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2650,(-$A2626-ROWS(R2622:R2649)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2651,(-$A2627-ROWS(S2623:S2650)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2652,(-$A2628-ROWS(T2624:T2651)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2653,(-$A2629-ROWS(U2625:U2652)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2654,(-$A2630-ROWS(V2626:V2653)),0)","v":0},{"$f":"IF(V2654=\"n/a\",\"n/a\",MAX(0,V2654-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2655,(-$A2631-ROWS(W2627:W2654)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2607<>\"n/a\",C2607<>\"n/a\"),IF(SUM(C2610:C2632)=0,0,IF((SUMPRODUCT(C2610:C2632,C2634:C2656)/SUM(C2610:C2632))<0,1,(SUMPRODUCT(C2610:C2632,C2634:C2656)/SUM(C2610:C2632)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2607<>\"n/a\",D2607<>\"n/a\"),IF(SUM(D2610:D2632)=0,0,IF((SUMPRODUCT(D2610:D2632,D2634:D2656)/SUM(D2610:D2632))<0,1,(SUMPRODUCT(D2610:D2632,D2634:D2656)/SUM(D2610:D2632)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 50",{"$f":"VLOOKUP($A2659,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A2659,1,12,\"\"))","v":50},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$717,'RAB remaining lives'!A2660,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A2660,0)-OFFSET('RFM input'!H$114,$A2660,0)-OFFSET('RFM input'!H$168,$A2660,0)","v":0.20620280005617461},{"$f":"OFFSET('RFM input'!I$60,$A2660,0)-OFFSET('RFM input'!I$114,$A2660,0)-OFFSET('RFM input'!I$168,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2660,0)-OFFSET('RFM input'!J$114,$A2660,0)-OFFSET('RFM input'!J$168,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2660,0)-OFFSET('RFM input'!K$114,$A2660,0)-OFFSET('RFM input'!K$168,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2660,0)-OFFSET('RFM input'!L$114,$A2660,0)-OFFSET('RFM input'!L$168,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2660,0)-OFFSET('RFM input'!M$114,$A2660,0)-OFFSET('RFM input'!M$168,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2660,0)-OFFSET('RFM input'!N$114,$A2660,0)-OFFSET('RFM input'!N$168,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2660,0)-OFFSET('RFM input'!O$114,$A2660,0)-OFFSET('RFM input'!O$168,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2660,0)-OFFSET('RFM input'!P$114,$A2660,0)-OFFSET('RFM input'!P$168,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2660,0)-OFFSET('RFM input'!Q$114,$A2660,0)-OFFSET('RFM input'!Q$168,$A2660,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2660,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":41.08664015424894},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":41.08664015424894},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":41.08664015424894},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":41.08664015424894},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":41.08664015424894},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":41.08664015424894},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":41.08664015424894},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":41.08664015424894},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":41.08664015424894},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":41.08664015424894}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2660,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2660,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2660,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2660,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2660,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2660,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2660,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2660,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2660,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$G$351,$A2660,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2660,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2660,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2660,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2660,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2660,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2660,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2660,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2660,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2660,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$I$351,$A2660,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(D2688=\"n/a\",0,IF(AND(D2662=0,C2664=0),0,\nIF(AND(D2662<>0,C2664=0),(D2662/D$10),\nIF(AND(D2663<>0,C2664<>0),(C2664-(C2664/C2688))+(D2662/D$10),\nIF(C2688<1,0,(C2664-(C2664/C2688)))))))","v":0},{"$f":"IF(E2688=\"n/a\",0,IF(AND(E2662=0,D2664=0),0,\nIF(AND(E2662<>0,D2664=0),(E2662/E$10),\nIF(AND(E2663<>0,D2664<>0),(D2664-(D2664/D2688))+(E2662/E$10),\nIF(D2688<1,0,(D2664-(D2664/D2688)))))))","v":0},{"$f":"IF(F2688=\"n/a\",0,IF(AND(F2662=0,E2664=0),0,\nIF(AND(F2662<>0,E2664=0),(F2662/F$10),\nIF(AND(F2663<>0,E2664<>0),(E2664-(E2664/E2688))+(F2662/F$10),\nIF(E2688<1,0,(E2664-(E2664/E2688)))))))","v":0},{"$f":"IF(G2688=\"n/a\",0,IF(AND(G2662=0,F2664=0),0,\nIF(AND(G2662<>0,F2664=0),(G2662/G$10),\nIF(AND(G2663<>0,F2664<>0),(F2664-(F2664/F2688))+(G2662/G$10),\nIF(F2688<1,0,(F2664-(F2664/F2688)))))))","v":0},{"$f":"IF(H2688=\"n/a\",0,IF(AND(H2662=0,G2664=0),0,\nIF(AND(H2662<>0,G2664=0),(H2662/H$10),\nIF(AND(H2663<>0,G2664<>0),(G2664-(G2664/G2688))+(H2662/H$10),\nIF(G2688<1,0,(G2664-(G2664/G2688)))))))","v":0},{"$f":"IF(I2688=\"n/a\",0,IF(AND(I2662=0,H2664=0),0,\nIF(AND(I2662<>0,H2664=0),(I2662/I$10),\nIF(AND(I2663<>0,H2664<>0),(H2664-(H2664/H2688))+(I2662/I$10),\nIF(H2688<1,0,(H2664-(H2664/H2688)))))))","v":0},{"$f":"IF(J2688=\"n/a\",0,IF(AND(J2662=0,I2664=0),0,\nIF(AND(J2662<>0,I2664=0),(J2662/J$10),\nIF(AND(J2663<>0,I2664<>0),(I2664-(I2664/I2688))+(J2662/J$10),\nIF(I2688<1,0,(I2664-(I2664/I2688)))))))","v":0},{"$f":"IF(K2688=\"n/a\",0,IF(AND(K2662=0,J2664=0),0,\nIF(AND(K2662<>0,J2664=0),(K2662/K$10),\nIF(AND(K2663<>0,J2664<>0),(J2664-(J2664/J2688))+(K2662/K$10),\nIF(J2688<1,0,(J2664-(J2664/J2688)))))))","v":0},{"$f":"IF(L2688=\"n/a\",0,IF(AND(L2662=0,K2664=0),0,\nIF(AND(L2662<>0,K2664=0),(L2662/L$10),\nIF(AND(L2663<>0,K2664<>0),(K2664-(K2664/K2688))+(L2662/L$10),\nIF(K2688<1,0,(K2664-(K2664/K2688)))))))","v":0},{"$f":"IF(M2688=\"n/a\",0,IF(AND(M2662=0,L2664=0),0,\nIF(AND(M2662<>0,L2664=0),(M2662/M$10),\nIF(AND(M2663<>0,L2664<>0),(L2664-(L2664/L2688))+(M2662/M$10),\nIF(L2688<1,0,(L2664-(L2664/L2688)))))))","v":0},{"$f":"IF(N2688=\"n/a\",0,IF(AND(N2662=0,M2664=0),0,\nIF(AND(N2662<>0,M2664=0),(N2662/N$10),\nIF(AND(N2663<>0,M2664<>0),(M2664-(M2664/M2688))+(N2662/N$10),\nIF(M2688<1,0,(M2664-(M2664/M2688)))))))","v":0},{"$f":"IF(O2688=\"n/a\",0,IF(AND(O2662=0,N2664=0),0,\nIF(AND(O2662<>0,N2664=0),(O2662/O$10),\nIF(AND(O2663<>0,N2664<>0),(N2664-(N2664/N2688))+(O2662/O$10),\nIF(N2688<1,0,(N2664-(N2664/N2688)))))))","v":0},{"$f":"IF(P2688=\"n/a\",0,IF(AND(P2662=0,O2664=0),0,\nIF(AND(P2662<>0,O2664=0),(P2662/P$10),\nIF(AND(P2663<>0,O2664<>0),(O2664-(O2664/O2688))+(P2662/P$10),\nIF(O2688<1,0,(O2664-(O2664/O2688)))))))","v":0},{"$f":"IF(Q2688=\"n/a\",0,IF(AND(Q2662=0,P2664=0),0,\nIF(AND(Q2662<>0,P2664=0),(Q2662/Q$10),\nIF(AND(Q2663<>0,P2664<>0),(P2664-(P2664/P2688))+(Q2662/Q$10),\nIF(P2688<1,0,(P2664-(P2664/P2688)))))))","v":0},{"$f":"IF(R2688=\"n/a\",0,IF(AND(R2662=0,Q2664=0),0,\nIF(AND(R2662<>0,Q2664=0),(R2662/R$10),\nIF(AND(R2663<>0,Q2664<>0),(Q2664-(Q2664/Q2688))+(R2662/R$10),\nIF(Q2688<1,0,(Q2664-(Q2664/Q2688)))))))","v":0},{"$f":"IF(S2688=\"n/a\",0,IF(AND(S2662=0,R2664=0),0,\nIF(AND(S2662<>0,R2664=0),(S2662/S$10),\nIF(AND(S2663<>0,R2664<>0),(R2664-(R2664/R2688))+(S2662/S$10),\nIF(R2688<1,0,(R2664-(R2664/R2688)))))))","v":0},{"$f":"IF(T2688=\"n/a\",0,IF(AND(T2662=0,S2664=0),0,\nIF(AND(T2662<>0,S2664=0),(T2662/T$10),\nIF(AND(T2663<>0,S2664<>0),(S2664-(S2664/S2688))+(T2662/T$10),\nIF(S2688<1,0,(S2664-(S2664/S2688)))))))","v":0},{"$f":"IF(U2688=\"n/a\",0,IF(AND(U2662=0,T2664=0),0,\nIF(AND(U2662<>0,T2664=0),(U2662/U$10),\nIF(AND(U2663<>0,T2664<>0),(T2664-(T2664/T2688))+(U2662/U$10),\nIF(T2688<1,0,(T2664-(T2664/T2688)))))))","v":0},{"$f":"IF(V2688=\"n/a\",0,IF(AND(V2662=0,U2664=0),0,\nIF(AND(V2662<>0,U2664=0),(V2662/V$10),\nIF(AND(V2663<>0,U2664<>0),(U2664-(U2664/U2688))+(V2662/V$10),\nIF(U2688<1,0,(U2664-(U2664/U2688)))))))","v":0},{"$f":"IF(W2688=\"n/a\",0,IF(AND(W2662=0,V2664=0),0,\nIF(AND(W2662<>0,V2664=0),(W2662/W$10),\nIF(AND(W2663<>0,V2664<>0),(V2664-(V2664/V2688))+(W2662/W$10),\nIF(V2688<1,0,(V2664-(V2664/V2688)))))))","v":0}]
[{"$f":"A2664+1","v":0},"Depreciated starting RAB",{"$f":"C2660/C$10","v":0},{"$f":"IF(C2689=\"n/a\",C2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,C2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,C2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(D2689=\"n/a\",D2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,D2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,D2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(E2689=\"n/a\",E2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,E2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,E2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(F2689=\"n/a\",F2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,F2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,F2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(G2689=\"n/a\",G2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,G2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,G2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(H2689=\"n/a\",H2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,H2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,H2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(I2689=\"n/a\",I2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,I2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,I2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(J2689=\"n/a\",J2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,J2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,J2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(K2689=\"n/a\",K2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,K2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,K2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(L2689=\"n/a\",L2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,L2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,L2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(M2689=\"n/a\",M2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,M2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,M2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(N2689=\"n/a\",N2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,N2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,N2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(O2689=\"n/a\",O2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,O2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,O2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(P2689=\"n/a\",P2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,P2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,P2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(Q2689=\"n/a\",Q2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,Q2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,Q2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(R2689=\"n/a\",R2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,R2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,R2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(S2689=\"n/a\",S2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,S2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,S2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(T2689=\"n/a\",T2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,T2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,T2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(U2689=\"n/a\",U2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,U2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,U2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(V2689=\"n/a\",V2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,V2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,V2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0}]
[{"$f":"A2665+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2666)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"(OFFSET(D2666,-($A2666+5),0)*((1+D$11)^0.5)/D$10)","v":0.20734782289902573},{"$f":"IF(D2690=\"n/a\",D2666,IFERROR(IF((OFFSET($C2666,0,$A2666))<0,\nMIN(0,D2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666)))),\nMAX(0,D2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666))))),0))","v":0.20230122327149247},0.19725462364395921,0.19220802401642595,0.18716142438889269,0.18211482476135943,0.17706822513382617,0.17202162550629291,0.16697502587875965,0.16192842625122639,0.15688182662369313,0.15183522699615987,0.14678862736862661,0.14174202774109335,0.13669542811356009,0.13164882848602683,0.12660222885849357,0.1215556292309603,0.11650902960342704,0.11146242997589378]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"(OFFSET(E2667,-($A2667+5),0)*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2691=\"n/a\",E2667,IFERROR(IF((OFFSET($C2667,0,$A2667))<0,\nMIN(0,E2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667)))),\nMAX(0,E2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"(OFFSET(F2668,-($A2668+5),0)*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2692=\"n/a\",F2668,IFERROR(IF((OFFSET($C2668,0,$A2668))<0,\nMIN(0,F2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668)))),\nMAX(0,F2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"(OFFSET(G2669,-($A2669+5),0)*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2693=\"n/a\",G2669,IFERROR(IF((OFFSET($C2669,0,$A2669))<0,\nMIN(0,G2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669)))),\nMAX(0,G2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"(OFFSET(H2670,-($A2670+5),0)*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2694=\"n/a\",H2670,IFERROR(IF((OFFSET($C2670,0,$A2670))<0,\nMIN(0,H2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670)))),\nMAX(0,H2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"(OFFSET(I2671,-($A2671+5),0)*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2695=\"n/a\",I2671,IFERROR(IF((OFFSET($C2671,0,$A2671))<0,\nMIN(0,I2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671)))),\nMAX(0,I2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"(OFFSET(J2672,-($A2672+5),0)*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2696=\"n/a\",J2672,IFERROR(IF((OFFSET($C2672,0,$A2672))<0,\nMIN(0,J2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672)))),\nMAX(0,J2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"(OFFSET(K2673,-($A2673+5),0)*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2697=\"n/a\",K2673,IFERROR(IF((OFFSET($C2673,0,$A2673))<0,\nMIN(0,K2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673)))),\nMAX(0,K2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(L2674,-($A2674+5),0)*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2698=\"n/a\",L2674,IFERROR(IF((OFFSET($C2674,0,$A2674))<0,\nMIN(0,L2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674)))),\nMAX(0,L2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(M2675,-($A2675+5),0)*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2699=\"n/a\",M2675,IFERROR(IF((OFFSET($C2675,0,$A2675))<0,\nMIN(0,M2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675)))),\nMAX(0,M2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(N2676,-($A2676+5),0)*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2700=\"n/a\",N2676,IFERROR(IF((OFFSET($C2676,0,$A2676))<0,\nMIN(0,N2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676)))),\nMAX(0,N2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(O2677,-($A2677+5),0)*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2701=\"n/a\",O2677,IFERROR(IF((OFFSET($C2677,0,$A2677))<0,\nMIN(0,O2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677)))),\nMAX(0,O2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(P2678,-($A2678+5),0)*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2702=\"n/a\",P2678,IFERROR(IF((OFFSET($C2678,0,$A2678))<0,\nMIN(0,P2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678)))),\nMAX(0,P2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(Q2679,-($A2679+5),0)*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2703=\"n/a\",Q2679,IFERROR(IF((OFFSET($C2679,0,$A2679))<0,\nMIN(0,Q2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679)))),\nMAX(0,Q2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(R2680,-($A2680+5),0)*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2704=\"n/a\",R2680,IFERROR(IF((OFFSET($C2680,0,$A2680))<0,\nMIN(0,R2680-(OFFSET($C2680,0,$A2680)/(OFFSET($C2675,-$A2679,$A2680)))),\nMAX(0,R2680-(OFFSET($C2680,0,$A2680)/(OFFSET($C2675,-$A2679,$A2680))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(S2681,-($A2681+5),0)*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2705=\"n/a\",S2681,IFERROR(IF((OFFSET($C2681,0,$A2681))<0,\nMIN(0,S2681-(OFFSET($C2681,0,$A2681)/(OFFSET($C2676,-$A2680,$A2681)))),\nMAX(0,S2681-(OFFSET($C2681,0,$A2681)/(OFFSET($C2676,-$A2680,$A2681))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(T2682,-($A2682+5),0)*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2706=\"n/a\",T2682,IFERROR(IF((OFFSET($C2682,0,$A2682))<0,\nMIN(0,T2682-(OFFSET($C2682,0,$A2682)/(OFFSET($C2677,-$A2681,$A2682)))),\nMAX(0,T2682-(OFFSET($C2682,0,$A2682)/(OFFSET($C2677,-$A2681,$A2682))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(U2683,-($A2683+5),0)*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2707=\"n/a\",U2683,IFERROR(IF((OFFSET($C2683,0,$A2683))<0,\nMIN(0,U2683-(OFFSET($C2683,0,$A2683)/(OFFSET($C2678,-$A2682,$A2683)))),\nMAX(0,U2683-(OFFSET($C2683,0,$A2683)/(OFFSET($C2678,-$A2682,$A2683))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(V2684,-($A2684+5),0)*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2708=\"n/a\",V2684,IFERROR(IF((OFFSET($C2684,0,$A2684))<0,\nMIN(0,V2684-(OFFSET($C2684,0,$A2684)/(OFFSET($C2679,-$A2683,$A2684)))),\nMAX(0,V2684-(OFFSET($C2684,0,$A2684)/(OFFSET($C2679,-$A2683,$A2684))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2685)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OFFSET(W2685,-($A2685+5),0)*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(C2688=\"n/a\",\"n/a\",IF(AND(C2688<1,D2662=0),0,\nIF(D2662=0,C2688-1,\nIF(C2688<1,D2663,\n(((C2688-1)*(C2664-(C2664/(C2688))))+((D2662/D$10)*D2663))/(D2664)))))","v":0},{"$f":"IF(D2688=\"n/a\",\"n/a\",IF(AND(D2688<1,E2662=0),0,\nIF(E2662=0,D2688-1,\nIF(D2688<1,E2663,\n(((D2688-1)*(D2664-(D2664/(D2688))))+((E2662/E$10)*E2663))/(E2664)))))","v":0},{"$f":"IF(E2688=\"n/a\",\"n/a\",IF(AND(E2688<1,F2662=0),0,\nIF(F2662=0,E2688-1,\nIF(E2688<1,F2663,\n(((E2688-1)*(E2664-(E2664/(E2688))))+((F2662/F$10)*F2663))/(F2664)))))","v":0},{"$f":"IF(F2688=\"n/a\",\"n/a\",IF(AND(F2688<1,G2662=0),0,\nIF(G2662=0,F2688-1,\nIF(F2688<1,G2663,\n(((F2688-1)*(F2664-(F2664/(F2688))))+((G2662/G$10)*G2663))/(G2664)))))","v":0},{"$f":"IF(G2688=\"n/a\",\"n/a\",IF(AND(G2688<1,H2662=0),0,\nIF(H2662=0,G2688-1,\nIF(G2688<1,H2663,\n(((G2688-1)*(G2664-(G2664/(G2688))))+((H2662/H$10)*H2663))/(H2664)))))","v":0},{"$f":"IF(H2688=\"n/a\",\"n/a\",IF(AND(H2688<1,I2662=0),0,\nIF(I2662=0,H2688-1,\nIF(H2688<1,I2663,\n(((H2688-1)*(H2664-(H2664/(H2688))))+((I2662/I$10)*I2663))/(I2664)))))","v":0},{"$f":"IF(I2688=\"n/a\",\"n/a\",IF(AND(I2688<1,J2662=0),0,\nIF(J2662=0,I2688-1,\nIF(I2688<1,J2663,\n(((I2688-1)*(I2664-(I2664/(I2688))))+((J2662/J$10)*J2663))/(J2664)))))","v":0},{"$f":"IF(J2688=\"n/a\",\"n/a\",IF(AND(J2688<1,K2662=0),0,\nIF(K2662=0,J2688-1,\nIF(J2688<1,K2663,\n(((J2688-1)*(J2664-(J2664/(J2688))))+((K2662/K$10)*K2663))/(K2664)))))","v":0},{"$f":"IF(K2688=\"n/a\",\"n/a\",IF(AND(K2688<1,L2662=0),0,\nIF(L2662=0,K2688-1,\nIF(K2688<1,L2663,\n(((K2688-1)*(K2664-(K2664/(K2688))))+((L2662/L$10)*L2663))/(L2664)))))","v":0},{"$f":"IF(L2688=\"n/a\",\"n/a\",IF(AND(L2688<1,M2662=0),0,\nIF(M2662=0,L2688-1,\nIF(L2688<1,M2663,\n(((L2688-1)*(L2664-(L2664/(L2688))))+((M2662/M$10)*M2663))/(M2664)))))","v":0},{"$f":"IF(M2688=\"n/a\",\"n/a\",IF(AND(M2688<1,N2662=0),0,\nIF(N2662=0,M2688-1,\nIF(M2688<1,N2663,\n(((M2688-1)*(M2664-(M2664/(M2688))))+((N2662/N$10)*N2663))/(N2664)))))","v":0},{"$f":"IF(N2688=\"n/a\",\"n/a\",IF(AND(N2688<1,O2662=0),0,\nIF(O2662=0,N2688-1,\nIF(N2688<1,O2663,\n(((N2688-1)*(N2664-(N2664/(N2688))))+((O2662/O$10)*O2663))/(O2664)))))","v":0},{"$f":"IF(O2688=\"n/a\",\"n/a\",IF(AND(O2688<1,P2662=0),0,\nIF(P2662=0,O2688-1,\nIF(O2688<1,P2663,\n(((O2688-1)*(O2664-(O2664/(O2688))))+((P2662/P$10)*P2663))/(P2664)))))","v":0},{"$f":"IF(P2688=\"n/a\",\"n/a\",IF(AND(P2688<1,Q2662=0),0,\nIF(Q2662=0,P2688-1,\nIF(P2688<1,Q2663,\n(((P2688-1)*(P2664-(P2664/(P2688))))+((Q2662/Q$10)*Q2663))/(Q2664)))))","v":0},{"$f":"IF(Q2688=\"n/a\",\"n/a\",IF(AND(Q2688<1,R2662=0),0,\nIF(R2662=0,Q2688-1,\nIF(Q2688<1,R2663,\n(((Q2688-1)*(Q2664-(Q2664/(Q2688))))+((R2662/R$10)*R2663))/(R2664)))))","v":0},{"$f":"IF(R2688=\"n/a\",\"n/a\",IF(AND(R2688<1,S2662=0),0,\nIF(S2662=0,R2688-1,\nIF(R2688<1,S2663,\n(((R2688-1)*(R2664-(R2664/(R2688))))+((S2662/S$10)*S2663))/(S2664)))))","v":0},{"$f":"IF(S2688=\"n/a\",\"n/a\",IF(AND(S2688<1,T2662=0),0,\nIF(T2662=0,S2688-1,\nIF(S2688<1,T2663,\n(((S2688-1)*(S2664-(S2664/(S2688))))+((T2662/T$10)*T2663))/(T2664)))))","v":0},{"$f":"IF(T2688=\"n/a\",\"n/a\",IF(AND(T2688<1,U2662=0),0,\nIF(U2662=0,T2688-1,\nIF(T2688<1,U2663,\n(((T2688-1)*(T2664-(T2664/(T2688))))+((U2662/U$10)*U2663))/(U2664)))))","v":0},{"$f":"IF(U2688=\"n/a\",\"n/a\",IF(AND(U2688<1,V2662=0),0,\nIF(V2662=0,U2688-1,\nIF(U2688<1,V2663,\n(((U2688-1)*(U2664-(U2664/(U2688))))+((V2662/V$10)*V2663))/(V2664)))))","v":0},{"$f":"IF(V2688=\"n/a\",\"n/a\",IF(AND(V2688<1,W2662=0),0,\nIF(W2662=0,V2688-1,\nIF(V2688<1,W2663,\n(((V2688-1)*(V2664-(V2664/(V2688))))+((W2662/W$10)*W2663))/(W2664)))))","v":0}]
[null,"RL Start RAB",{"$f":"OFFSET(C2689,(-$A2665-ROWS(C2661:C2688)),0)","v":"n/a"},{"$f":"IF(C2689=\"n/a\",\"n/a\",MAX(0,C2689-1))","v":"n/a"},{"$f":"IF(D2689=\"n/a\",\"n/a\",MAX(0,D2689-1))","v":"n/a"},{"$f":"IF(E2689=\"n/a\",\"n/a\",MAX(0,E2689-1))","v":"n/a"},{"$f":"IF(F2689=\"n/a\",\"n/a\",MAX(0,F2689-1))","v":"n/a"},{"$f":"IF(G2689=\"n/a\",\"n/a\",MAX(0,G2689-1))","v":"n/a"},{"$f":"IF(H2689=\"n/a\",\"n/a\",MAX(0,H2689-1))","v":"n/a"},{"$f":"IF(I2689=\"n/a\",\"n/a\",MAX(0,I2689-1))","v":"n/a"},{"$f":"IF(J2689=\"n/a\",\"n/a\",MAX(0,J2689-1))","v":"n/a"},{"$f":"IF(K2689=\"n/a\",\"n/a\",MAX(0,K2689-1))","v":"n/a"},{"$f":"IF(L2689=\"n/a\",\"n/a\",MAX(0,L2689-1))","v":"n/a"},{"$f":"IF(M2689=\"n/a\",\"n/a\",MAX(0,M2689-1))","v":"n/a"},{"$f":"IF(N2689=\"n/a\",\"n/a\",MAX(0,N2689-1))","v":"n/a"},{"$f":"IF(O2689=\"n/a\",\"n/a\",MAX(0,O2689-1))","v":"n/a"},{"$f":"IF(P2689=\"n/a\",\"n/a\",MAX(0,P2689-1))","v":"n/a"},{"$f":"IF(Q2689=\"n/a\",\"n/a\",MAX(0,Q2689-1))","v":"n/a"},{"$f":"IF(R2689=\"n/a\",\"n/a\",MAX(0,R2689-1))","v":"n/a"},{"$f":"IF(S2689=\"n/a\",\"n/a\",MAX(0,S2689-1))","v":"n/a"},{"$f":"IF(T2689=\"n/a\",\"n/a\",MAX(0,T2689-1))","v":"n/a"},{"$f":"IF(U2689=\"n/a\",\"n/a\",MAX(0,U2689-1))","v":"n/a"},{"$f":"IF(V2689=\"n/a\",\"n/a\",MAX(0,V2689-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2666)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2690,(-$A2666-ROWS(D2662:D2689)),0)","v":41.08664015424894},40.08664015424894,39.08664015424894,38.08664015424894,37.08664015424894,36.08664015424894,35.08664015424894,34.08664015424894,33.08664015424894,32.08664015424894,31.08664015424894,30.08664015424894,29.08664015424894,28.08664015424894,27.08664015424894,26.08664015424894,25.08664015424894,24.08664015424894,23.08664015424894,22.08664015424894]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2691,(-$A2667-ROWS(E2663:E2690)),0)","v":41.08664015424894},40.08664015424894,39.08664015424894,38.08664015424894,37.08664015424894,36.08664015424894,35.08664015424894,34.08664015424894,33.08664015424894,32.08664015424894,31.08664015424894,30.08664015424894,29.08664015424894,28.08664015424894,27.08664015424894,26.08664015424894,25.08664015424894,24.08664015424894,23.08664015424894]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2692,(-$A2668-ROWS(F2664:F2691)),0)","v":41.08664015424894},40.08664015424894,39.08664015424894,38.08664015424894,37.08664015424894,36.08664015424894,35.08664015424894,34.08664015424894,33.08664015424894,32.08664015424894,31.08664015424894,30.08664015424894,29.08664015424894,28.08664015424894,27.08664015424894,26.08664015424894,25.08664015424894,24.08664015424894]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2693,(-$A2669-ROWS(G2665:G2692)),0)","v":41.08664015424894},40.08664015424894,39.08664015424894,38.08664015424894,37.08664015424894,36.08664015424894,35.08664015424894,34.08664015424894,33.08664015424894,32.08664015424894,31.08664015424894,30.08664015424894,29.08664015424894,28.08664015424894,27.08664015424894,26.08664015424894,25.08664015424894]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2694,(-$A2670-ROWS(H2666:H2693)),0)","v":41.08664015424894},40.08664015424894,39.08664015424894,38.08664015424894,37.08664015424894,36.08664015424894,35.08664015424894,34.08664015424894,33.08664015424894,32.08664015424894,31.08664015424894,30.08664015424894,29.08664015424894,28.08664015424894,27.08664015424894,26.08664015424894]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2695,(-$A2671-ROWS(I2667:I2694)),0)","v":41.08664015424894},40.08664015424894,39.08664015424894,38.08664015424894,37.08664015424894,36.08664015424894,35.08664015424894,34.08664015424894,33.08664015424894,32.08664015424894,31.08664015424894,30.08664015424894,29.08664015424894,28.08664015424894,27.08664015424894]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2696,(-$A2672-ROWS(J2668:J2695)),0)","v":41.08664015424894},40.08664015424894,39.08664015424894,38.08664015424894,37.08664015424894,36.08664015424894,35.08664015424894,34.08664015424894,33.08664015424894,32.08664015424894,31.08664015424894,30.08664015424894,29.08664015424894,28.08664015424894]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2697,(-$A2673-ROWS(K2669:K2696)),0)","v":41.08664015424894},40.08664015424894,39.08664015424894,38.08664015424894,37.08664015424894,36.08664015424894,35.08664015424894,34.08664015424894,33.08664015424894,32.08664015424894,31.08664015424894,30.08664015424894,29.08664015424894]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2698,(-$A2674-ROWS(L2670:L2697)),0)","v":41.08664015424894},40.08664015424894,39.08664015424894,38.08664015424894,37.08664015424894,36.08664015424894,35.08664015424894,34.08664015424894,33.08664015424894,32.08664015424894,31.08664015424894,30.08664015424894]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2699,(-$A2675-ROWS(M2671:M2698)),0)","v":41.08664015424894},40.08664015424894,39.08664015424894,38.08664015424894,37.08664015424894,36.08664015424894,35.08664015424894,34.08664015424894,33.08664015424894,32.08664015424894,31.08664015424894]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2700,(-$A2676-ROWS(N2672:N2699)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2701,(-$A2677-ROWS(O2673:O2700)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2702,(-$A2678-ROWS(P2674:P2701)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2703,(-$A2679-ROWS(Q2675:Q2702)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2704,(-$A2680-ROWS(R2676:R2703)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2705,(-$A2681-ROWS(S2677:S2704)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2706,(-$A2682-ROWS(T2678:T2705)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2707,(-$A2683-ROWS(U2679:U2706)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2708,(-$A2684-ROWS(V2680:V2707)),0)","v":0},{"$f":"IF(V2708=\"n/a\",\"n/a\",MAX(0,V2708-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2709,(-$A2685-ROWS(W2681:W2708)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2661<>\"n/a\",C2661<>\"n/a\"),IF(SUM(C2664:C2686)=0,0,IF((SUMPRODUCT(C2664:C2686,C2688:C2710)/SUM(C2664:C2686))<0,1,(SUMPRODUCT(C2664:C2686,C2688:C2710)/SUM(C2664:C2686)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2661<>\"n/a\",D2661<>\"n/a\"),IF(SUM(D2664:D2686)=0,0,IF((SUMPRODUCT(D2664:D2686,D2688:D2710)/SUM(D2664:D2686))<0,1,(SUMPRODUCT(D2664:D2686,D2688:D2710)/SUM(D2664:D2686)))),\"n/a\"))","v":41.08664015424894},40.08664015424894,39.08664015424894,38.08664015424894,37.08664015424894,36.08664015424894,35.08664015424894,34.08664015424894,33.08664015424894,32.08664015424894,31.08664015424894,30.08664015424894,29.086640154248943,28.08664015424894,27.08664015424894,26.08664015424894,25.08664015424894,24.08664015424894,23.08664015424894,22.08664015424894]

{"sheet":"TAB remaining lives","index":10,"n_rows":2706,"n_cols":23,"rows_kept":2706,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Tax Asset Lives Roll Forward\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"TasNetworks - Tax Asset Lives Roll Forward - DNSP RFM - version 2"}]
[]
[]
[null,"Weighted Average Remaining Tax Asset Life - based on year-by-year tracked capex"]
[null,null,"Start value",{"$f":"'RAB remaining lives'!D6","v":"2017-18"},{"$f":"'RAB remaining lives'!E6","v":"2018-19"},{"$f":"'RAB remaining lives'!F6","v":"2019-20"},{"$f":"'RAB remaining lives'!G6","v":"2020-21"},{"$f":"'RAB remaining lives'!H6","v":"2021-22"},{"$f":"'RAB remaining lives'!I6","v":"2022-23"},{"$f":"'RAB remaining lives'!J6","v":"2023-24"},{"$f":"'RAB remaining lives'!K6","v":"2024-25"},{"$f":"'RAB remaining lives'!L6","v":"2025-26"},{"$f":"'RAB remaining lives'!M6","v":"2026-27"},{"$f":"'RAB remaining lives'!N6","v":"2027-28"},{"$f":"'RAB remaining lives'!O6","v":"2028-29"},{"$f":"'RAB remaining lives'!P6","v":"2029-30"},{"$f":"'RAB remaining lives'!Q6","v":"2030-31"},{"$f":"'RAB remaining lives'!R6","v":"2031-32"},{"$f":"'RAB remaining lives'!S6","v":"2032-33"},{"$f":"'RAB remaining lives'!T6","v":"2033-34"},{"$f":"'RAB remaining lives'!U6","v":"2034-35"},{"$f":"'RAB remaining lives'!V6","v":"2035-36"},{"$f":"'RAB remaining lives'!W6","v":"2036-37"}]
[]
["Asset Class 1",{"$f":"VLOOKUP($A8,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Overhead Subtransmission Lines (Urban)"}]
[{"$f":"VALUE(REPLACE(A8,1,12,\"\"))","v":1},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A9,0)","v":6.0538156079170173},{"$f":"OFFSET('RFM input'!H$60,$A9,0)-OFFSET('RFM input'!H$114,$A9,0)","v":0.2082108664975981},{"$f":"OFFSET('RFM input'!I$60,$A9,0)-OFFSET('RFM input'!I$114,$A9,0)","v":0.21890535869044617},{"$f":"OFFSET('RFM input'!J$60,$A9,0)-OFFSET('RFM input'!J$114,$A9,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A9,0)-OFFSET('RFM input'!K$114,$A9,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A9,0)-OFFSET('RFM input'!L$114,$A9,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A9,0)-OFFSET('RFM input'!M$114,$A9,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A9,0)-OFFSET('RFM input'!N$114,$A9,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A9,0)-OFFSET('RFM input'!O$114,$A9,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A9,0)-OFFSET('RFM input'!P$114,$A9,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A9,0)-OFFSET('RFM input'!Q$114,$A9,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A9,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":44.549029232545557},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":44.549029232545557},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":44.549029232545557},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":44.549029232545557},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":44.549029232545557},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":44.549029232545557},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":44.549029232545557},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":44.549029232545557},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":44.549029232545557},{"$f":"OFFSET('RFM input'!$U$6,$A9,0)","v":44.549029232545557}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A9,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A9,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A9,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A9,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A9,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A9,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A9,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A9,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A9,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A9,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A9,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A9,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A9,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A9,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A9,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A9,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A9,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A9,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A9,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A9,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D37=\"n/a\",0,IF(AND(D11=0,C13=0),0,\nIF(AND(D11<>0,C13=0),D11,\nIF(AND(D12<>0,C13<>0),(C13-(C13/C37))+D11,\nIF(C37<1,0,(C13-(C13/C37)))))))","v":0},{"$f":"IF(E37=\"n/a\",0,IF(AND(E11=0,D13=0),0,\nIF(AND(E11<>0,D13=0),E11,\nIF(AND(E12<>0,D13<>0),(D13-(D13/D37))+E11,\nIF(D37<1,0,(D13-(D13/D37)))))))","v":0},{"$f":"IF(F37=\"n/a\",0,IF(AND(F11=0,E13=0),0,\nIF(AND(F11<>0,E13=0),F11,\nIF(AND(F12<>0,E13<>0),(E13-(E13/E37))+F11,\nIF(E37<1,0,(E13-(E13/E37)))))))","v":0},{"$f":"IF(G37=\"n/a\",0,IF(AND(G11=0,F13=0),0,\nIF(AND(G11<>0,F13=0),G11,\nIF(AND(G12<>0,F13<>0),(F13-(F13/F37))+G11,\nIF(F37<1,0,(F13-(F13/F37)))))))","v":0},{"$f":"IF(H37=\"n/a\",0,IF(AND(H11=0,G13=0),0,\nIF(AND(H11<>0,G13=0),H11,\nIF(AND(H12<>0,G13<>0),(G13-(G13/G37))+H11,\nIF(G37<1,0,(G13-(G13/G37)))))))","v":0},{"$f":"IF(I37=\"n/a\",0,IF(AND(I11=0,H13=0),0,\nIF(AND(I11<>0,H13=0),I11,\nIF(AND(I12<>0,H13<>0),(H13-(H13/H37))+I11,\nIF(H37<1,0,(H13-(H13/H37)))))))","v":0},{"$f":"IF(J37=\"n/a\",0,IF(AND(J11=0,I13=0),0,\nIF(AND(J11<>0,I13=0),J11,\nIF(AND(J12<>0,I13<>0),(I13-(I13/I37))+J11,\nIF(I37<1,0,(I13-(I13/I37)))))))","v":0},{"$f":"IF(K37=\"n/a\",0,IF(AND(K11=0,J13=0),0,\nIF(AND(K11<>0,J13=0),K11,\nIF(AND(K12<>0,J13<>0),(J13-(J13/J37))+K11,\nIF(J37<1,0,(J13-(J13/J37)))))))","v":0},{"$f":"IF(L37=\"n/a\",0,IF(AND(L11=0,K13=0),0,\nIF(AND(L11<>0,K13=0),L11,\nIF(AND(L12<>0,K13<>0),(K13-(K13/K37))+L11,\nIF(K37<1,0,(K13-(K13/K37)))))))","v":0},{"$f":"IF(M37=\"n/a\",0,IF(AND(M11=0,L13=0),0,\nIF(AND(M11<>0,L13=0),M11,\nIF(AND(M12<>0,L13<>0),(L13-(L13/L37))+M11,\nIF(L37<1,0,(L13-(L13/L37)))))))","v":0},{"$f":"IF(N37=\"n/a\",0,IF(AND(N11=0,M13=0),0,\nIF(AND(N11<>0,M13=0),N11,\nIF(AND(N12<>0,M13<>0),(M13-(M13/M37))+N11,\nIF(M37<1,0,(M13-(M13/M37)))))))","v":0},{"$f":"IF(O37=\"n/a\",0,IF(AND(O11=0,N13=0),0,\nIF(AND(O11<>0,N13=0),O11,\nIF(AND(O12<>0,N13<>0),(N13-(N13/N37))+O11,\nIF(N37<1,0,(N13-(N13/N37)))))))","v":0},{"$f":"IF(P37=\"n/a\",0,IF(AND(P11=0,O13=0),0,\nIF(AND(P11<>0,O13=0),P11,\nIF(AND(P12<>0,O13<>0),(O13-(O13/O37))+P11,\nIF(O37<1,0,(O13-(O13/O37)))))))","v":0},{"$f":"IF(Q37=\"n/a\",0,IF(AND(Q11=0,P13=0),0,\nIF(AND(Q11<>0,P13=0),Q11,\nIF(AND(Q12<>0,P13<>0),(P13-(P13/P37))+Q11,\nIF(P37<1,0,(P13-(P13/P37)))))))","v":0},{"$f":"IF(R37=\"n/a\",0,IF(AND(R11=0,Q13=0),0,\nIF(AND(R11<>0,Q13=0),R11,\nIF(AND(R12<>0,Q13<>0),(Q13-(Q13/Q37))+R11,\nIF(Q37<1,0,(Q13-(Q13/Q37)))))))","v":0},{"$f":"IF(S37=\"n/a\",0,IF(AND(S11=0,R13=0),0,\nIF(AND(S11<>0,R13=0),S11,\nIF(AND(S12<>0,R13<>0),(R13-(R13/R37))+S11,\nIF(R37<1,0,(R13-(R13/R37)))))))","v":0},{"$f":"IF(T37=\"n/a\",0,IF(AND(T11=0,S13=0),0,\nIF(AND(T11<>0,S13=0),T11,\nIF(AND(T12<>0,S13<>0),(S13-(S13/S37))+T11,\nIF(S37<1,0,(S13-(S13/S37)))))))","v":0},{"$f":"IF(U37=\"n/a\",0,IF(AND(U11=0,T13=0),0,\nIF(AND(U11<>0,T13=0),U11,\nIF(AND(U12<>0,T13<>0),(T13-(T13/T37))+U11,\nIF(T37<1,0,(T13-(T13/T37)))))))","v":0},{"$f":"IF(V37=\"n/a\",0,IF(AND(V11=0,U13=0),0,\nIF(AND(V11<>0,U13=0),V11,\nIF(AND(V12<>0,U13<>0),(U13-(U13/U37))+V11,\nIF(U37<1,0,(U13-(U13/U37)))))))","v":0},{"$f":"IF(W37=\"n/a\",0,IF(AND(W11=0,V13=0),0,\nIF(AND(W11<>0,V13=0),W11,\nIF(AND(W12<>0,V13<>0),(V13-(V13/V37))+W11,\nIF(V37<1,0,(V13-(V13/V37)))))))","v":0}]
[{"$f":"A13+1","v":0},"Depreciated starting RAB",{"$f":"C9","v":6.0538156079170173},{"$f":"IF(C38=\"n/a\",C14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,C14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,C14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173},{"$f":"IF(D38=\"n/a\",D14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,D14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,D14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173},{"$f":"IF(E38=\"n/a\",E14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,E14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,E14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173},{"$f":"IF(F38=\"n/a\",F14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,F14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,F14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173},{"$f":"IF(G38=\"n/a\",G14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,G14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,G14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173},{"$f":"IF(H38=\"n/a\",H14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,H14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,H14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173},{"$f":"IF(I38=\"n/a\",I14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,I14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,I14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173},{"$f":"IF(J38=\"n/a\",J14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,J14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,J14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173},{"$f":"IF(K38=\"n/a\",K14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,K14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,K14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173},{"$f":"IF(L38=\"n/a\",L14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,L14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,L14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173},{"$f":"IF(M38=\"n/a\",M14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,M14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,M14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173},{"$f":"IF(N38=\"n/a\",N14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,N14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,N14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173},{"$f":"IF(O38=\"n/a\",O14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,O14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,O14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173},{"$f":"IF(P38=\"n/a\",P14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,P14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,P14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173},{"$f":"IF(Q38=\"n/a\",Q14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,Q14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,Q14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173},{"$f":"IF(R38=\"n/a\",R14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,R14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,R14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173},{"$f":"IF(S38=\"n/a\",S14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,S14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,S14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173},{"$f":"IF(T38=\"n/a\",T14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,T14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,T14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173},{"$f":"IF(U38=\"n/a\",U14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,U14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,U14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173},{"$f":"IF(V38=\"n/a\",V14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,V14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,V14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.0538156079170173}]
[{"$f":"A14+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A15)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D15,-($A15+5),0)","v":0.2082108664975981},{"$f":"IF(D39=\"n/a\",D15,IFERROR(IF((OFFSET($C15,0,$A15))<0,\nMIN(0,D15-(OFFSET($C15,0,$A15)/(OFFSET($C10,-$A14,$A15)))),\nMAX(0,D15-(OFFSET($C15,0,$A15)/(OFFSET($C10,-$A14,$A15))))),0))","v":0.20353712006396116},0.19886337363032422,0.19418962719668728,0.18951588076305034,0.1848421343294134,0.18016838789577647,0.17549464146213953,0.17082089502850259,0.16614714859486565,0.16147340216122871,0.15679965572759177,0.15212590929395484,0.1474521628603179,0.14277841642668096,0.13810466999304402,0.13343092355940708,0.12875717712577014,0.12408343069213319,0.11940968425849624]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E16,-($A16+5),0)","v":0.21890535869044617},{"$f":"IF(E40=\"n/a\",E16,IFERROR(IF((OFFSET($C16,0,$A16))<0,\nMIN(0,E16-(OFFSET($C16,0,$A16)/(OFFSET($C11,-$A15,$A16)))),\nMAX(0,E16-(OFFSET($C16,0,$A16)/(OFFSET($C11,-$A15,$A16))))),0))","v":0.21399155108427451},0.20907774347810285,0.20416393587193118,0.19925012826575952,0.19433632065958786,0.1894225130534162,0.18450870544724454,0.17959489784107288,0.17468109023490122,0.16976728262872956,0.1648534750225579,0.15993966741638624,0.15502585981021458,0.15011205220404292,0.14519824459787126,0.1402844369916996,0.13537062938552794,0.13045682177935627]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F17,-($A17+5),0)","v":0},{"$f":"IF(F41=\"n/a\",F17,IFERROR(IF((OFFSET($C17,0,$A17))<0,\nMIN(0,F17-(OFFSET($C17,0,$A17)/(OFFSET($C12,-$A16,$A17)))),\nMAX(0,F17-(OFFSET($C17,0,$A17)/(OFFSET($C12,-$A16,$A17))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G18,-($A18+5),0)","v":0},{"$f":"IF(G42=\"n/a\",G18,IFERROR(IF((OFFSET($C18,0,$A18))<0,\nMIN(0,G18-(OFFSET($C18,0,$A18)/(OFFSET($C13,-$A17,$A18)))),\nMAX(0,G18-(OFFSET($C18,0,$A18)/(OFFSET($C13,-$A17,$A18))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H19,-($A19+5),0)","v":0},{"$f":"IF(H43=\"n/a\",H19,IFERROR(IF((OFFSET($C19,0,$A19))<0,\nMIN(0,H19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19)))),\nMAX(0,H19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I20,-($A20+5),0)","v":0},{"$f":"IF(I44=\"n/a\",I20,IFERROR(IF((OFFSET($C20,0,$A20))<0,\nMIN(0,I20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20)))),\nMAX(0,I20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J21,-($A21+5),0)","v":0},{"$f":"IF(J45=\"n/a\",J21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,J21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,J21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K22,-($A22+5),0)","v":0},{"$f":"IF(K46=\"n/a\",K22,IFERROR(IF((OFFSET($C22,0,$A22))<0,\nMIN(0,K22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22)))),\nMAX(0,K22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L23,-($A23+5),0)","v":0},{"$f":"IF(L47=\"n/a\",L23,IFERROR(IF((OFFSET($C23,0,$A23))<0,\nMIN(0,L23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23)))),\nMAX(0,L23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M24,-($A24+5),0)","v":0},{"$f":"IF(M48=\"n/a\",M24,IFERROR(IF((OFFSET($C24,0,$A24))<0,\nMIN(0,M24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24)))),\nMAX(0,M24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N25,-($A25+5),0)","v":0},{"$f":"IF(N49=\"n/a\",N25,IFERROR(IF((OFFSET($C25,0,$A25))<0,\nMIN(0,N25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25)))),\nMAX(0,N25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O26,-($A26+5),0)","v":0},{"$f":"IF(O50=\"n/a\",O26,IFERROR(IF((OFFSET($C26,0,$A26))<0,\nMIN(0,O26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26)))),\nMAX(0,O26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P27,-($A27+5),0)","v":0},{"$f":"IF(P51=\"n/a\",P27,IFERROR(IF((OFFSET($C27,0,$A27))<0,\nMIN(0,P27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27)))),\nMAX(0,P27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q28,-($A28+5),0)","v":0},{"$f":"IF(Q52=\"n/a\",Q28,IFERROR(IF((OFFSET($C28,0,$A28))<0,\nMIN(0,Q28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28)))),\nMAX(0,Q28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R29,-($A29+5),0)","v":0},{"$f":"IF(R53=\"n/a\",R29,IFERROR(IF((OFFSET($C29,0,$A29))<0,\nMIN(0,R29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29)))),\nMAX(0,R29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S30,-($A30+5),0)","v":0},{"$f":"IF(S54=\"n/a\",S30,IFERROR(IF((OFFSET($C30,0,$A30))<0,\nMIN(0,S30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30)))),\nMAX(0,S30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T31,-($A31+5),0)","v":0},{"$f":"IF(T55=\"n/a\",T31,IFERROR(IF((OFFSET($C31,0,$A31))<0,\nMIN(0,T31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31)))),\nMAX(0,T31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U32,-($A32+5),0)","v":0},{"$f":"IF(U56=\"n/a\",U32,IFERROR(IF((OFFSET($C32,0,$A32))<0,\nMIN(0,U32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32)))),\nMAX(0,U32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V33,-($A33+5),0)","v":0},{"$f":"IF(V57=\"n/a\",V33,IFERROR(IF((OFFSET($C33,0,$A33))<0,\nMIN(0,V33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33)))),\nMAX(0,V33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A34)","v":"Depreciated Net Capex 2036-37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W34,-($A34+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C37=\"n/a\",\"n/a\",IF(AND(C37<1,D11=0),0,\nIF(D11=0,C37-1,\nIF(C37<1,D12,\n(((C37-1)*(C13-(C13/(C37))))+(D11*D12))/(D13)))))","v":0},0,0,0,0,{"$f":"IF(H37=\"n/a\",\"n/a\",IF(AND(H37<1,I11=0),0,\nIF(I11=0,H37-1,\nIF(H37<1,I12,\n(((H37-1)*(H13-(H13/(H37))))+(I11*I12))/(I13)))))","v":0},{"$f":"IF(I37=\"n/a\",\"n/a\",IF(AND(I37<1,J11=0),0,\nIF(J11=0,I37-1,\nIF(I37<1,J12,\n(((I37-1)*(I13-(I13/(I37))))+(J11*J12))/(J13)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C38,(-$A14-ROWS(C10:C37)),0)","v":"n/a"},{"$f":"IF(C38=\"n/a\",\"n/a\",MAX(0,C38-1))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A15)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D39,(-$A15-ROWS(D11:D38)),0)","v":44.549029232545557},43.549029232545557,42.549029232545557,41.549029232545557,40.549029232545557,39.549029232545557,38.549029232545557,37.549029232545557,36.549029232545557,35.549029232545557,34.549029232545557,33.549029232545557,32.549029232545557,31.549029232545557,30.549029232545557,29.549029232545557,28.549029232545557,27.549029232545557,26.549029232545557,25.549029232545557]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E40,(-$A16-ROWS(E12:E39)),0)","v":44.549029232545557},43.549029232545557,42.549029232545557,41.549029232545557,40.549029232545557,39.549029232545557,38.549029232545557,37.549029232545557,36.549029232545557,35.549029232545557,34.549029232545557,33.549029232545557,32.549029232545557,31.549029232545557,30.549029232545557,29.549029232545557,28.549029232545557,27.549029232545557,26.549029232545557]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F41,(-$A17-ROWS(F13:F40)),0)","v":44.549029232545557},43.549029232545557,42.549029232545557,41.549029232545557,40.549029232545557,39.549029232545557,38.549029232545557,37.549029232545557,36.549029232545557,35.549029232545557,34.549029232545557,33.549029232545557,32.549029232545557,31.549029232545557,30.549029232545557,29.549029232545557,28.549029232545557,27.549029232545557]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G42,(-$A18-ROWS(G14:G41)),0)","v":44.549029232545557},43.549029232545557,42.549029232545557,41.549029232545557,40.549029232545557,39.549029232545557,38.549029232545557,37.549029232545557,36.549029232545557,35.549029232545557,34.549029232545557,33.549029232545557,32.549029232545557,31.549029232545557,30.549029232545557,29.549029232545557,28.549029232545557]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H43,(-$A19-ROWS(H15:H42)),0)","v":44.549029232545557},43.549029232545557,42.549029232545557,41.549029232545557,40.549029232545557,39.549029232545557,38.549029232545557,37.549029232545557,36.549029232545557,35.549029232545557,34.549029232545557,33.549029232545557,32.549029232545557,31.549029232545557,30.549029232545557,29.549029232545557]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I44,(-$A20-ROWS(I16:I43)),0)","v":44.549029232545557},43.549029232545557,42.549029232545557,41.549029232545557,40.549029232545557,39.549029232545557,38.549029232545557,37.549029232545557,36.549029232545557,35.549029232545557,34.549029232545557,33.549029232545557,32.549029232545557,31.549029232545557,30.549029232545557]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J45,(-$A21-ROWS(J17:J44)),0)","v":44.549029232545557},43.549029232545557,42.549029232545557,41.549029232545557,40.549029232545557,39.549029232545557,38.549029232545557,37.549029232545557,36.549029232545557,35.549029232545557,34.549029232545557,33.549029232545557,32.549029232545557,31.549029232545557]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K46,(-$A22-ROWS(K18:K45)),0)","v":44.549029232545557},43.549029232545557,42.549029232545557,41.549029232545557,40.549029232545557,39.549029232545557,38.549029232545557,37.549029232545557,36.549029232545557,35.549029232545557,34.549029232545557,33.549029232545557,32.549029232545557]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L47,(-$A23-ROWS(L19:L46)),0)","v":44.549029232545557},43.549029232545557,42.549029232545557,41.549029232545557,40.549029232545557,39.549029232545557,38.549029232545557,37.549029232545557,36.549029232545557,35.549029232545557,34.549029232545557,33.549029232545557]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M48,(-$A24-ROWS(M20:M47)),0)","v":44.549029232545557},43.549029232545557,42.549029232545557,41.549029232545557,40.549029232545557,39.549029232545557,38.549029232545557,37.549029232545557,36.549029232545557,35.549029232545557,34.549029232545557]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N49,(-$A25-ROWS(N21:N48)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O50,(-$A26-ROWS(O22:O49)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P51,(-$A27-ROWS(P23:P50)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q52,(-$A28-ROWS(Q24:Q51)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R53,(-$A29-ROWS(R25:R52)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S54,(-$A30-ROWS(S26:S53)),0)","v":0},{"$f":"IF(S54=\"n/a\",\"n/a\",MAX(0,S54-1))","v":0},0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T55,(-$A31-ROWS(T27:T54)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U56,(-$A32-ROWS(U28:U55)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V57,(-$A33-ROWS(V29:V56)),0)","v":0},{"$f":"IF(V57=\"n/a\",\"n/a\",MAX(0,V57-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W58,(-$A34-ROWS(W30:W57)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C10<>\"n/a\",C10<>\"n/a\"),IF(SUM(C13:C35)=0,0,IF((SUMPRODUCT(C13:C35,C37:C59)/SUM(C13:C35))<0,1,(SUMPRODUCT(C13:C35,C37:C59)/SUM(C13:C35)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C10<>\"n/a\",D10<>\"n/a\"),IF(SUM(D13:D35)=0,0,IF((SUMPRODUCT(D13:D35,D37:D59)/SUM(D13:D35))<0,1,(SUMPRODUCT(D13:D35,D37:D59)/SUM(D13:D35)))),\"n/a\"))","v":1.4812444527395958},{"$f":"(IF(OR($C10<>\"n/a\",E10<>\"n/a\"),IF(SUM(E13:E35)=0,0,IF((SUMPRODUCT(E13:E35,E37:E59)/SUM(E13:E35))<0,1,(SUMPRODUCT(E13:E35,E37:E59)/SUM(E13:E35)))),\"n/a\"))","v":2.8744785902445487},{"$f":"(IF(OR($C10<>\"n/a\",F10<>\"n/a\"),IF(SUM(F13:F35)=0,0,IF((SUMPRODUCT(F13:F35,F37:F59)/SUM(F13:F35))<0,1,(SUMPRODUCT(F13:F35,F37:F59)/SUM(F13:F35)))),\"n/a\"))","v":2.7495706982199253},{"$f":"(IF(OR($C10<>\"n/a\",G10<>\"n/a\"),IF(SUM(G13:G35)=0,0,IF((SUMPRODUCT(G13:G35,G37:G59)/SUM(G13:G35))<0,1,(SUMPRODUCT(G13:G35,G37:G59)/SUM(G13:G35)))),\"n/a\"))","v":2.6272615006531064},{"$f":"(IF(OR($C10<>\"n/a\",H10<>\"n/a\"),IF(SUM(H13:H35)=0,0,IF((SUMPRODUCT(H13:H35,H37:H59)/SUM(H13:H35))<0,1,(SUMPRODUCT(H13:H35,H37:H59)/SUM(H13:H35)))),\"n/a\"))","v":2.5075625904752563},{"$f":"(IF(OR($C10<>\"n/a\",I10<>\"n/a\"),IF(SUM(I13:I35)=0,0,IF((SUMPRODUCT(I13:I35,I37:I59)/SUM(I13:I35))<0,1,(SUMPRODUCT(I13:I35,I37:I59)/SUM(I13:I35)))),\"n/a\"))","v":2.3904856296759083},{"$f":"(IF(OR($C10<>\"n/a\",J10<>\"n/a\"),IF(SUM(J13:J35)=0,0,IF((SUMPRODUCT(J13:J35,J37:J59)/SUM(J13:J35))<0,1,(SUMPRODUCT(J13:J35,J37:J59)/SUM(J13:J35)))),\"n/a\"))","v":2.2760423498179523},{"$f":"(IF(OR($C10<>\"n/a\",K10<>\"n/a\"),IF(SUM(K13:K35)=0,0,IF((SUMPRODUCT(K13:K35,K37:K59)/SUM(K13:K35))<0,1,(SUMPRODUCT(K13:K35,K37:K59)/SUM(K13:K35)))),\"n/a\"))","v":2.1642445525572369},{"$f":"(IF(OR($C10<>\"n/a\",L10<>\"n/a\"),IF(SUM(L13:L35)=0,0,IF((SUMPRODUCT(L13:L35,L37:L59)/SUM(L13:L35))<0,1,(SUMPRODUCT(L13:L35,L37:L59)/SUM(L13:L35)))),\"n/a\"))","v":2.055104110166837},{"$f":"(IF(OR($C10<>\"n/a\",M10<>\"n/a\"),IF(SUM(M13:M35)=0,0,IF((SUMPRODUCT(M13:M35,M37:M59)/SUM(M13:M35))<0,1,(SUMPRODUCT(M13:M35,M37:M59)/SUM(M13:M35)))),\"n/a\"))","v":1.9486329660660311},{"$f":"(IF(OR($C10<>\"n/a\",N10<>\"n/a\"),IF(SUM(N13:N35)=0,0,IF((SUMPRODUCT(N13:N35,N37:N59)/SUM(N13:N35))<0,1,(SUMPRODUCT(N13:N35,N37:N59)/SUM(N13:N35)))),\"n/a\"))","v":1.8448431353540449},{"$f":"(IF(OR($C10<>\"n/a\",O10<>\"n/a\"),IF(SUM(O13:O35)=0,0,IF((SUMPRODUCT(O13:O35,O37:O59)/SUM(O13:O35))<0,1,(SUMPRODUCT(O13:O35,O37:O59)/SUM(O13:O35)))),\"n/a\"))","v":1.7437467053486018},{"$f":"(IF(OR($C10<>\"n/a\",P10<>\"n/a\"),IF(SUM(P13:P35)=0,0,IF((SUMPRODUCT(P13:P35,P37:P59)/SUM(P13:P35))<0,1,(SUMPRODUCT(P13:P35,P37:P59)/SUM(P13:P35)))),\"n/a\"))","v":1.6453558361293417},{"$f":"(IF(OR($C10<>\"n/a\",Q10<>\"n/a\"),IF(SUM(Q13:Q35)=0,0,IF((SUMPRODUCT(Q13:Q35,Q37:Q59)/SUM(Q13:Q35))<0,1,(SUMPRODUCT(Q13:Q35,Q37:Q59)/SUM(Q13:Q35)))),\"n/a\"))","v":1.549682761086151},{"$f":"(IF(OR($C10<>\"n/a\",R10<>\"n/a\"),IF(SUM(R13:R35)=0,0,IF((SUMPRODUCT(R13:R35,R37:R59)/SUM(R13:R35))<0,1,(SUMPRODUCT(R13:R35,R37:R59)/SUM(R13:R35)))),\"n/a\"))","v":1.4567397874724581},{"$f":"(IF(OR($C10<>\"n/a\",S10<>\"n/a\"),IF(SUM(S13:S35)=0,0,IF((SUMPRODUCT(S13:S35,S37:S59)/SUM(S13:S35))<0,1,(SUMPRODUCT(S13:S35,S37:S59)/SUM(S13:S35)))),\"n/a\"))","v":1.366539296963549},{"$f":"(IF(OR($C10<>\"n/a\",T10<>\"n/a\"),IF(SUM(T13:T35)=0,0,IF((SUMPRODUCT(T13:T35,T37:T59)/SUM(T13:T35))<0,1,(SUMPRODUCT(T13:T35,T37:T59)/SUM(T13:T35)))),\"n/a\"))","v":1.2790937462199563},{"$f":"(IF(OR($C10<>\"n/a\",U10<>\"n/a\"),IF(SUM(U13:U35)=0,0,IF((SUMPRODUCT(U13:U35,U37:U59)/SUM(U13:U35))<0,1,(SUMPRODUCT(U13:U35,U37:U59)/SUM(U13:U35)))),\"n/a\"))","v":1.1944156674559687},{"$f":"(IF(OR($C10<>\"n/a\",V10<>\"n/a\"),IF(SUM(V13:V35)=0,0,IF((SUMPRODUCT(V13:V35,V37:V59)/SUM(V13:V35))<0,1,(SUMPRODUCT(V13:V35,V37:V59)/SUM(V13:V35)))),\"n/a\"))","v":1.1125176690133276},{"$f":"(IF(OR($C10<>\"n/a\",W10<>\"n/a\"),IF(SUM(W13:W35)=0,0,IF((SUMPRODUCT(W13:W35,W37:W59)/SUM(W13:W35))<0,1,(SUMPRODUCT(W13:W35,W37:W59)/SUM(W13:W35)))),\"n/a\"))","v":1.0334124359401524}]
[]
["Asset Class 2",{"$f":"VLOOKUP($A62,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Underground Subtransmission Lines (Urban)"}]
[{"$f":"VALUE(REPLACE(A62,1,12,\"\"))","v":2},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A63,0)","v":2.0082750906077704},{"$f":"OFFSET('RFM input'!H$60,$A63,0)-OFFSET('RFM input'!H$114,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A63,0)-OFFSET('RFM input'!I$114,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A63,0)-OFFSET('RFM input'!J$114,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A63,0)-OFFSET('RFM input'!K$114,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A63,0)-OFFSET('RFM input'!L$114,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A63,0)-OFFSET('RFM input'!M$114,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A63,0)-OFFSET('RFM input'!N$114,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A63,0)-OFFSET('RFM input'!O$114,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A63,0)-OFFSET('RFM input'!P$114,$A63,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A63,0)-OFFSET('RFM input'!Q$114,$A63,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A63,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":50},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":50},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":50},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":50},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":50},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":50},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":50},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":50},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":50},{"$f":"OFFSET('RFM input'!$U$6,$A63,0)","v":50}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A63,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A63,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A63,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A63,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A63,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A63,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A63,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A63,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A63,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A63,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A63,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A63,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A63,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A63,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A63,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A63,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A63,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A63,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A63,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A63,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D91=\"n/a\",0,IF(AND(D65=0,C67=0),0,\nIF(AND(D65<>0,C67=0),D65,\nIF(AND(D66<>0,C67<>0),(C67-(C67/C91))+D65,\nIF(C91<1,0,(C67-(C67/C91)))))))","v":0},{"$f":"IF(E91=\"n/a\",0,IF(AND(E65=0,D67=0),0,\nIF(AND(E65<>0,D67=0),E65,\nIF(AND(E66<>0,D67<>0),(D67-(D67/D91))+E65,\nIF(D91<1,0,(D67-(D67/D91)))))))","v":0},{"$f":"IF(F91=\"n/a\",0,IF(AND(F65=0,E67=0),0,\nIF(AND(F65<>0,E67=0),F65,\nIF(AND(F66<>0,E67<>0),(E67-(E67/E91))+F65,\nIF(E91<1,0,(E67-(E67/E91)))))))","v":0},{"$f":"IF(G91=\"n/a\",0,IF(AND(G65=0,F67=0),0,\nIF(AND(G65<>0,F67=0),G65,\nIF(AND(G66<>0,F67<>0),(F67-(F67/F91))+G65,\nIF(F91<1,0,(F67-(F67/F91)))))))","v":0},{"$f":"IF(H91=\"n/a\",0,IF(AND(H65=0,G67=0),0,\nIF(AND(H65<>0,G67=0),H65,\nIF(AND(H66<>0,G67<>0),(G67-(G67/G91))+H65,\nIF(G91<1,0,(G67-(G67/G91)))))))","v":0},{"$f":"IF(I91=\"n/a\",0,IF(AND(I65=0,H67=0),0,\nIF(AND(I65<>0,H67=0),I65,\nIF(AND(I66<>0,H67<>0),(H67-(H67/H91))+I65,\nIF(H91<1,0,(H67-(H67/H91)))))))","v":0},{"$f":"IF(J91=\"n/a\",0,IF(AND(J65=0,I67=0),0,\nIF(AND(J65<>0,I67=0),J65,\nIF(AND(J66<>0,I67<>0),(I67-(I67/I91))+J65,\nIF(I91<1,0,(I67-(I67/I91)))))))","v":0},{"$f":"IF(K91=\"n/a\",0,IF(AND(K65=0,J67=0),0,\nIF(AND(K65<>0,J67=0),K65,\nIF(AND(K66<>0,J67<>0),(J67-(J67/J91))+K65,\nIF(J91<1,0,(J67-(J67/J91)))))))","v":0},{"$f":"IF(L91=\"n/a\",0,IF(AND(L65=0,K67=0),0,\nIF(AND(L65<>0,K67=0),L65,\nIF(AND(L66<>0,K67<>0),(K67-(K67/K91))+L65,\nIF(K91<1,0,(K67-(K67/K91)))))))","v":0},{"$f":"IF(M91=\"n/a\",0,IF(AND(M65=0,L67=0),0,\nIF(AND(M65<>0,L67=0),M65,\nIF(AND(M66<>0,L67<>0),(L67-(L67/L91))+M65,\nIF(L91<1,0,(L67-(L67/L91)))))))","v":0},{"$f":"IF(N91=\"n/a\",0,IF(AND(N65=0,M67=0),0,\nIF(AND(N65<>0,M67=0),N65,\nIF(AND(N66<>0,M67<>0),(M67-(M67/M91))+N65,\nIF(M91<1,0,(M67-(M67/M91)))))))","v":0},{"$f":"IF(O91=\"n/a\",0,IF(AND(O65=0,N67=0),0,\nIF(AND(O65<>0,N67=0),O65,\nIF(AND(O66<>0,N67<>0),(N67-(N67/N91))+O65,\nIF(N91<1,0,(N67-(N67/N91)))))))","v":0},{"$f":"IF(P91=\"n/a\",0,IF(AND(P65=0,O67=0),0,\nIF(AND(P65<>0,O67=0),P65,\nIF(AND(P66<>0,O67<>0),(O67-(O67/O91))+P65,\nIF(O91<1,0,(O67-(O67/O91)))))))","v":0},{"$f":"IF(Q91=\"n/a\",0,IF(AND(Q65=0,P67=0),0,\nIF(AND(Q65<>0,P67=0),Q65,\nIF(AND(Q66<>0,P67<>0),(P67-(P67/P91))+Q65,\nIF(P91<1,0,(P67-(P67/P91)))))))","v":0},{"$f":"IF(R91=\"n/a\",0,IF(AND(R65=0,Q67=0),0,\nIF(AND(R65<>0,Q67=0),R65,\nIF(AND(R66<>0,Q67<>0),(Q67-(Q67/Q91))+R65,\nIF(Q91<1,0,(Q67-(Q67/Q91)))))))","v":0},{"$f":"IF(S91=\"n/a\",0,IF(AND(S65=0,R67=0),0,\nIF(AND(S65<>0,R67=0),S65,\nIF(AND(S66<>0,R67<>0),(R67-(R67/R91))+S65,\nIF(R91<1,0,(R67-(R67/R91)))))))","v":0},{"$f":"IF(T91=\"n/a\",0,IF(AND(T65=0,S67=0),0,\nIF(AND(T65<>0,S67=0),T65,\nIF(AND(T66<>0,S67<>0),(S67-(S67/S91))+T65,\nIF(S91<1,0,(S67-(S67/S91)))))))","v":0},{"$f":"IF(U91=\"n/a\",0,IF(AND(U65=0,T67=0),0,\nIF(AND(U65<>0,T67=0),U65,\nIF(AND(U66<>0,T67<>0),(T67-(T67/T91))+U65,\nIF(T91<1,0,(T67-(T67/T91)))))))","v":0},{"$f":"IF(V91=\"n/a\",0,IF(AND(V65=0,U67=0),0,\nIF(AND(V65<>0,U67=0),V65,\nIF(AND(V66<>0,U67<>0),(U67-(U67/U91))+V65,\nIF(U91<1,0,(U67-(U67/U91)))))))","v":0},{"$f":"IF(W91=\"n/a\",0,IF(AND(W65=0,V67=0),0,\nIF(AND(W65<>0,V67=0),W65,\nIF(AND(W66<>0,V67<>0),(V67-(V67/V91))+W65,\nIF(V91<1,0,(V67-(V67/V91)))))))","v":0}]
[{"$f":"A67+1","v":0},"Depreciated starting RAB",{"$f":"C63","v":2.0082750906077704},{"$f":"IF(C92=\"n/a\",C68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,C68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,C68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704},{"$f":"IF(D92=\"n/a\",D68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,D68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,D68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704},{"$f":"IF(E92=\"n/a\",E68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,E68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,E68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704},{"$f":"IF(F92=\"n/a\",F68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,F68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,F68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704},{"$f":"IF(G92=\"n/a\",G68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,G68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,G68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704},{"$f":"IF(H92=\"n/a\",H68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,H68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,H68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704},{"$f":"IF(I92=\"n/a\",I68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,I68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,I68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704},{"$f":"IF(J92=\"n/a\",J68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,J68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,J68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704},{"$f":"IF(K92=\"n/a\",K68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,K68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,K68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704},{"$f":"IF(L92=\"n/a\",L68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,L68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,L68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704},{"$f":"IF(M92=\"n/a\",M68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,M68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,M68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704},{"$f":"IF(N92=\"n/a\",N68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,N68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,N68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704},{"$f":"IF(O92=\"n/a\",O68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,O68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,O68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704},{"$f":"IF(P92=\"n/a\",P68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,P68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,P68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704},{"$f":"IF(Q92=\"n/a\",Q68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,Q68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,Q68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704},{"$f":"IF(R92=\"n/a\",R68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,R68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,R68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704},{"$f":"IF(S92=\"n/a\",S68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,S68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,S68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704},{"$f":"IF(T92=\"n/a\",T68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,T68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,T68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704},{"$f":"IF(U92=\"n/a\",U68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,U68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,U68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704},{"$f":"IF(V92=\"n/a\",V68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,V68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,V68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":2.0082750906077704}]
[{"$f":"A68+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A69)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D69,-($A69+5),0)","v":0},{"$f":"IF(D93=\"n/a\",D69,IFERROR(IF((OFFSET($C69,0,$A69))<0,\nMIN(0,D69-(OFFSET($C69,0,$A69)/(OFFSET($C64,-$A68,$A69)))),\nMAX(0,D69-(OFFSET($C69,0,$A69)/(OFFSET($C64,-$A68,$A69))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E70,-($A70+5),0)","v":0},{"$f":"IF(E94=\"n/a\",E70,IFERROR(IF((OFFSET($C70,0,$A70))<0,\nMIN(0,E70-(OFFSET($C70,0,$A70)/(OFFSET($C65,-$A69,$A70)))),\nMAX(0,E70-(OFFSET($C70,0,$A70)/(OFFSET($C65,-$A69,$A70))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F71,-($A71+5),0)","v":0},{"$f":"IF(F95=\"n/a\",F71,IFERROR(IF((OFFSET($C71,0,$A71))<0,\nMIN(0,F71-(OFFSET($C71,0,$A71)/(OFFSET($C66,-$A70,$A71)))),\nMAX(0,F71-(OFFSET($C71,0,$A71)/(OFFSET($C66,-$A70,$A71))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G72,-($A72+5),0)","v":0},{"$f":"IF(G96=\"n/a\",G72,IFERROR(IF((OFFSET($C72,0,$A72))<0,\nMIN(0,G72-(OFFSET($C72,0,$A72)/(OFFSET($C67,-$A71,$A72)))),\nMAX(0,G72-(OFFSET($C72,0,$A72)/(OFFSET($C67,-$A71,$A72))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H73,-($A73+5),0)","v":0},{"$f":"IF(H97=\"n/a\",H73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I74,-($A74+5),0)","v":0},{"$f":"IF(I98=\"n/a\",I74,IFERROR(IF((OFFSET($C74,0,$A74))<0,\nMIN(0,I74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74)))),\nMAX(0,I74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J75,-($A75+5),0)","v":0},{"$f":"IF(J99=\"n/a\",J75,IFERROR(IF((OFFSET($C75,0,$A75))<0,\nMIN(0,J75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75)))),\nMAX(0,J75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K76,-($A76+5),0)","v":0},{"$f":"IF(K100=\"n/a\",K76,IFERROR(IF((OFFSET($C76,0,$A76))<0,\nMIN(0,K76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76)))),\nMAX(0,K76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L77,-($A77+5),0)","v":0},{"$f":"IF(L101=\"n/a\",L77,IFERROR(IF((OFFSET($C77,0,$A77))<0,\nMIN(0,L77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77)))),\nMAX(0,L77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M78,-($A78+5),0)","v":0},{"$f":"IF(M102=\"n/a\",M78,IFERROR(IF((OFFSET($C78,0,$A78))<0,\nMIN(0,M78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78)))),\nMAX(0,M78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N79,-($A79+5),0)","v":0},{"$f":"IF(N103=\"n/a\",N79,IFERROR(IF((OFFSET($C79,0,$A79))<0,\nMIN(0,N79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79)))),\nMAX(0,N79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O80,-($A80+5),0)","v":0},{"$f":"IF(O104=\"n/a\",O80,IFERROR(IF((OFFSET($C80,0,$A80))<0,\nMIN(0,O80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80)))),\nMAX(0,O80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P81,-($A81+5),0)","v":0},{"$f":"IF(P105=\"n/a\",P81,IFERROR(IF((OFFSET($C81,0,$A81))<0,\nMIN(0,P81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81)))),\nMAX(0,P81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q82,-($A82+5),0)","v":0},{"$f":"IF(Q106=\"n/a\",Q82,IFERROR(IF((OFFSET($C82,0,$A82))<0,\nMIN(0,Q82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82)))),\nMAX(0,Q82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R83,-($A83+5),0)","v":0},{"$f":"IF(R107=\"n/a\",R83,IFERROR(IF((OFFSET($C83,0,$A83))<0,\nMIN(0,R83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83)))),\nMAX(0,R83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S84,-($A84+5),0)","v":0},{"$f":"IF(S108=\"n/a\",S84,IFERROR(IF((OFFSET($C84,0,$A84))<0,\nMIN(0,S84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84)))),\nMAX(0,S84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T85,-($A85+5),0)","v":0},{"$f":"IF(T109=\"n/a\",T85,IFERROR(IF((OFFSET($C85,0,$A85))<0,\nMIN(0,T85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85)))),\nMAX(0,T85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U86,-($A86+5),0)","v":0},{"$f":"IF(U110=\"n/a\",U86,IFERROR(IF((OFFSET($C86,0,$A86))<0,\nMIN(0,U86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86)))),\nMAX(0,U86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V87,-($A87+5),0)","v":0},{"$f":"IF(V111=\"n/a\",V87,IFERROR(IF((OFFSET($C87,0,$A87))<0,\nMIN(0,V87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87)))),\nMAX(0,V87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W88,-($A88+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C91=\"n/a\",\"n/a\",IF(AND(C91<1,D65=0),0,\nIF(D65=0,C91-1,\nIF(C91<1,D66,\n(((C91-1)*(C67-(C67/(C91))))+(D65*D66))/(D67)))))","v":0},0,0,0,0,{"$f":"IF(H91=\"n/a\",\"n/a\",IF(AND(H91<1,I65=0),0,\nIF(I65=0,H91-1,\nIF(H91<1,I66,\n(((H91-1)*(H67-(H67/(H91))))+(I65*I66))/(I67)))))","v":0},{"$f":"IF(I91=\"n/a\",\"n/a\",IF(AND(I91<1,J65=0),0,\nIF(J65=0,I91-1,\nIF(I91<1,J66,\n(((I91-1)*(I67-(I67/(I91))))+(J65*J66))/(J67)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C92,(-$A68-ROWS(C64:C91)),0)","v":"n/a"},{"$f":"IF(C92=\"n/a\",\"n/a\",MAX(0,C92-1))","v":"n/a"},{"$f":"IF(D92=\"n/a\",\"n/a\",MAX(0,D92-1))","v":"n/a"},{"$f":"IF(E92=\"n/a\",\"n/a\",MAX(0,E92-1))","v":"n/a"},{"$f":"IF(F92=\"n/a\",\"n/a\",MAX(0,F92-1))","v":"n/a"},{"$f":"IF(G92=\"n/a\",\"n/a\",MAX(0,G92-1))","v":"n/a"},{"$f":"IF(H92=\"n/a\",\"n/a\",MAX(0,H92-1))","v":"n/a"},{"$f":"IF(I92=\"n/a\",\"n/a\",MAX(0,I92-1))","v":"n/a"},{"$f":"IF(J92=\"n/a\",\"n/a\",MAX(0,J92-1))","v":"n/a"},{"$f":"IF(K92=\"n/a\",\"n/a\",MAX(0,K92-1))","v":"n/a"},{"$f":"IF(L92=\"n/a\",\"n/a\",MAX(0,L92-1))","v":"n/a"},{"$f":"IF(M92=\"n/a\",\"n/a\",MAX(0,M92-1))","v":"n/a"},{"$f":"IF(N92=\"n/a\",\"n/a\",MAX(0,N92-1))","v":"n/a"},{"$f":"IF(O92=\"n/a\",\"n/a\",MAX(0,O92-1))","v":"n/a"},{"$f":"IF(P92=\"n/a\",\"n/a\",MAX(0,P92-1))","v":"n/a"},{"$f":"IF(Q92=\"n/a\",\"n/a\",MAX(0,Q92-1))","v":"n/a"},{"$f":"IF(R92=\"n/a\",\"n/a\",MAX(0,R92-1))","v":"n/a"},{"$f":"IF(S92=\"n/a\",\"n/a\",MAX(0,S92-1))","v":"n/a"},{"$f":"IF(T92=\"n/a\",\"n/a\",MAX(0,T92-1))","v":"n/a"},{"$f":"IF(U92=\"n/a\",\"n/a\",MAX(0,U92-1))","v":"n/a"},{"$f":"IF(V92=\"n/a\",\"n/a\",MAX(0,V92-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A69)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D93,(-$A69-ROWS(D65:D92)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E94,(-$A70-ROWS(E66:E93)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F95,(-$A71-ROWS(F67:F94)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G96,(-$A72-ROWS(G68:G95)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H97,(-$A73-ROWS(H69:H96)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I98,(-$A74-ROWS(I70:I97)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J99,(-$A75-ROWS(J71:J98)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K100,(-$A76-ROWS(K72:K99)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39,38]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L101,(-$A77-ROWS(L73:L100)),0)","v":50},49,48,47,46,45,44,43,42,41,40,39]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M102,(-$A78-ROWS(M74:M101)),0)","v":50},49,48,47,46,45,44,43,42,41,40]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N103,(-$A79-ROWS(N75:N102)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O104,(-$A80-ROWS(O76:O103)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P105,(-$A81-ROWS(P77:P104)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q106,(-$A82-ROWS(Q78:Q105)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R107,(-$A83-ROWS(R79:R106)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S108,(-$A84-ROWS(S80:S107)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T109,(-$A85-ROWS(T81:T108)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U110,(-$A86-ROWS(U82:U109)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V111,(-$A87-ROWS(V83:V110)),0)","v":0},{"$f":"IF(V111=\"n/a\",\"n/a\",MAX(0,V111-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W112,(-$A88-ROWS(W84:W111)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C64<>\"n/a\",C64<>\"n/a\"),IF(SUM(C67:C89)=0,0,IF((SUMPRODUCT(C67:C89,C91:C113)/SUM(C67:C89))<0,1,(SUMPRODUCT(C67:C89,C91:C113)/SUM(C67:C89)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C64<>\"n/a\",D64<>\"n/a\"),IF(SUM(D67:D89)=0,0,IF((SUMPRODUCT(D67:D89,D91:D113)/SUM(D67:D89))<0,1,(SUMPRODUCT(D67:D89,D91:D113)/SUM(D67:D89)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 3",{"$f":"VLOOKUP($A116,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Urban Zone Substations"}]
[{"$f":"VALUE(REPLACE(A116,1,12,\"\"))","v":3},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A117,0)","v":36.181771820674442},{"$f":"OFFSET('RFM input'!H$60,$A117,0)-OFFSET('RFM input'!H$114,$A117,0)","v":0.83410750899917829},{"$f":"OFFSET('RFM input'!I$60,$A117,0)-OFFSET('RFM input'!I$114,$A117,0)","v":4.4579476529131039},{"$f":"OFFSET('RFM input'!J$60,$A117,0)-OFFSET('RFM input'!J$114,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A117,0)-OFFSET('RFM input'!K$114,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A117,0)-OFFSET('RFM input'!L$114,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A117,0)-OFFSET('RFM input'!M$114,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A117,0)-OFFSET('RFM input'!N$114,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A117,0)-OFFSET('RFM input'!O$114,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A117,0)-OFFSET('RFM input'!P$114,$A117,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A117,0)-OFFSET('RFM input'!Q$114,$A117,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A117,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":32.773020440897511},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":32.773020440897511},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":32.773020440897511},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":32.773020440897511},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":32.773020440897511},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":32.773020440897511},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":32.773020440897511},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":32.773020440897511},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":32.773020440897511},{"$f":"OFFSET('RFM input'!$U$6,$A117,0)","v":32.773020440897511}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A117,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A117,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A117,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A117,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A117,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A117,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A117,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A117,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A117,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A117,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A117,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A117,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A117,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A117,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A117,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A117,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A117,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A117,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A117,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A117,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D145=\"n/a\",0,IF(AND(D119=0,C121=0),0,\nIF(AND(D119<>0,C121=0),D119,\nIF(AND(D120<>0,C121<>0),(C121-(C121/C145))+D119,\nIF(C145<1,0,(C121-(C121/C145)))))))","v":0},{"$f":"IF(E145=\"n/a\",0,IF(AND(E119=0,D121=0),0,\nIF(AND(E119<>0,D121=0),E119,\nIF(AND(E120<>0,D121<>0),(D121-(D121/D145))+E119,\nIF(D145<1,0,(D121-(D121/D145)))))))","v":0},{"$f":"IF(F145=\"n/a\",0,IF(AND(F119=0,E121=0),0,\nIF(AND(F119<>0,E121=0),F119,\nIF(AND(F120<>0,E121<>0),(E121-(E121/E145))+F119,\nIF(E145<1,0,(E121-(E121/E145)))))))","v":0},{"$f":"IF(G145=\"n/a\",0,IF(AND(G119=0,F121=0),0,\nIF(AND(G119<>0,F121=0),G119,\nIF(AND(G120<>0,F121<>0),(F121-(F121/F145))+G119,\nIF(F145<1,0,(F121-(F121/F145)))))))","v":0},{"$f":"IF(H145=\"n/a\",0,IF(AND(H119=0,G121=0),0,\nIF(AND(H119<>0,G121=0),H119,\nIF(AND(H120<>0,G121<>0),(G121-(G121/G145))+H119,\nIF(G145<1,0,(G121-(G121/G145)))))))","v":0},{"$f":"IF(I145=\"n/a\",0,IF(AND(I119=0,H121=0),0,\nIF(AND(I119<>0,H121=0),I119,\nIF(AND(I120<>0,H121<>0),(H121-(H121/H145))+I119,\nIF(H145<1,0,(H121-(H121/H145)))))))","v":0},{"$f":"IF(J145=\"n/a\",0,IF(AND(J119=0,I121=0),0,\nIF(AND(J119<>0,I121=0),J119,\nIF(AND(J120<>0,I121<>0),(I121-(I121/I145))+J119,\nIF(I145<1,0,(I121-(I121/I145)))))))","v":0},{"$f":"IF(K145=\"n/a\",0,IF(AND(K119=0,J121=0),0,\nIF(AND(K119<>0,J121=0),K119,\nIF(AND(K120<>0,J121<>0),(J121-(J121/J145))+K119,\nIF(J145<1,0,(J121-(J121/J145)))))))","v":0},{"$f":"IF(L145=\"n/a\",0,IF(AND(L119=0,K121=0),0,\nIF(AND(L119<>0,K121=0),L119,\nIF(AND(L120<>0,K121<>0),(K121-(K121/K145))+L119,\nIF(K145<1,0,(K121-(K121/K145)))))))","v":0},{"$f":"IF(M145=\"n/a\",0,IF(AND(M119=0,L121=0),0,\nIF(AND(M119<>0,L121=0),M119,\nIF(AND(M120<>0,L121<>0),(L121-(L121/L145))+M119,\nIF(L145<1,0,(L121-(L121/L145)))))))","v":0},{"$f":"IF(N145=\"n/a\",0,IF(AND(N119=0,M121=0),0,\nIF(AND(N119<>0,M121=0),N119,\nIF(AND(N120<>0,M121<>0),(M121-(M121/M145))+N119,\nIF(M145<1,0,(M121-(M121/M145)))))))","v":0},{"$f":"IF(O145=\"n/a\",0,IF(AND(O119=0,N121=0),0,\nIF(AND(O119<>0,N121=0),O119,\nIF(AND(O120<>0,N121<>0),(N121-(N121/N145))+O119,\nIF(N145<1,0,(N121-(N121/N145)))))))","v":0},{"$f":"IF(P145=\"n/a\",0,IF(AND(P119=0,O121=0),0,\nIF(AND(P119<>0,O121=0),P119,\nIF(AND(P120<>0,O121<>0),(O121-(O121/O145))+P119,\nIF(O145<1,0,(O121-(O121/O145)))))))","v":0},{"$f":"IF(Q145=\"n/a\",0,IF(AND(Q119=0,P121=0),0,\nIF(AND(Q119<>0,P121=0),Q119,\nIF(AND(Q120<>0,P121<>0),(P121-(P121/P145))+Q119,\nIF(P145<1,0,(P121-(P121/P145)))))))","v":0},{"$f":"IF(R145=\"n/a\",0,IF(AND(R119=0,Q121=0),0,\nIF(AND(R119<>0,Q121=0),R119,\nIF(AND(R120<>0,Q121<>0),(Q121-(Q121/Q145))+R119,\nIF(Q145<1,0,(Q121-(Q121/Q145)))))))","v":0},{"$f":"IF(S145=\"n/a\",0,IF(AND(S119=0,R121=0),0,\nIF(AND(S119<>0,R121=0),S119,\nIF(AND(S120<>0,R121<>0),(R121-(R121/R145))+S119,\nIF(R145<1,0,(R121-(R121/R145)))))))","v":0},{"$f":"IF(T145=\"n/a\",0,IF(AND(T119=0,S121=0),0,\nIF(AND(T119<>0,S121=0),T119,\nIF(AND(T120<>0,S121<>0),(S121-(S121/S145))+T119,\nIF(S145<1,0,(S121-(S121/S145)))))))","v":0},{"$f":"IF(U145=\"n/a\",0,IF(AND(U119=0,T121=0),0,\nIF(AND(U119<>0,T121=0),U119,\nIF(AND(U120<>0,T121<>0),(T121-(T121/T145))+U119,\nIF(T145<1,0,(T121-(T121/T145)))))))","v":0},{"$f":"IF(V145=\"n/a\",0,IF(AND(V119=0,U121=0),0,\nIF(AND(V119<>0,U121=0),V119,\nIF(AND(V120<>0,U121<>0),(U121-(U121/U145))+V119,\nIF(U145<1,0,(U121-(U121/U145)))))))","v":0},{"$f":"IF(W145=\"n/a\",0,IF(AND(W119=0,V121=0),0,\nIF(AND(W119<>0,V121=0),W119,\nIF(AND(W120<>0,V121<>0),(V121-(V121/V145))+W119,\nIF(V145<1,0,(V121-(V121/V145)))))))","v":0}]
[{"$f":"A121+1","v":0},"Depreciated starting RAB",{"$f":"C117","v":36.181771820674442},{"$f":"IF(C146=\"n/a\",C122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,C122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,C122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442},{"$f":"IF(D146=\"n/a\",D122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,D122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,D122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442},{"$f":"IF(E146=\"n/a\",E122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,E122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,E122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442},{"$f":"IF(F146=\"n/a\",F122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,F122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,F122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442},{"$f":"IF(G146=\"n/a\",G122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,G122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,G122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442},{"$f":"IF(H146=\"n/a\",H122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,H122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,H122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442},{"$f":"IF(I146=\"n/a\",I122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,I122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,I122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442},{"$f":"IF(J146=\"n/a\",J122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,J122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,J122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442},{"$f":"IF(K146=\"n/a\",K122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,K122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,K122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442},{"$f":"IF(L146=\"n/a\",L122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,L122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,L122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442},{"$f":"IF(M146=\"n/a\",M122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,M122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,M122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442},{"$f":"IF(N146=\"n/a\",N122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,N122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,N122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442},{"$f":"IF(O146=\"n/a\",O122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,O122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,O122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442},{"$f":"IF(P146=\"n/a\",P122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,P122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,P122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442},{"$f":"IF(Q146=\"n/a\",Q122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,Q122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,Q122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442},{"$f":"IF(R146=\"n/a\",R122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,R122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,R122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442},{"$f":"IF(S146=\"n/a\",S122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,S122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,S122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442},{"$f":"IF(T146=\"n/a\",T122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,T122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,T122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442},{"$f":"IF(U146=\"n/a\",U122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,U122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,U122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442},{"$f":"IF(V146=\"n/a\",V122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,V122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,V122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":36.181771820674442}]
[{"$f":"A122+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A123)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D123,-($A123+5),0)","v":0.83410750899917829},{"$f":"IF(D147=\"n/a\",D123,IFERROR(IF((OFFSET($C123,0,$A123))<0,\nMIN(0,D123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123)))),\nMAX(0,D123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123))))),0))","v":0.80865646732593988},0.78320542565270146,0.75775438397946304,0.73230334230622462,0.70685230063298621,0.68140125895974779,0.65595021728650937,0.63049917561327096,0.60504813394003254,0.57959709226679412,0.55414605059355571,0.52869500892031729,0.50324396724707887,0.4777929255738404,0.45234188390060193,0.42689084222736345,0.40143980055412498,0.37598875888088651,0.35053771720764804]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E124,-($A124+5),0)","v":4.4579476529131039},{"$f":"IF(E148=\"n/a\",E124,IFERROR(IF((OFFSET($C124,0,$A124))<0,\nMIN(0,E124-(OFFSET($C124,0,$A124)/(OFFSET($C119,-$A123,$A124)))),\nMAX(0,E124-(OFFSET($C124,0,$A124)/(OFFSET($C119,-$A123,$A124))))),0))","v":4.3219227277478289},4.185897802582554,4.049872877417279,3.913847952252004,3.777823027086729,3.641798101921454,3.5057731767561791,3.3697482515909041,3.2337233264256291,3.0976984012603541,2.9616734760950791,2.8256485509298042,2.6896236257645292,2.5535987005992542,2.4175737754339792,2.2815488502687042,2.1455239251034293,2.0094989999381543]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F125,-($A125+5),0)","v":0},{"$f":"IF(F149=\"n/a\",F125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,F125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,F125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G126,-($A126+5),0)","v":0},{"$f":"IF(G150=\"n/a\",G126,IFERROR(IF((OFFSET($C126,0,$A126))<0,\nMIN(0,G126-(OFFSET($C126,0,$A126)/(OFFSET($C121,-$A125,$A126)))),\nMAX(0,G126-(OFFSET($C126,0,$A126)/(OFFSET($C121,-$A125,$A126))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H127,-($A127+5),0)","v":0},{"$f":"IF(H151=\"n/a\",H127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I128,-($A128+5),0)","v":0},{"$f":"IF(I152=\"n/a\",I128,IFERROR(IF((OFFSET($C128,0,$A128))<0,\nMIN(0,I128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128)))),\nMAX(0,I128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J129,-($A129+5),0)","v":0},{"$f":"IF(J153=\"n/a\",J129,IFERROR(IF((OFFSET($C129,0,$A129))<0,\nMIN(0,J129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129)))),\nMAX(0,J129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K130,-($A130+5),0)","v":0},{"$f":"IF(K154=\"n/a\",K130,IFERROR(IF((OFFSET($C130,0,$A130))<0,\nMIN(0,K130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130)))),\nMAX(0,K130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L131,-($A131+5),0)","v":0},{"$f":"IF(L155=\"n/a\",L131,IFERROR(IF((OFFSET($C131,0,$A131))<0,\nMIN(0,L131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131)))),\nMAX(0,L131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M132,-($A132+5),0)","v":0},{"$f":"IF(M156=\"n/a\",M132,IFERROR(IF((OFFSET($C132,0,$A132))<0,\nMIN(0,M132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132)))),\nMAX(0,M132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N133,-($A133+5),0)","v":0},{"$f":"IF(N157=\"n/a\",N133,IFERROR(IF((OFFSET($C133,0,$A133))<0,\nMIN(0,N133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133)))),\nMAX(0,N133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O134,-($A134+5),0)","v":0},{"$f":"IF(O158=\"n/a\",O134,IFERROR(IF((OFFSET($C134,0,$A134))<0,\nMIN(0,O134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134)))),\nMAX(0,O134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P135,-($A135+5),0)","v":0},{"$f":"IF(P159=\"n/a\",P135,IFERROR(IF((OFFSET($C135,0,$A135))<0,\nMIN(0,P135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135)))),\nMAX(0,P135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q136,-($A136+5),0)","v":0},{"$f":"IF(Q160=\"n/a\",Q136,IFERROR(IF((OFFSET($C136,0,$A136))<0,\nMIN(0,Q136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136)))),\nMAX(0,Q136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R137,-($A137+5),0)","v":0},{"$f":"IF(R161=\"n/a\",R137,IFERROR(IF((OFFSET($C137,0,$A137))<0,\nMIN(0,R137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137)))),\nMAX(0,R137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S138,-($A138+5),0)","v":0},{"$f":"IF(S162=\"n/a\",S138,IFERROR(IF((OFFSET($C138,0,$A138))<0,\nMIN(0,S138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138)))),\nMAX(0,S138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T139,-($A139+5),0)","v":0},{"$f":"IF(T163=\"n/a\",T139,IFERROR(IF((OFFSET($C139,0,$A139))<0,\nMIN(0,T139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139)))),\nMAX(0,T139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U140,-($A140+5),0)","v":0},{"$f":"IF(U164=\"n/a\",U140,IFERROR(IF((OFFSET($C140,0,$A140))<0,\nMIN(0,U140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140)))),\nMAX(0,U140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V141,-($A141+5),0)","v":0},{"$f":"IF(V165=\"n/a\",V141,IFERROR(IF((OFFSET($C141,0,$A141))<0,\nMIN(0,V141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141)))),\nMAX(0,V141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W142,-($A142+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C145=\"n/a\",\"n/a\",IF(AND(C145<1,D119=0),0,\nIF(D119=0,C145-1,\nIF(C145<1,D120,\n(((C145-1)*(C121-(C121/(C145))))+(D119*D120))/(D121)))))","v":0},0,0,0,0,{"$f":"IF(H145=\"n/a\",\"n/a\",IF(AND(H145<1,I119=0),0,\nIF(I119=0,H145-1,\nIF(H145<1,I120,\n(((H145-1)*(H121-(H121/(H145))))+(I119*I120))/(I121)))))","v":0},{"$f":"IF(I145=\"n/a\",\"n/a\",IF(AND(I145<1,J119=0),0,\nIF(J119=0,I145-1,\nIF(I145<1,J120,\n(((I145-1)*(I121-(I121/(I145))))+(J119*J120))/(J121)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C146,(-$A122-ROWS(C118:C145)),0)","v":"n/a"},{"$f":"IF(C146=\"n/a\",\"n/a\",MAX(0,C146-1))","v":"n/a"},{"$f":"IF(D146=\"n/a\",\"n/a\",MAX(0,D146-1))","v":"n/a"},{"$f":"IF(E146=\"n/a\",\"n/a\",MAX(0,E146-1))","v":"n/a"},{"$f":"IF(F146=\"n/a\",\"n/a\",MAX(0,F146-1))","v":"n/a"},{"$f":"IF(G146=\"n/a\",\"n/a\",MAX(0,G146-1))","v":"n/a"},{"$f":"IF(H146=\"n/a\",\"n/a\",MAX(0,H146-1))","v":"n/a"},{"$f":"IF(I146=\"n/a\",\"n/a\",MAX(0,I146-1))","v":"n/a"},{"$f":"IF(J146=\"n/a\",\"n/a\",MAX(0,J146-1))","v":"n/a"},{"$f":"IF(K146=\"n/a\",\"n/a\",MAX(0,K146-1))","v":"n/a"},{"$f":"IF(L146=\"n/a\",\"n/a\",MAX(0,L146-1))","v":"n/a"},{"$f":"IF(M146=\"n/a\",\"n/a\",MAX(0,M146-1))","v":"n/a"},{"$f":"IF(N146=\"n/a\",\"n/a\",MAX(0,N146-1))","v":"n/a"},{"$f":"IF(O146=\"n/a\",\"n/a\",MAX(0,O146-1))","v":"n/a"},{"$f":"IF(P146=\"n/a\",\"n/a\",MAX(0,P146-1))","v":"n/a"},{"$f":"IF(Q146=\"n/a\",\"n/a\",MAX(0,Q146-1))","v":"n/a"},{"$f":"IF(R146=\"n/a\",\"n/a\",MAX(0,R146-1))","v":"n/a"},{"$f":"IF(S146=\"n/a\",\"n/a\",MAX(0,S146-1))","v":"n/a"},{"$f":"IF(T146=\"n/a\",\"n/a\",MAX(0,T146-1))","v":"n/a"},{"$f":"IF(U146=\"n/a\",\"n/a\",MAX(0,U146-1))","v":"n/a"},{"$f":"IF(V146=\"n/a\",\"n/a\",MAX(0,V146-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A123)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D147,(-$A123-ROWS(D119:D146)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511,21.773020440897511,20.773020440897511,19.773020440897511,18.773020440897511,17.773020440897511,16.773020440897511,15.773020440897511,14.773020440897511,13.773020440897511]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E148,(-$A124-ROWS(E120:E147)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511,21.773020440897511,20.773020440897511,19.773020440897511,18.773020440897511,17.773020440897511,16.773020440897511,15.773020440897511,14.773020440897511]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F149,(-$A125-ROWS(F121:F148)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511,21.773020440897511,20.773020440897511,19.773020440897511,18.773020440897511,17.773020440897511,16.773020440897511,15.773020440897511]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G150,(-$A126-ROWS(G122:G149)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511,21.773020440897511,20.773020440897511,19.773020440897511,18.773020440897511,17.773020440897511,16.773020440897511]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H151,(-$A127-ROWS(H123:H150)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511,21.773020440897511,20.773020440897511,19.773020440897511,18.773020440897511,17.773020440897511]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I152,(-$A128-ROWS(I124:I151)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511,21.773020440897511,20.773020440897511,19.773020440897511,18.773020440897511]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J153,(-$A129-ROWS(J125:J152)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511,21.773020440897511,20.773020440897511,19.773020440897511]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K154,(-$A130-ROWS(K126:K153)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511,21.773020440897511,20.773020440897511]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L155,(-$A131-ROWS(L127:L154)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511,21.773020440897511]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M156,(-$A132-ROWS(M128:M155)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N157,(-$A133-ROWS(N129:N156)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O158,(-$A134-ROWS(O130:O157)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P159,(-$A135-ROWS(P131:P158)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q160,(-$A136-ROWS(Q132:Q159)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R161,(-$A137-ROWS(R133:R160)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S162,(-$A138-ROWS(S134:S161)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T163,(-$A139-ROWS(T135:T162)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U164,(-$A140-ROWS(U136:U163)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V165,(-$A141-ROWS(V137:V164)),0)","v":0},{"$f":"IF(V165=\"n/a\",\"n/a\",MAX(0,V165-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W166,(-$A142-ROWS(W138:W165)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C118<>\"n/a\",C118<>\"n/a\"),IF(SUM(C121:C143)=0,0,IF((SUMPRODUCT(C121:C143,C145:C167)/SUM(C121:C143))<0,1,(SUMPRODUCT(C121:C143,C145:C167)/SUM(C121:C143)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C118<>\"n/a\",D118<>\"n/a\"),IF(SUM(D121:D143)=0,0,IF((SUMPRODUCT(D121:D143,D145:D167)/SUM(D121:D143))<0,1,(SUMPRODUCT(D121:D143,D145:D167)/SUM(D121:D143)))),\"n/a\"))","v":0.73849987998048738},{"$f":"(IF(OR($C118<>\"n/a\",E118<>\"n/a\"),IF(SUM(E121:E143)=0,0,IF((SUMPRODUCT(E121:E143,E145:E167)/SUM(E121:E143))<0,1,(SUMPRODUCT(E121:E143,E145:E167)/SUM(E121:E143)))),\"n/a\"))","v":4.1447671740934586},{"$f":"(IF(OR($C118<>\"n/a\",F118<>\"n/a\"),IF(SUM(F121:F143)=0,0,IF((SUMPRODUCT(F121:F143,F145:F167)/SUM(F121:F143))<0,1,(SUMPRODUCT(F121:F143,F145:F167)/SUM(F121:F143)))),\"n/a\"))","v":3.9097664355305084},{"$f":"(IF(OR($C118<>\"n/a\",G118<>\"n/a\"),IF(SUM(G121:G143)=0,0,IF((SUMPRODUCT(G121:G143,G145:G167)/SUM(G121:G143))<0,1,(SUMPRODUCT(G121:G143,G145:G167)/SUM(G121:G143)))),\"n/a\"))","v":3.6807731241663406},{"$f":"(IF(OR($C118<>\"n/a\",H118<>\"n/a\"),IF(SUM(H121:H143)=0,0,IF((SUMPRODUCT(H121:H143,H145:H167)/SUM(H121:H143))<0,1,(SUMPRODUCT(H121:H143,H145:H167)/SUM(H121:H143)))),\"n/a\"))","v":3.4578582821119999},{"$f":"(IF(OR($C118<>\"n/a\",I118<>\"n/a\"),IF(SUM(I121:I143)=0,0,IF((SUMPRODUCT(I121:I143,I145:I167)/SUM(I121:I143))<0,1,(SUMPRODUCT(I121:I143,I145:I167)/SUM(I121:I143)))),\"n/a\"))","v":3.2410940760764224},{"$f":"(IF(OR($C118<>\"n/a\",J118<>\"n/a\"),IF(SUM(J121:J143)=0,0,IF((SUMPRODUCT(J121:J143,J145:J167)/SUM(J121:J143))<0,1,(SUMPRODUCT(J121:J143,J145:J167)/SUM(J121:J143)))),\"n/a\"))","v":3.0305538197078676},{"$f":"(IF(OR($C118<>\"n/a\",K118<>\"n/a\"),IF(SUM(K121:K143)=0,0,IF((SUMPRODUCT(K121:K143,K145:K167)/SUM(K121:K143))<0,1,(SUMPRODUCT(K121:K143,K145:K167)/SUM(K121:K143)))),\"n/a\"))","v":2.8263119964700643},{"$f":"(IF(OR($C118<>\"n/a\",L118<>\"n/a\"),IF(SUM(L121:L143)=0,0,IF((SUMPRODUCT(L121:L143,L145:L167)/SUM(L121:L143))<0,1,(SUMPRODUCT(L121:L143,L145:L167)/SUM(L121:L143)))),\"n/a\"))","v":2.6284442830680863},{"$f":"(IF(OR($C118<>\"n/a\",M118<>\"n/a\"),IF(SUM(M121:M143)=0,0,IF((SUMPRODUCT(M121:M143,M145:M167)/SUM(M121:M143))<0,1,(SUMPRODUCT(M121:M143,M145:M167)/SUM(M121:M143)))),\"n/a\"))","v":2.4370275734394236},{"$f":"(IF(OR($C118<>\"n/a\",N118<>\"n/a\"),IF(SUM(N121:N143)=0,0,IF((SUMPRODUCT(N121:N143,N145:N167)/SUM(N121:N143))<0,1,(SUMPRODUCT(N121:N143,N145:N167)/SUM(N121:N143)))),\"n/a\"))","v":2.2521400033262164},{"$f":"(IF(OR($C118<>\"n/a\",O118<>\"n/a\"),IF(SUM(O121:O143)=0,0,IF((SUMPRODUCT(O121:O143,O145:O167)/SUM(O121:O143))<0,1,(SUMPRODUCT(O121:O143,O145:O167)/SUM(O121:O143)))),\"n/a\"))","v":2.073860975445156},{"$f":"(IF(OR($C118<>\"n/a\",P118<>\"n/a\"),IF(SUM(P121:P143)=0,0,IF((SUMPRODUCT(P121:P143,P145:P167)/SUM(P121:P143))<0,1,(SUMPRODUCT(P121:P143,P145:P167)/SUM(P121:P143)))),\"n/a\"))","v":1.9022711852720682},{"$f":"(IF(OR($C118<>\"n/a\",Q118<>\"n/a\"),IF(SUM(Q121:Q143)=0,0,IF((SUMPRODUCT(Q121:Q143,Q145:Q167)/SUM(Q121:Q143))<0,1,(SUMPRODUCT(Q121:Q143,Q145:Q167)/SUM(Q121:Q143)))),\"n/a\"))","v":1.7374526474587713},{"$f":"(IF(OR($C118<>\"n/a\",R118<>\"n/a\"),IF(SUM(R121:R143)=0,0,IF((SUMPRODUCT(R121:R143,R145:R167)/SUM(R121:R143))<0,1,(SUMPRODUCT(R121:R143,R145:R167)/SUM(R121:R143)))),\"n/a\"))","v":1.5794887229003762},{"$f":"(IF(OR($C118<>\"n/a\",S118<>\"n/a\"),IF(SUM(S121:S143)=0,0,IF((SUMPRODUCT(S121:S143,S145:S167)/SUM(S121:S143))<0,1,(SUMPRODUCT(S121:S143,S145:S167)/SUM(S121:S143)))),\"n/a\"))","v":1.4284641464717729},{"$f":"(IF(OR($C118<>\"n/a\",T118<>\"n/a\"),IF(SUM(T121:T143)=0,0,IF((SUMPRODUCT(T121:T143,T145:T167)/SUM(T121:T143))<0,1,(SUMPRODUCT(T121:T143,T145:T167)/SUM(T121:T143)))),\"n/a\"))","v":1.2844650554527062},{"$f":"(IF(OR($C118<>\"n/a\",U118<>\"n/a\"),IF(SUM(U121:U143)=0,0,IF((SUMPRODUCT(U121:U143,U145:U167)/SUM(U121:U143))<0,1,(SUMPRODUCT(U121:U143,U145:U167)/SUM(U121:U143)))),\"n/a\"))","v":1.1475790186614521},{"$f":"(IF(OR($C118<>\"n/a\",V118<>\"n/a\"),IF(SUM(V121:V143)=0,0,IF((SUMPRODUCT(V121:V143,V145:V167)/SUM(V121:V143))<0,1,(SUMPRODUCT(V121:V143,V145:V167)/SUM(V121:V143)))),\"n/a\"))","v":1.0178950663177939},{"$f":"(IF(OR($C118<>\"n/a\",W118<>\"n/a\"),IF(SUM(W121:W143)=0,0,IF((SUMPRODUCT(W121:W143,W145:W167)/SUM(W121:W143))<0,1,(SUMPRODUCT(W121:W143,W145:W167)/SUM(W121:W143)))),\"n/a\"))","v":0.89550372065669348}]
[]
["Asset Class 4",{"$f":"VLOOKUP($A170,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Rural Zone Substations"}]
[{"$f":"VALUE(REPLACE(A170,1,12,\"\"))","v":4},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A171,0)","v":2.6934725571105349},{"$f":"OFFSET('RFM input'!H$60,$A171,0)-OFFSET('RFM input'!H$114,$A171,0)","v":1.1502274638596193},{"$f":"OFFSET('RFM input'!I$60,$A171,0)-OFFSET('RFM input'!I$114,$A171,0)","v":2.1718975226190551},{"$f":"OFFSET('RFM input'!J$60,$A171,0)-OFFSET('RFM input'!J$114,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A171,0)-OFFSET('RFM input'!K$114,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A171,0)-OFFSET('RFM input'!L$114,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A171,0)-OFFSET('RFM input'!M$114,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A171,0)-OFFSET('RFM input'!N$114,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A171,0)-OFFSET('RFM input'!O$114,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A171,0)-OFFSET('RFM input'!P$114,$A171,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A171,0)-OFFSET('RFM input'!Q$114,$A171,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A171,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":32.770000000000003},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":32.770000000000003},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":32.770000000000003},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":32.770000000000003},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":32.770000000000003},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":32.770000000000003},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":32.770000000000003},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":32.770000000000003},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":32.770000000000003},{"$f":"OFFSET('RFM input'!$U$6,$A171,0)","v":32.770000000000003}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A171,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A171,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A171,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A171,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A171,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A171,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A171,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A171,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A171,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A171,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A171,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A171,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A171,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A171,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A171,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A171,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A171,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A171,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A171,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A171,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D199=\"n/a\",0,IF(AND(D173=0,C175=0),0,\nIF(AND(D173<>0,C175=0),D173,\nIF(AND(D174<>0,C175<>0),(C175-(C175/C199))+D173,\nIF(C199<1,0,(C175-(C175/C199)))))))","v":0},{"$f":"IF(E199=\"n/a\",0,IF(AND(E173=0,D175=0),0,\nIF(AND(E173<>0,D175=0),E173,\nIF(AND(E174<>0,D175<>0),(D175-(D175/D199))+E173,\nIF(D199<1,0,(D175-(D175/D199)))))))","v":0},{"$f":"IF(F199=\"n/a\",0,IF(AND(F173=0,E175=0),0,\nIF(AND(F173<>0,E175=0),F173,\nIF(AND(F174<>0,E175<>0),(E175-(E175/E199))+F173,\nIF(E199<1,0,(E175-(E175/E199)))))))","v":0},{"$f":"IF(G199=\"n/a\",0,IF(AND(G173=0,F175=0),0,\nIF(AND(G173<>0,F175=0),G173,\nIF(AND(G174<>0,F175<>0),(F175-(F175/F199))+G173,\nIF(F199<1,0,(F175-(F175/F199)))))))","v":0},{"$f":"IF(H199=\"n/a\",0,IF(AND(H173=0,G175=0),0,\nIF(AND(H173<>0,G175=0),H173,\nIF(AND(H174<>0,G175<>0),(G175-(G175/G199))+H173,\nIF(G199<1,0,(G175-(G175/G199)))))))","v":0},{"$f":"IF(I199=\"n/a\",0,IF(AND(I173=0,H175=0),0,\nIF(AND(I173<>0,H175=0),I173,\nIF(AND(I174<>0,H175<>0),(H175-(H175/H199))+I173,\nIF(H199<1,0,(H175-(H175/H199)))))))","v":0},{"$f":"IF(J199=\"n/a\",0,IF(AND(J173=0,I175=0),0,\nIF(AND(J173<>0,I175=0),J173,\nIF(AND(J174<>0,I175<>0),(I175-(I175/I199))+J173,\nIF(I199<1,0,(I175-(I175/I199)))))))","v":0},{"$f":"IF(K199=\"n/a\",0,IF(AND(K173=0,J175=0),0,\nIF(AND(K173<>0,J175=0),K173,\nIF(AND(K174<>0,J175<>0),(J175-(J175/J199))+K173,\nIF(J199<1,0,(J175-(J175/J199)))))))","v":0},{"$f":"IF(L199=\"n/a\",0,IF(AND(L173=0,K175=0),0,\nIF(AND(L173<>0,K175=0),L173,\nIF(AND(L174<>0,K175<>0),(K175-(K175/K199))+L173,\nIF(K199<1,0,(K175-(K175/K199)))))))","v":0},{"$f":"IF(M199=\"n/a\",0,IF(AND(M173=0,L175=0),0,\nIF(AND(M173<>0,L175=0),M173,\nIF(AND(M174<>0,L175<>0),(L175-(L175/L199))+M173,\nIF(L199<1,0,(L175-(L175/L199)))))))","v":0},{"$f":"IF(N199=\"n/a\",0,IF(AND(N173=0,M175=0),0,\nIF(AND(N173<>0,M175=0),N173,\nIF(AND(N174<>0,M175<>0),(M175-(M175/M199))+N173,\nIF(M199<1,0,(M175-(M175/M199)))))))","v":0},{"$f":"IF(O199=\"n/a\",0,IF(AND(O173=0,N175=0),0,\nIF(AND(O173<>0,N175=0),O173,\nIF(AND(O174<>0,N175<>0),(N175-(N175/N199))+O173,\nIF(N199<1,0,(N175-(N175/N199)))))))","v":0},{"$f":"IF(P199=\"n/a\",0,IF(AND(P173=0,O175=0),0,\nIF(AND(P173<>0,O175=0),P173,\nIF(AND(P174<>0,O175<>0),(O175-(O175/O199))+P173,\nIF(O199<1,0,(O175-(O175/O199)))))))","v":0},{"$f":"IF(Q199=\"n/a\",0,IF(AND(Q173=0,P175=0),0,\nIF(AND(Q173<>0,P175=0),Q173,\nIF(AND(Q174<>0,P175<>0),(P175-(P175/P199))+Q173,\nIF(P199<1,0,(P175-(P175/P199)))))))","v":0},{"$f":"IF(R199=\"n/a\",0,IF(AND(R173=0,Q175=0),0,\nIF(AND(R173<>0,Q175=0),R173,\nIF(AND(R174<>0,Q175<>0),(Q175-(Q175/Q199))+R173,\nIF(Q199<1,0,(Q175-(Q175/Q199)))))))","v":0},{"$f":"IF(S199=\"n/a\",0,IF(AND(S173=0,R175=0),0,\nIF(AND(S173<>0,R175=0),S173,\nIF(AND(S174<>0,R175<>0),(R175-(R175/R199))+S173,\nIF(R199<1,0,(R175-(R175/R199)))))))","v":0},{"$f":"IF(T199=\"n/a\",0,IF(AND(T173=0,S175=0),0,\nIF(AND(T173<>0,S175=0),T173,\nIF(AND(T174<>0,S175<>0),(S175-(S175/S199))+T173,\nIF(S199<1,0,(S175-(S175/S199)))))))","v":0},{"$f":"IF(U199=\"n/a\",0,IF(AND(U173=0,T175=0),0,\nIF(AND(U173<>0,T175=0),U173,\nIF(AND(U174<>0,T175<>0),(T175-(T175/T199))+U173,\nIF(T199<1,0,(T175-(T175/T199)))))))","v":0},{"$f":"IF(V199=\"n/a\",0,IF(AND(V173=0,U175=0),0,\nIF(AND(V173<>0,U175=0),V173,\nIF(AND(V174<>0,U175<>0),(U175-(U175/U199))+V173,\nIF(U199<1,0,(U175-(U175/U199)))))))","v":0},{"$f":"IF(W199=\"n/a\",0,IF(AND(W173=0,V175=0),0,\nIF(AND(W173<>0,V175=0),W173,\nIF(AND(W174<>0,V175<>0),(V175-(V175/V199))+W173,\nIF(V199<1,0,(V175-(V175/V199)))))))","v":0}]
[{"$f":"A175+1","v":0},"Depreciated starting RAB",{"$f":"C171","v":2.6934725571105349},{"$f":"IF(C200=\"n/a\",C176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,C176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,C176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349},{"$f":"IF(D200=\"n/a\",D176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,D176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,D176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349},{"$f":"IF(E200=\"n/a\",E176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,E176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,E176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349},{"$f":"IF(F200=\"n/a\",F176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,F176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,F176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349},{"$f":"IF(G200=\"n/a\",G176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,G176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,G176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349},{"$f":"IF(H200=\"n/a\",H176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,H176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,H176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349},{"$f":"IF(I200=\"n/a\",I176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,I176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,I176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349},{"$f":"IF(J200=\"n/a\",J176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,J176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,J176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349},{"$f":"IF(K200=\"n/a\",K176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,K176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,K176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349},{"$f":"IF(L200=\"n/a\",L176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,L176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,L176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349},{"$f":"IF(M200=\"n/a\",M176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,M176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,M176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349},{"$f":"IF(N200=\"n/a\",N176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,N176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,N176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349},{"$f":"IF(O200=\"n/a\",O176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,O176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,O176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349},{"$f":"IF(P200=\"n/a\",P176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,P176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,P176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349},{"$f":"IF(Q200=\"n/a\",Q176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,Q176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,Q176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349},{"$f":"IF(R200=\"n/a\",R176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,R176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,R176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349},{"$f":"IF(S200=\"n/a\",S176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,S176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,S176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349},{"$f":"IF(T200=\"n/a\",T176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,T176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,T176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349},{"$f":"IF(U200=\"n/a\",U176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,U176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,U176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349},{"$f":"IF(V200=\"n/a\",V176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,V176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,V176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.6934725571105349}]
[{"$f":"A176+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A177)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D177,-($A177+5),0)","v":1.1502274638596193},{"$f":"IF(D201=\"n/a\",D177,IFERROR(IF((OFFSET($C177,0,$A177))<0,\nMIN(0,D177-(OFFSET($C177,0,$A177)/(OFFSET($C172,-$A176,$A177)))),\nMAX(0,D177-(OFFSET($C177,0,$A177)/(OFFSET($C172,-$A176,$A177))))),0))","v":1.1151274497046111},1.0800274355496029,1.0449274213945947,1.0098274072395865,0.97472739308457834,0.93962737892957016,0.90452736477456197,0.86942735061955378,0.8343273364645456,0.79922732230953741,0.76412730815452923,0.72902729399952104,0.69392727984451286,0.65882726568950467,0.62372725153449649,0.5886272373794883,0.55352722322448011,0.51842720906947193,0.48332719491446374]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E178,-($A178+5),0)","v":2.1718975226190551},{"$f":"IF(E202=\"n/a\",E178,IFERROR(IF((OFFSET($C178,0,$A178))<0,\nMIN(0,E178-(OFFSET($C178,0,$A178)/(OFFSET($C173,-$A177,$A178)))),\nMAX(0,E178-(OFFSET($C178,0,$A178)/(OFFSET($C173,-$A177,$A178))))),0))","v":2.1056205155205183},2.0393435084219815,1.9730665013234445,1.9067894942249075,1.8405124871263705,1.7742354800278335,1.7079584729292965,1.6416814658307595,1.5754044587322225,1.5091274516336854,1.4428504445351484,1.3765734374366114,1.3102964303380744,1.2440194232395374,1.1777424161410004,1.1114654090424634,1.0451884019439264,0.97891139484538947]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F179,-($A179+5),0)","v":0},{"$f":"IF(F203=\"n/a\",F179,IFERROR(IF((OFFSET($C179,0,$A179))<0,\nMIN(0,F179-(OFFSET($C179,0,$A179)/(OFFSET($C174,-$A178,$A179)))),\nMAX(0,F179-(OFFSET($C179,0,$A179)/(OFFSET($C174,-$A178,$A179))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G180,-($A180+5),0)","v":0},{"$f":"IF(G204=\"n/a\",G180,IFERROR(IF((OFFSET($C180,0,$A180))<0,\nMIN(0,G180-(OFFSET($C180,0,$A180)/(OFFSET($C175,-$A179,$A180)))),\nMAX(0,G180-(OFFSET($C180,0,$A180)/(OFFSET($C175,-$A179,$A180))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H181,-($A181+5),0)","v":0},{"$f":"IF(H205=\"n/a\",H181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I182,-($A182+5),0)","v":0},{"$f":"IF(I206=\"n/a\",I182,IFERROR(IF((OFFSET($C182,0,$A182))<0,\nMIN(0,I182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182)))),\nMAX(0,I182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J183,-($A183+5),0)","v":0},{"$f":"IF(J207=\"n/a\",J183,IFERROR(IF((OFFSET($C183,0,$A183))<0,\nMIN(0,J183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183)))),\nMAX(0,J183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K184,-($A184+5),0)","v":0},{"$f":"IF(K208=\"n/a\",K184,IFERROR(IF((OFFSET($C184,0,$A184))<0,\nMIN(0,K184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184)))),\nMAX(0,K184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L185,-($A185+5),0)","v":0},{"$f":"IF(L209=\"n/a\",L185,IFERROR(IF((OFFSET($C185,0,$A185))<0,\nMIN(0,L185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185)))),\nMAX(0,L185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M186,-($A186+5),0)","v":0},{"$f":"IF(M210=\"n/a\",M186,IFERROR(IF((OFFSET($C186,0,$A186))<0,\nMIN(0,M186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186)))),\nMAX(0,M186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N187,-($A187+5),0)","v":0},{"$f":"IF(N211=\"n/a\",N187,IFERROR(IF((OFFSET($C187,0,$A187))<0,\nMIN(0,N187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187)))),\nMAX(0,N187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O188,-($A188+5),0)","v":0},{"$f":"IF(O212=\"n/a\",O188,IFERROR(IF((OFFSET($C188,0,$A188))<0,\nMIN(0,O188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188)))),\nMAX(0,O188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P189,-($A189+5),0)","v":0},{"$f":"IF(P213=\"n/a\",P189,IFERROR(IF((OFFSET($C189,0,$A189))<0,\nMIN(0,P189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189)))),\nMAX(0,P189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q190,-($A190+5),0)","v":0},{"$f":"IF(Q214=\"n/a\",Q190,IFERROR(IF((OFFSET($C190,0,$A190))<0,\nMIN(0,Q190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190)))),\nMAX(0,Q190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R191,-($A191+5),0)","v":0},{"$f":"IF(R215=\"n/a\",R191,IFERROR(IF((OFFSET($C191,0,$A191))<0,\nMIN(0,R191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191)))),\nMAX(0,R191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S192,-($A192+5),0)","v":0},{"$f":"IF(S216=\"n/a\",S192,IFERROR(IF((OFFSET($C192,0,$A192))<0,\nMIN(0,S192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192)))),\nMAX(0,S192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T193,-($A193+5),0)","v":0},{"$f":"IF(T217=\"n/a\",T193,IFERROR(IF((OFFSET($C193,0,$A193))<0,\nMIN(0,T193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193)))),\nMAX(0,T193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U194,-($A194+5),0)","v":0},{"$f":"IF(U218=\"n/a\",U194,IFERROR(IF((OFFSET($C194,0,$A194))<0,\nMIN(0,U194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194)))),\nMAX(0,U194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V195,-($A195+5),0)","v":0},{"$f":"IF(V219=\"n/a\",V195,IFERROR(IF((OFFSET($C195,0,$A195))<0,\nMIN(0,V195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195)))),\nMAX(0,V195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W196,-($A196+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C199=\"n/a\",\"n/a\",IF(AND(C199<1,D173=0),0,\nIF(D173=0,C199-1,\nIF(C199<1,D174,\n(((C199-1)*(C175-(C175/(C199))))+(D173*D174))/(D175)))))","v":0},0,0,0,0,{"$f":"IF(H199=\"n/a\",\"n/a\",IF(AND(H199<1,I173=0),0,\nIF(I173=0,H199-1,\nIF(H199<1,I174,\n(((H199-1)*(H175-(H175/(H199))))+(I173*I174))/(I175)))))","v":0},{"$f":"IF(I199=\"n/a\",\"n/a\",IF(AND(I199<1,J173=0),0,\nIF(J173=0,I199-1,\nIF(I199<1,J174,\n(((I199-1)*(I175-(I175/(I199))))+(J173*J174))/(J175)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C200,(-$A176-ROWS(C172:C199)),0)","v":"n/a"},{"$f":"IF(C200=\"n/a\",\"n/a\",MAX(0,C200-1))","v":"n/a"},{"$f":"IF(D200=\"n/a\",\"n/a\",MAX(0,D200-1))","v":"n/a"},{"$f":"IF(E200=\"n/a\",\"n/a\",MAX(0,E200-1))","v":"n/a"},{"$f":"IF(F200=\"n/a\",\"n/a\",MAX(0,F200-1))","v":"n/a"},{"$f":"IF(G200=\"n/a\",\"n/a\",MAX(0,G200-1))","v":"n/a"},{"$f":"IF(H200=\"n/a\",\"n/a\",MAX(0,H200-1))","v":"n/a"},{"$f":"IF(I200=\"n/a\",\"n/a\",MAX(0,I200-1))","v":"n/a"},{"$f":"IF(J200=\"n/a\",\"n/a\",MAX(0,J200-1))","v":"n/a"},{"$f":"IF(K200=\"n/a\",\"n/a\",MAX(0,K200-1))","v":"n/a"},{"$f":"IF(L200=\"n/a\",\"n/a\",MAX(0,L200-1))","v":"n/a"},{"$f":"IF(M200=\"n/a\",\"n/a\",MAX(0,M200-1))","v":"n/a"},{"$f":"IF(N200=\"n/a\",\"n/a\",MAX(0,N200-1))","v":"n/a"},{"$f":"IF(O200=\"n/a\",\"n/a\",MAX(0,O200-1))","v":"n/a"},{"$f":"IF(P200=\"n/a\",\"n/a\",MAX(0,P200-1))","v":"n/a"},{"$f":"IF(Q200=\"n/a\",\"n/a\",MAX(0,Q200-1))","v":"n/a"},{"$f":"IF(R200=\"n/a\",\"n/a\",MAX(0,R200-1))","v":"n/a"},{"$f":"IF(S200=\"n/a\",\"n/a\",MAX(0,S200-1))","v":"n/a"},{"$f":"IF(T200=\"n/a\",\"n/a\",MAX(0,T200-1))","v":"n/a"},{"$f":"IF(U200=\"n/a\",\"n/a\",MAX(0,U200-1))","v":"n/a"},{"$f":"IF(V200=\"n/a\",\"n/a\",MAX(0,V200-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A177)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D201,(-$A177-ROWS(D173:D200)),0)","v":32.770000000000003},31.770000000000003,30.770000000000003,29.770000000000003,28.770000000000003,27.770000000000003,26.770000000000003,25.770000000000003,24.770000000000003,23.770000000000003,22.770000000000003,21.770000000000003,20.770000000000003,19.770000000000003,18.770000000000003,17.770000000000003,16.770000000000003,15.770000000000003,14.770000000000003,13.770000000000003]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E202,(-$A178-ROWS(E174:E201)),0)","v":32.770000000000003},31.770000000000003,30.770000000000003,29.770000000000003,28.770000000000003,27.770000000000003,26.770000000000003,25.770000000000003,24.770000000000003,23.770000000000003,22.770000000000003,21.770000000000003,20.770000000000003,19.770000000000003,18.770000000000003,17.770000000000003,16.770000000000003,15.770000000000003,14.770000000000003]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F203,(-$A179-ROWS(F175:F202)),0)","v":32.770000000000003},31.770000000000003,30.770000000000003,29.770000000000003,28.770000000000003,27.770000000000003,26.770000000000003,25.770000000000003,24.770000000000003,23.770000000000003,22.770000000000003,21.770000000000003,20.770000000000003,19.770000000000003,18.770000000000003,17.770000000000003,16.770000000000003,15.770000000000003]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G204,(-$A180-ROWS(G176:G203)),0)","v":32.770000000000003},31.770000000000003,30.770000000000003,29.770000000000003,28.770000000000003,27.770000000000003,26.770000000000003,25.770000000000003,24.770000000000003,23.770000000000003,22.770000000000003,21.770000000000003,20.770000000000003,19.770000000000003,18.770000000000003,17.770000000000003,16.770000000000003]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H205,(-$A181-ROWS(H177:H204)),0)","v":32.770000000000003},31.770000000000003,30.770000000000003,29.770000000000003,28.770000000000003,27.770000000000003,26.770000000000003,25.770000000000003,24.770000000000003,23.770000000000003,22.770000000000003,21.770000000000003,20.770000000000003,19.770000000000003,18.770000000000003,17.770000000000003]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I206,(-$A182-ROWS(I178:I205)),0)","v":32.770000000000003},31.770000000000003,30.770000000000003,29.770000000000003,28.770000000000003,27.770000000000003,26.770000000000003,25.770000000000003,24.770000000000003,23.770000000000003,22.770000000000003,21.770000000000003,20.770000000000003,19.770000000000003,18.770000000000003]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J207,(-$A183-ROWS(J179:J206)),0)","v":32.770000000000003},31.770000000000003,30.770000000000003,29.770000000000003,28.770000000000003,27.770000000000003,26.770000000000003,25.770000000000003,24.770000000000003,23.770000000000003,22.770000000000003,21.770000000000003,20.770000000000003,19.770000000000003]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K208,(-$A184-ROWS(K180:K207)),0)","v":32.770000000000003},31.770000000000003,30.770000000000003,29.770000000000003,28.770000000000003,27.770000000000003,26.770000000000003,25.770000000000003,24.770000000000003,23.770000000000003,22.770000000000003,21.770000000000003,20.770000000000003]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L209,(-$A185-ROWS(L181:L208)),0)","v":32.770000000000003},31.770000000000003,30.770000000000003,29.770000000000003,28.770000000000003,27.770000000000003,26.770000000000003,25.770000000000003,24.770000000000003,23.770000000000003,22.770000000000003,21.770000000000003]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M210,(-$A186-ROWS(M182:M209)),0)","v":32.770000000000003},31.770000000000003,30.770000000000003,29.770000000000003,28.770000000000003,27.770000000000003,26.770000000000003,25.770000000000003,24.770000000000003,23.770000000000003,22.770000000000003]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N211,(-$A187-ROWS(N183:N210)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O212,(-$A188-ROWS(O184:O211)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P213,(-$A189-ROWS(P185:P212)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q214,(-$A190-ROWS(Q186:Q213)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R215,(-$A191-ROWS(R187:R214)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S216,(-$A192-ROWS(S188:S215)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T217,(-$A193-ROWS(T189:T216)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U218,(-$A194-ROWS(U190:U217)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V219,(-$A195-ROWS(V191:V218)),0)","v":0},{"$f":"IF(V219=\"n/a\",\"n/a\",MAX(0,V219-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W220,(-$A196-ROWS(W192:W219)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C172<>\"n/a\",C172<>\"n/a\"),IF(SUM(C175:C197)=0,0,IF((SUMPRODUCT(C175:C197,C199:C221)/SUM(C175:C197))<0,1,(SUMPRODUCT(C175:C197,C199:C221)/SUM(C175:C197)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C172<>\"n/a\",D172<>\"n/a\"),IF(SUM(D175:D197)=0,0,IF((SUMPRODUCT(D175:D197,D199:D221)/SUM(D175:D197))<0,1,(SUMPRODUCT(D175:D197,D199:D221)/SUM(D175:D197)))),\"n/a\"))","v":9.8064244829298577},{"$f":"(IF(OR($C172<>\"n/a\",E172<>\"n/a\"),IF(SUM(E175:E197)=0,0,IF((SUMPRODUCT(E175:E197,E199:E221)/SUM(E175:E197))<0,1,(SUMPRODUCT(E175:E197,E199:E221)/SUM(E175:E197)))),\"n/a\"))","v":17.824717821332694},{"$f":"(IF(OR($C172<>\"n/a\",F172<>\"n/a\"),IF(SUM(F175:F197)=0,0,IF((SUMPRODUCT(F175:F197,F199:F221)/SUM(F175:F197))<0,1,(SUMPRODUCT(F175:F197,F199:F221)/SUM(F175:F197)))),\"n/a\"))","v":17.031120187215489},{"$f":"(IF(OR($C172<>\"n/a\",G172<>\"n/a\"),IF(SUM(G175:G197)=0,0,IF((SUMPRODUCT(G175:G197,G199:G221)/SUM(G175:G197))<0,1,(SUMPRODUCT(G175:G197,G199:G221)/SUM(G175:G197)))),\"n/a\"))","v":16.244765677366516},{"$f":"(IF(OR($C172<>\"n/a\",H172<>\"n/a\"),IF(SUM(H175:H197)=0,0,IF((SUMPRODUCT(H175:H197,H199:H221)/SUM(H175:H197))<0,1,(SUMPRODUCT(H175:H197,H199:H221)/SUM(H175:H197)))),\"n/a\"))","v":15.466042367344663},{"$f":"(IF(OR($C172<>\"n/a\",I172<>\"n/a\"),IF(SUM(I175:I197)=0,0,IF((SUMPRODUCT(I175:I197,I199:I221)/SUM(I175:I197))<0,1,(SUMPRODUCT(I175:I197,I199:I221)/SUM(I175:I197)))),\"n/a\"))","v":14.695366560166168},{"$f":"(IF(OR($C172<>\"n/a\",J172<>\"n/a\"),IF(SUM(J175:J197)=0,0,IF((SUMPRODUCT(J175:J197,J199:J221)/SUM(J175:J197))<0,1,(SUMPRODUCT(J175:J197,J199:J221)/SUM(J175:J197)))),\"n/a\"))","v":13.933185400314628},{"$f":"(IF(OR($C172<>\"n/a\",K172<>\"n/a\"),IF(SUM(K175:K197)=0,0,IF((SUMPRODUCT(K175:K197,K199:K221)/SUM(K175:K197))<0,1,(SUMPRODUCT(K175:K197,K199:K221)/SUM(K175:K197)))),\"n/a\"))","v":13.179979783717815},{"$f":"(IF(OR($C172<>\"n/a\",L172<>\"n/a\"),IF(SUM(L175:L197)=0,0,IF((SUMPRODUCT(L175:L197,L199:L221)/SUM(L175:L197))<0,1,(SUMPRODUCT(L175:L197,L199:L221)/SUM(L175:L197)))),\"n/a\"))","v":12.436267603538617},{"$f":"(IF(OR($C172<>\"n/a\",M172<>\"n/a\"),IF(SUM(M175:M197)=0,0,IF((SUMPRODUCT(M175:M197,M199:M221)/SUM(M175:M197))<0,1,(SUMPRODUCT(M175:M197,M199:M221)/SUM(M175:M197)))),\"n/a\"))","v":11.702607377878889},{"$f":"(IF(OR($C172<>\"n/a\",N172<>\"n/a\"),IF(SUM(N175:N197)=0,0,IF((SUMPRODUCT(N175:N197,N199:N221)/SUM(N175:N197))<0,1,(SUMPRODUCT(N175:N197,N199:N221)/SUM(N175:N197)))),\"n/a\"))","v":10.979602312871911},{"$f":"(IF(OR($C172<>\"n/a\",O172<>\"n/a\"),IF(SUM(O175:O197)=0,0,IF((SUMPRODUCT(O175:O197,O199:O221)/SUM(O175:O197))<0,1,(SUMPRODUCT(O175:O197,O199:O221)/SUM(O175:O197)))),\"n/a\"))","v":10.267904863371173},{"$f":"(IF(OR($C172<>\"n/a\",P172<>\"n/a\"),IF(SUM(P175:P197)=0,0,IF((SUMPRODUCT(P175:P197,P199:P221)/SUM(P175:P197))<0,1,(SUMPRODUCT(P175:P197,P199:P221)/SUM(P175:P197)))),\"n/a\"))","v":9.5682218638127434},{"$f":"(IF(OR($C172<>\"n/a\",Q172<>\"n/a\"),IF(SUM(Q175:Q197)=0,0,IF((SUMPRODUCT(Q175:Q197,Q199:Q221)/SUM(Q175:Q197))<0,1,(SUMPRODUCT(Q175:Q197,Q199:Q221)/SUM(Q175:Q197)))),\"n/a\"))","v":8.8813203141840269},{"$f":"(IF(OR($C172<>\"n/a\",R172<>\"n/a\"),IF(SUM(R175:R197)=0,0,IF((SUMPRODUCT(R175:R197,R199:R221)/SUM(R175:R197))<0,1,(SUMPRODUCT(R175:R197,R199:R221)/SUM(R175:R197)))),\"n/a\"))","v":8.208033920804958},{"$f":"(IF(OR($C172<>\"n/a\",S172<>\"n/a\"),IF(SUM(S175:S197)=0,0,IF((SUMPRODUCT(S175:S197,S199:S221)/SUM(S175:S197))<0,1,(SUMPRODUCT(S175:S197,S199:S221)/SUM(S175:S197)))),\"n/a\"))","v":7.5492705093561154},{"$f":"(IF(OR($C172<>\"n/a\",T172<>\"n/a\"),IF(SUM(T175:T197)=0,0,IF((SUMPRODUCT(T175:T197,T199:T221)/SUM(T175:T197))<0,1,(SUMPRODUCT(T175:T197,T199:T221)/SUM(T175:T197)))),\"n/a\"))","v":6.9060204489435835},{"$f":"(IF(OR($C172<>\"n/a\",U172<>\"n/a\"),IF(SUM(U175:U197)=0,0,IF((SUMPRODUCT(U175:U197,U199:U221)/SUM(U175:U197))<0,1,(SUMPRODUCT(U175:U197,U199:U221)/SUM(U175:U197)))),\"n/a\"))","v":6.279366251816092},{"$f":"(IF(OR($C172<>\"n/a\",V172<>\"n/a\"),IF(SUM(V175:V197)=0,0,IF((SUMPRODUCT(V175:V197,V199:V221)/SUM(V175:V197))<0,1,(SUMPRODUCT(V175:V197,V199:V221)/SUM(V175:V197)))),\"n/a\"))","v":5.6704935447108804},{"$f":"(IF(OR($C172<>\"n/a\",W172<>\"n/a\"),IF(SUM(W175:W197)=0,0,IF((SUMPRODUCT(W175:W197,W199:W221)/SUM(W175:W197))<0,1,(SUMPRODUCT(W175:W197,W199:W221)/SUM(W175:W197)))),\"n/a\"))","v":5.0807036460508579}]
[]
["Asset Class 5",{"$f":"VLOOKUP($A224,'RFM input'!$F$7:$G$56,2,FALSE)","v":"SCADA"}]
[{"$f":"VALUE(REPLACE(A224,1,12,\"\"))","v":5},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A225,0)","v":39.882662150647079},{"$f":"OFFSET('RFM input'!H$60,$A225,0)-OFFSET('RFM input'!H$114,$A225,0)","v":3.4133008527373438},{"$f":"OFFSET('RFM input'!I$60,$A225,0)-OFFSET('RFM input'!I$114,$A225,0)","v":2.1565302782755946},{"$f":"OFFSET('RFM input'!J$60,$A225,0)-OFFSET('RFM input'!J$114,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A225,0)-OFFSET('RFM input'!K$114,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A225,0)-OFFSET('RFM input'!L$114,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A225,0)-OFFSET('RFM input'!M$114,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A225,0)-OFFSET('RFM input'!N$114,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A225,0)-OFFSET('RFM input'!O$114,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A225,0)-OFFSET('RFM input'!P$114,$A225,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A225,0)-OFFSET('RFM input'!Q$114,$A225,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A225,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":32.773020440897511},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":32.773020440897511},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":32.773020440897511},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":32.773020440897511},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":32.773020440897511},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":32.773020440897511},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":32.773020440897511},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":32.773020440897511},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":32.773020440897511},{"$f":"OFFSET('RFM input'!$U$6,$A225,0)","v":32.773020440897511}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A225,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A225,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A225,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A225,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A225,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A225,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A225,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A225,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A225,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A225,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A225,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A225,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A225,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A225,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A225,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A225,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A225,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A225,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A225,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A225,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D253=\"n/a\",0,IF(AND(D227=0,C229=0),0,\nIF(AND(D227<>0,C229=0),D227,\nIF(AND(D228<>0,C229<>0),(C229-(C229/C253))+D227,\nIF(C253<1,0,(C229-(C229/C253)))))))","v":0},{"$f":"IF(E253=\"n/a\",0,IF(AND(E227=0,D229=0),0,\nIF(AND(E227<>0,D229=0),E227,\nIF(AND(E228<>0,D229<>0),(D229-(D229/D253))+E227,\nIF(D253<1,0,(D229-(D229/D253)))))))","v":0},{"$f":"IF(F253=\"n/a\",0,IF(AND(F227=0,E229=0),0,\nIF(AND(F227<>0,E229=0),F227,\nIF(AND(F228<>0,E229<>0),(E229-(E229/E253))+F227,\nIF(E253<1,0,(E229-(E229/E253)))))))","v":0},{"$f":"IF(G253=\"n/a\",0,IF(AND(G227=0,F229=0),0,\nIF(AND(G227<>0,F229=0),G227,\nIF(AND(G228<>0,F229<>0),(F229-(F229/F253))+G227,\nIF(F253<1,0,(F229-(F229/F253)))))))","v":0},{"$f":"IF(H253=\"n/a\",0,IF(AND(H227=0,G229=0),0,\nIF(AND(H227<>0,G229=0),H227,\nIF(AND(H228<>0,G229<>0),(G229-(G229/G253))+H227,\nIF(G253<1,0,(G229-(G229/G253)))))))","v":0},{"$f":"IF(I253=\"n/a\",0,IF(AND(I227=0,H229=0),0,\nIF(AND(I227<>0,H229=0),I227,\nIF(AND(I228<>0,H229<>0),(H229-(H229/H253))+I227,\nIF(H253<1,0,(H229-(H229/H253)))))))","v":0},{"$f":"IF(J253=\"n/a\",0,IF(AND(J227=0,I229=0),0,\nIF(AND(J227<>0,I229=0),J227,\nIF(AND(J228<>0,I229<>0),(I229-(I229/I253))+J227,\nIF(I253<1,0,(I229-(I229/I253)))))))","v":0},{"$f":"IF(K253=\"n/a\",0,IF(AND(K227=0,J229=0),0,\nIF(AND(K227<>0,J229=0),K227,\nIF(AND(K228<>0,J229<>0),(J229-(J229/J253))+K227,\nIF(J253<1,0,(J229-(J229/J253)))))))","v":0},{"$f":"IF(L253=\"n/a\",0,IF(AND(L227=0,K229=0),0,\nIF(AND(L227<>0,K229=0),L227,\nIF(AND(L228<>0,K229<>0),(K229-(K229/K253))+L227,\nIF(K253<1,0,(K229-(K229/K253)))))))","v":0},{"$f":"IF(M253=\"n/a\",0,IF(AND(M227=0,L229=0),0,\nIF(AND(M227<>0,L229=0),M227,\nIF(AND(M228<>0,L229<>0),(L229-(L229/L253))+M227,\nIF(L253<1,0,(L229-(L229/L253)))))))","v":0},{"$f":"IF(N253=\"n/a\",0,IF(AND(N227=0,M229=0),0,\nIF(AND(N227<>0,M229=0),N227,\nIF(AND(N228<>0,M229<>0),(M229-(M229/M253))+N227,\nIF(M253<1,0,(M229-(M229/M253)))))))","v":0},{"$f":"IF(O253=\"n/a\",0,IF(AND(O227=0,N229=0),0,\nIF(AND(O227<>0,N229=0),O227,\nIF(AND(O228<>0,N229<>0),(N229-(N229/N253))+O227,\nIF(N253<1,0,(N229-(N229/N253)))))))","v":0},{"$f":"IF(P253=\"n/a\",0,IF(AND(P227=0,O229=0),0,\nIF(AND(P227<>0,O229=0),P227,\nIF(AND(P228<>0,O229<>0),(O229-(O229/O253))+P227,\nIF(O253<1,0,(O229-(O229/O253)))))))","v":0},{"$f":"IF(Q253=\"n/a\",0,IF(AND(Q227=0,P229=0),0,\nIF(AND(Q227<>0,P229=0),Q227,\nIF(AND(Q228<>0,P229<>0),(P229-(P229/P253))+Q227,\nIF(P253<1,0,(P229-(P229/P253)))))))","v":0},{"$f":"IF(R253=\"n/a\",0,IF(AND(R227=0,Q229=0),0,\nIF(AND(R227<>0,Q229=0),R227,\nIF(AND(R228<>0,Q229<>0),(Q229-(Q229/Q253))+R227,\nIF(Q253<1,0,(Q229-(Q229/Q253)))))))","v":0},{"$f":"IF(S253=\"n/a\",0,IF(AND(S227=0,R229=0),0,\nIF(AND(S227<>0,R229=0),S227,\nIF(AND(S228<>0,R229<>0),(R229-(R229/R253))+S227,\nIF(R253<1,0,(R229-(R229/R253)))))))","v":0},{"$f":"IF(T253=\"n/a\",0,IF(AND(T227=0,S229=0),0,\nIF(AND(T227<>0,S229=0),T227,\nIF(AND(T228<>0,S229<>0),(S229-(S229/S253))+T227,\nIF(S253<1,0,(S229-(S229/S253)))))))","v":0},{"$f":"IF(U253=\"n/a\",0,IF(AND(U227=0,T229=0),0,\nIF(AND(U227<>0,T229=0),U227,\nIF(AND(U228<>0,T229<>0),(T229-(T229/T253))+U227,\nIF(T253<1,0,(T229-(T229/T253)))))))","v":0},{"$f":"IF(V253=\"n/a\",0,IF(AND(V227=0,U229=0),0,\nIF(AND(V227<>0,U229=0),V227,\nIF(AND(V228<>0,U229<>0),(U229-(U229/U253))+V227,\nIF(U253<1,0,(U229-(U229/U253)))))))","v":0},{"$f":"IF(W253=\"n/a\",0,IF(AND(W227=0,V229=0),0,\nIF(AND(W227<>0,V229=0),W227,\nIF(AND(W228<>0,V229<>0),(V229-(V229/V253))+W227,\nIF(V253<1,0,(V229-(V229/V253)))))))","v":0}]
[{"$f":"A229+1","v":0},"Depreciated starting RAB",{"$f":"C225","v":39.882662150647079},{"$f":"IF(C254=\"n/a\",C230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,C230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,C230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079},{"$f":"IF(D254=\"n/a\",D230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,D230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,D230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079},{"$f":"IF(E254=\"n/a\",E230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,E230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,E230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079},{"$f":"IF(F254=\"n/a\",F230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,F230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,F230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079},{"$f":"IF(G254=\"n/a\",G230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,G230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,G230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079},{"$f":"IF(H254=\"n/a\",H230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,H230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,H230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079},{"$f":"IF(I254=\"n/a\",I230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,I230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,I230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079},{"$f":"IF(J254=\"n/a\",J230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,J230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,J230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079},{"$f":"IF(K254=\"n/a\",K230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,K230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,K230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079},{"$f":"IF(L254=\"n/a\",L230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,L230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,L230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079},{"$f":"IF(M254=\"n/a\",M230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,M230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,M230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079},{"$f":"IF(N254=\"n/a\",N230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,N230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,N230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079},{"$f":"IF(O254=\"n/a\",O230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,O230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,O230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079},{"$f":"IF(P254=\"n/a\",P230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,P230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,P230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079},{"$f":"IF(Q254=\"n/a\",Q230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,Q230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,Q230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079},{"$f":"IF(R254=\"n/a\",R230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,R230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,R230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079},{"$f":"IF(S254=\"n/a\",S230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,S230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,S230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079},{"$f":"IF(T254=\"n/a\",T230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,T230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,T230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079},{"$f":"IF(U254=\"n/a\",U230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,U230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,U230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079},{"$f":"IF(V254=\"n/a\",V230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,V230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,V230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":39.882662150647079}]
[{"$f":"A230+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A231)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D231,-($A231+5),0)","v":3.4133008527373438},{"$f":"IF(D255=\"n/a\",D231,IFERROR(IF((OFFSET($C231,0,$A231))<0,\nMIN(0,D231-(OFFSET($C231,0,$A231)/(OFFSET($C226,-$A230,$A231)))),\nMAX(0,D231-(OFFSET($C231,0,$A231)/(OFFSET($C226,-$A230,$A231))))),0))","v":3.3091511342549462},3.2050014157725486,3.100851697290151,2.9967019788077534,2.8925522603253557,2.7884025418429581,2.6842528233605605,2.5801031048781629,2.4759533863957652,2.3718036679133676,2.26765394943097,2.1635042309485724,2.0593545124661747,1.9552047939837769,1.851055075501379,1.7469053570189812,1.6427556385365834,1.5386059200541855,1.4344562015717877]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E232,-($A232+5),0)","v":2.1565302782755946},{"$f":"IF(E256=\"n/a\",E232,IFERROR(IF((OFFSET($C232,0,$A232))<0,\nMIN(0,E232-(OFFSET($C232,0,$A232)/(OFFSET($C227,-$A231,$A232)))),\nMAX(0,E232-(OFFSET($C232,0,$A232)/(OFFSET($C227,-$A231,$A232))))),0))","v":2.0907282786654378},2.0249262790552809,1.9591242794451242,1.8933222798349676,1.8275202802248109,1.7617182806146543,1.6959162810044976,1.630114281394341,1.5643122817841844,1.4985102821740277,1.4327082825638711,1.3669062829537144,1.3011042833435578,1.2353022837334011,1.1695002841232445,1.1036982845130878,1.0378962849029312,0.97209428529277453]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F233,-($A233+5),0)","v":0},{"$f":"IF(F257=\"n/a\",F233,IFERROR(IF((OFFSET($C233,0,$A233))<0,\nMIN(0,F233-(OFFSET($C233,0,$A233)/(OFFSET($C228,-$A232,$A233)))),\nMAX(0,F233-(OFFSET($C233,0,$A233)/(OFFSET($C228,-$A232,$A233))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G234,-($A234+5),0)","v":0},{"$f":"IF(G258=\"n/a\",G234,IFERROR(IF((OFFSET($C234,0,$A234))<0,\nMIN(0,G234-(OFFSET($C234,0,$A234)/(OFFSET($C229,-$A233,$A234)))),\nMAX(0,G234-(OFFSET($C234,0,$A234)/(OFFSET($C229,-$A233,$A234))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H235,-($A235+5),0)","v":0},{"$f":"IF(H259=\"n/a\",H235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I236,-($A236+5),0)","v":0},{"$f":"IF(I260=\"n/a\",I236,IFERROR(IF((OFFSET($C236,0,$A236))<0,\nMIN(0,I236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236)))),\nMAX(0,I236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J237,-($A237+5),0)","v":0},{"$f":"IF(J261=\"n/a\",J237,IFERROR(IF((OFFSET($C237,0,$A237))<0,\nMIN(0,J237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237)))),\nMAX(0,J237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K238,-($A238+5),0)","v":0},{"$f":"IF(K262=\"n/a\",K238,IFERROR(IF((OFFSET($C238,0,$A238))<0,\nMIN(0,K238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238)))),\nMAX(0,K238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L239,-($A239+5),0)","v":0},{"$f":"IF(L263=\"n/a\",L239,IFERROR(IF((OFFSET($C239,0,$A239))<0,\nMIN(0,L239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239)))),\nMAX(0,L239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M240,-($A240+5),0)","v":0},{"$f":"IF(M264=\"n/a\",M240,IFERROR(IF((OFFSET($C240,0,$A240))<0,\nMIN(0,M240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240)))),\nMAX(0,M240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N241,-($A241+5),0)","v":0},{"$f":"IF(N265=\"n/a\",N241,IFERROR(IF((OFFSET($C241,0,$A241))<0,\nMIN(0,N241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241)))),\nMAX(0,N241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O242,-($A242+5),0)","v":0},{"$f":"IF(O266=\"n/a\",O242,IFERROR(IF((OFFSET($C242,0,$A242))<0,\nMIN(0,O242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242)))),\nMAX(0,O242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P243,-($A243+5),0)","v":0},{"$f":"IF(P267=\"n/a\",P243,IFERROR(IF((OFFSET($C243,0,$A243))<0,\nMIN(0,P243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243)))),\nMAX(0,P243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q244,-($A244+5),0)","v":0},{"$f":"IF(Q268=\"n/a\",Q244,IFERROR(IF((OFFSET($C244,0,$A244))<0,\nMIN(0,Q244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244)))),\nMAX(0,Q244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R245,-($A245+5),0)","v":0},{"$f":"IF(R269=\"n/a\",R245,IFERROR(IF((OFFSET($C245,0,$A245))<0,\nMIN(0,R245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245)))),\nMAX(0,R245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S246,-($A246+5),0)","v":0},{"$f":"IF(S270=\"n/a\",S246,IFERROR(IF((OFFSET($C246,0,$A246))<0,\nMIN(0,S246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246)))),\nMAX(0,S246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T247,-($A247+5),0)","v":0},{"$f":"IF(T271=\"n/a\",T247,IFERROR(IF((OFFSET($C247,0,$A247))<0,\nMIN(0,T247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247)))),\nMAX(0,T247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U248,-($A248+5),0)","v":0},{"$f":"IF(U272=\"n/a\",U248,IFERROR(IF((OFFSET($C248,0,$A248))<0,\nMIN(0,U248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248)))),\nMAX(0,U248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V249,-($A249+5),0)","v":0},{"$f":"IF(V273=\"n/a\",V249,IFERROR(IF((OFFSET($C249,0,$A249))<0,\nMIN(0,V249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249)))),\nMAX(0,V249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W250,-($A250+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C253=\"n/a\",\"n/a\",IF(AND(C253<1,D227=0),0,\nIF(D227=0,C253-1,\nIF(C253<1,D228,\n(((C253-1)*(C229-(C229/(C253))))+(D227*D228))/(D229)))))","v":0},0,0,0,0,{"$f":"IF(H253=\"n/a\",\"n/a\",IF(AND(H253<1,I227=0),0,\nIF(I227=0,H253-1,\nIF(H253<1,I228,\n(((H253-1)*(H229-(H229/(H253))))+(I227*I228))/(I229)))))","v":0},{"$f":"IF(I253=\"n/a\",\"n/a\",IF(AND(I253<1,J227=0),0,\nIF(J227=0,I253-1,\nIF(I253<1,J228,\n(((I253-1)*(I229-(I229/(I253))))+(J227*J228))/(J229)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C254,(-$A230-ROWS(C226:C253)),0)","v":"n/a"},{"$f":"IF(C254=\"n/a\",\"n/a\",MAX(0,C254-1))","v":"n/a"},{"$f":"IF(D254=\"n/a\",\"n/a\",MAX(0,D254-1))","v":"n/a"},{"$f":"IF(E254=\"n/a\",\"n/a\",MAX(0,E254-1))","v":"n/a"},{"$f":"IF(F254=\"n/a\",\"n/a\",MAX(0,F254-1))","v":"n/a"},{"$f":"IF(G254=\"n/a\",\"n/a\",MAX(0,G254-1))","v":"n/a"},{"$f":"IF(H254=\"n/a\",\"n/a\",MAX(0,H254-1))","v":"n/a"},{"$f":"IF(I254=\"n/a\",\"n/a\",MAX(0,I254-1))","v":"n/a"},{"$f":"IF(J254=\"n/a\",\"n/a\",MAX(0,J254-1))","v":"n/a"},{"$f":"IF(K254=\"n/a\",\"n/a\",MAX(0,K254-1))","v":"n/a"},{"$f":"IF(L254=\"n/a\",\"n/a\",MAX(0,L254-1))","v":"n/a"},{"$f":"IF(M254=\"n/a\",\"n/a\",MAX(0,M254-1))","v":"n/a"},{"$f":"IF(N254=\"n/a\",\"n/a\",MAX(0,N254-1))","v":"n/a"},{"$f":"IF(O254=\"n/a\",\"n/a\",MAX(0,O254-1))","v":"n/a"},{"$f":"IF(P254=\"n/a\",\"n/a\",MAX(0,P254-1))","v":"n/a"},{"$f":"IF(Q254=\"n/a\",\"n/a\",MAX(0,Q254-1))","v":"n/a"},{"$f":"IF(R254=\"n/a\",\"n/a\",MAX(0,R254-1))","v":"n/a"},{"$f":"IF(S254=\"n/a\",\"n/a\",MAX(0,S254-1))","v":"n/a"},{"$f":"IF(T254=\"n/a\",\"n/a\",MAX(0,T254-1))","v":"n/a"},{"$f":"IF(U254=\"n/a\",\"n/a\",MAX(0,U254-1))","v":"n/a"},{"$f":"IF(V254=\"n/a\",\"n/a\",MAX(0,V254-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A231)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D255,(-$A231-ROWS(D227:D254)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511,21.773020440897511,20.773020440897511,19.773020440897511,18.773020440897511,17.773020440897511,16.773020440897511,15.773020440897511,14.773020440897511,13.773020440897511]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E256,(-$A232-ROWS(E228:E255)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511,21.773020440897511,20.773020440897511,19.773020440897511,18.773020440897511,17.773020440897511,16.773020440897511,15.773020440897511,14.773020440897511]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F257,(-$A233-ROWS(F229:F256)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511,21.773020440897511,20.773020440897511,19.773020440897511,18.773020440897511,17.773020440897511,16.773020440897511,15.773020440897511]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G258,(-$A234-ROWS(G230:G257)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511,21.773020440897511,20.773020440897511,19.773020440897511,18.773020440897511,17.773020440897511,16.773020440897511]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H259,(-$A235-ROWS(H231:H258)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511,21.773020440897511,20.773020440897511,19.773020440897511,18.773020440897511,17.773020440897511]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I260,(-$A236-ROWS(I232:I259)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511,21.773020440897511,20.773020440897511,19.773020440897511,18.773020440897511]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J261,(-$A237-ROWS(J233:J260)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511,21.773020440897511,20.773020440897511,19.773020440897511]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K262,(-$A238-ROWS(K234:K261)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511,21.773020440897511,20.773020440897511]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L263,(-$A239-ROWS(L235:L262)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511,21.773020440897511]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M264,(-$A240-ROWS(M236:M263)),0)","v":32.773020440897511},31.773020440897511,30.773020440897511,29.773020440897511,28.773020440897511,27.773020440897511,26.773020440897511,25.773020440897511,24.773020440897511,23.773020440897511,22.773020440897511]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N265,(-$A241-ROWS(N237:N264)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O266,(-$A242-ROWS(O238:O265)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P267,(-$A243-ROWS(P239:P266)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q268,(-$A244-ROWS(Q240:Q267)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R269,(-$A245-ROWS(R241:R268)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S270,(-$A246-ROWS(S242:S269)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T271,(-$A247-ROWS(T243:T270)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U272,(-$A248-ROWS(U244:U271)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V273,(-$A249-ROWS(V245:V272)),0)","v":0},{"$f":"IF(V273=\"n/a\",\"n/a\",MAX(0,V273-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W274,(-$A250-ROWS(W246:W273)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C226<>\"n/a\",C226<>\"n/a\"),IF(SUM(C229:C251)=0,0,IF((SUMPRODUCT(C229:C251,C253:C275)/SUM(C229:C251))<0,1,(SUMPRODUCT(C229:C251,C253:C275)/SUM(C229:C251)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C226<>\"n/a\",D226<>\"n/a\"),IF(SUM(D229:D251)=0,0,IF((SUMPRODUCT(D229:D251,D253:D275)/SUM(D229:D251))<0,1,(SUMPRODUCT(D229:D251,D253:D275)/SUM(D229:D251)))),\"n/a\"))","v":2.5837092157749098},{"$f":"(IF(OR($C226<>\"n/a\",E226<>\"n/a\"),IF(SUM(E229:E251)=0,0,IF((SUMPRODUCT(E229:E251,E253:E275)/SUM(E229:E251))<0,1,(SUMPRODUCT(E229:E251,E253:E275)/SUM(E229:E251)))),\"n/a\"))","v":3.8770487234467415},{"$f":"(IF(OR($C226<>\"n/a\",F226<>\"n/a\"),IF(SUM(F229:F251)=0,0,IF((SUMPRODUCT(F229:F251,F253:F275)/SUM(F229:F251))<0,1,(SUMPRODUCT(F229:F251,F253:F275)/SUM(F229:F251)))),\"n/a\"))","v":3.6534351860297543},{"$f":"(IF(OR($C226<>\"n/a\",G226<>\"n/a\"),IF(SUM(G229:G251)=0,0,IF((SUMPRODUCT(G229:G251,G253:G275)/SUM(G229:G251))<0,1,(SUMPRODUCT(G229:G251,G253:G275)/SUM(G229:G251)))),\"n/a\"))","v":3.4356849139402263},{"$f":"(IF(OR($C226<>\"n/a\",H226<>\"n/a\"),IF(SUM(H229:H251)=0,0,IF((SUMPRODUCT(H229:H251,H253:H275)/SUM(H229:H251))<0,1,(SUMPRODUCT(H229:H251,H253:H275)/SUM(H229:H251)))),\"n/a\"))","v":3.2238645779370101},{"$f":"(IF(OR($C226<>\"n/a\",I226<>\"n/a\"),IF(SUM(I229:I251)=0,0,IF((SUMPRODUCT(I229:I251,I253:I275)/SUM(I229:I251))<0,1,(SUMPRODUCT(I229:I251,I253:I275)/SUM(I229:I251)))),\"n/a\"))","v":3.0180418634358857},{"$f":"(IF(OR($C226<>\"n/a\",J226<>\"n/a\"),IF(SUM(J229:J251)=0,0,IF((SUMPRODUCT(J229:J251,J253:J275)/SUM(J229:J251))<0,1,(SUMPRODUCT(J229:J251,J253:J275)/SUM(J229:J251)))),\"n/a\"))","v":2.8182854898857541},{"$f":"(IF(OR($C226<>\"n/a\",K226<>\"n/a\"),IF(SUM(K229:K251)=0,0,IF((SUMPRODUCT(K229:K251,K253:K275)/SUM(K229:K251))<0,1,(SUMPRODUCT(K229:K251,K253:K275)/SUM(K229:K251)))),\"n/a\"))","v":2.6246652305905589},{"$f":"(IF(OR($C226<>\"n/a\",L226<>\"n/a\"),IF(SUM(L229:L251)=0,0,IF((SUMPRODUCT(L229:L251,L253:L275)/SUM(L229:L251))<0,1,(SUMPRODUCT(L229:L251,L253:L275)/SUM(L229:L251)))),\"n/a\"))","v":2.4372519329889295},{"$f":"(IF(OR($C226<>\"n/a\",M226<>\"n/a\"),IF(SUM(M229:M251)=0,0,IF((SUMPRODUCT(M229:M251,M253:M275)/SUM(M229:M251))<0,1,(SUMPRODUCT(M229:M251,M253:M275)/SUM(M229:M251)))),\"n/a\"))","v":2.2561175394039328},{"$f":"(IF(OR($C226<>\"n/a\",N226<>\"n/a\"),IF(SUM(N229:N251)=0,0,IF((SUMPRODUCT(N229:N251,N253:N275)/SUM(N229:N251))<0,1,(SUMPRODUCT(N229:N251,N253:N275)/SUM(N229:N251)))),\"n/a\"))","v":2.0813351082756908},{"$f":"(IF(OR($C226<>\"n/a\",O226<>\"n/a\"),IF(SUM(O229:O251)=0,0,IF((SUMPRODUCT(O229:O251,O253:O275)/SUM(O229:O251))<0,1,(SUMPRODUCT(O229:O251,O253:O275)/SUM(O229:O251)))),\"n/a\"))","v":1.9129788358900321},{"$f":"(IF(OR($C226<>\"n/a\",P226<>\"n/a\"),IF(SUM(P229:P251)=0,0,IF((SUMPRODUCT(P229:P251,P253:P275)/SUM(P229:P251))<0,1,(SUMPRODUCT(P229:P251,P253:P275)/SUM(P229:P251)))),\"n/a\"))","v":1.7511240786167448},{"$f":"(IF(OR($C226<>\"n/a\",Q226<>\"n/a\"),IF(SUM(Q229:Q251)=0,0,IF((SUMPRODUCT(Q229:Q251,Q253:Q275)/SUM(Q229:Q251))<0,1,(SUMPRODUCT(Q229:Q251,Q253:Q275)/SUM(Q229:Q251)))),\"n/a\"))","v":1.5958473756714255},{"$f":"(IF(OR($C226<>\"n/a\",R226<>\"n/a\"),IF(SUM(R229:R251)=0,0,IF((SUMPRODUCT(R229:R251,R253:R275)/SUM(R229:R251))<0,1,(SUMPRODUCT(R229:R251,R253:R275)/SUM(R229:R251)))),\"n/a\"))","v":1.4472264724153743},{"$f":"(IF(OR($C226<>\"n/a\",S226<>\"n/a\"),IF(SUM(S229:S251)=0,0,IF((SUMPRODUCT(S229:S251,S253:S275)/SUM(S229:S251))<0,1,(SUMPRODUCT(S229:S251,S253:S275)/SUM(S229:S251)))),\"n/a\"))","v":1.3053403442084224},{"$f":"(IF(OR($C226<>\"n/a\",T226<>\"n/a\"),IF(SUM(T229:T251)=0,0,IF((SUMPRODUCT(T229:T251,T253:T275)/SUM(T229:T251))<0,1,(SUMPRODUCT(T229:T251,T253:T275)/SUM(T229:T251)))),\"n/a\"))","v":1.1702692208300698},{"$f":"(IF(OR($C226<>\"n/a\",U226<>\"n/a\"),IF(SUM(U229:U251)=0,0,IF((SUMPRODUCT(U229:U251,U253:U275)/SUM(U229:U251))<0,1,(SUMPRODUCT(U229:U251,U253:U275)/SUM(U229:U251)))),\"n/a\"))","v":1.0420946114847824},{"$f":"(IF(OR($C226<>\"n/a\",V226<>\"n/a\"),IF(SUM(V229:V251)=0,0,IF((SUMPRODUCT(V229:V251,V253:V275)/SUM(V229:V251))<0,1,(SUMPRODUCT(V229:V251,V253:V275)/SUM(V229:V251)))),\"n/a\"))","v":0.92089933040783056},{"$f":"(IF(OR($C226<>\"n/a\",W226<>\"n/a\"),IF(SUM(W229:W251)=0,0,IF((SUMPRODUCT(W229:W251,W253:W275)/SUM(W229:W251))<0,1,(SUMPRODUCT(W229:W251,W253:W275)/SUM(W229:W251)))),\"n/a\"))","v":0.80676752308854927}]
[]
["Asset Class 6",{"$f":"VLOOKUP($A278,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Distribution Switching Stations (Ground)"}]
[{"$f":"VALUE(REPLACE(A278,1,12,\"\"))","v":6},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A279,0)","v":20.955400767488918},{"$f":"OFFSET('RFM input'!H$60,$A279,0)-OFFSET('RFM input'!H$114,$A279,0)","v":0.29301216970906463},{"$f":"OFFSET('RFM input'!I$60,$A279,0)-OFFSET('RFM input'!I$114,$A279,0)","v":0.24707755642828555},{"$f":"OFFSET('RFM input'!J$60,$A279,0)-OFFSET('RFM input'!J$114,$A279,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A279,0)-OFFSET('RFM input'!K$114,$A279,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A279,0)-OFFSET('RFM input'!L$114,$A279,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A279,0)-OFFSET('RFM input'!M$114,$A279,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A279,0)-OFFSET('RFM input'!N$114,$A279,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A279,0)-OFFSET('RFM input'!O$114,$A279,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A279,0)-OFFSET('RFM input'!P$114,$A279,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A279,0)-OFFSET('RFM input'!Q$114,$A279,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A279,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":36.276039740881849},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":36.276039740881849},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":36.276039740881849},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":36.276039740881849},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":36.276039740881849},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":36.276039740881849},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":36.276039740881849},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":36.276039740881849},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":36.276039740881849},{"$f":"OFFSET('RFM input'!$U$6,$A279,0)","v":36.276039740881849}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A279,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A279,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A279,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A279,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A279,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A279,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A279,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A279,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A279,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A279,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A279,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A279,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A279,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A279,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A279,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A279,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A279,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A279,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A279,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A279,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D307=\"n/a\",0,IF(AND(D281=0,C283=0),0,\nIF(AND(D281<>0,C283=0),D281,\nIF(AND(D282<>0,C283<>0),(C283-(C283/C307))+D281,\nIF(C307<1,0,(C283-(C283/C307)))))))","v":0},{"$f":"IF(E307=\"n/a\",0,IF(AND(E281=0,D283=0),0,\nIF(AND(E281<>0,D283=0),E281,\nIF(AND(E282<>0,D283<>0),(D283-(D283/D307))+E281,\nIF(D307<1,0,(D283-(D283/D307)))))))","v":0},{"$f":"IF(F307=\"n/a\",0,IF(AND(F281=0,E283=0),0,\nIF(AND(F281<>0,E283=0),F281,\nIF(AND(F282<>0,E283<>0),(E283-(E283/E307))+F281,\nIF(E307<1,0,(E283-(E283/E307)))))))","v":0},{"$f":"IF(G307=\"n/a\",0,IF(AND(G281=0,F283=0),0,\nIF(AND(G281<>0,F283=0),G281,\nIF(AND(G282<>0,F283<>0),(F283-(F283/F307))+G281,\nIF(F307<1,0,(F283-(F283/F307)))))))","v":0},{"$f":"IF(H307=\"n/a\",0,IF(AND(H281=0,G283=0),0,\nIF(AND(H281<>0,G283=0),H281,\nIF(AND(H282<>0,G283<>0),(G283-(G283/G307))+H281,\nIF(G307<1,0,(G283-(G283/G307)))))))","v":0},{"$f":"IF(I307=\"n/a\",0,IF(AND(I281=0,H283=0),0,\nIF(AND(I281<>0,H283=0),I281,\nIF(AND(I282<>0,H283<>0),(H283-(H283/H307))+I281,\nIF(H307<1,0,(H283-(H283/H307)))))))","v":0},{"$f":"IF(J307=\"n/a\",0,IF(AND(J281=0,I283=0),0,\nIF(AND(J281<>0,I283=0),J281,\nIF(AND(J282<>0,I283<>0),(I283-(I283/I307))+J281,\nIF(I307<1,0,(I283-(I283/I307)))))))","v":0},{"$f":"IF(K307=\"n/a\",0,IF(AND(K281=0,J283=0),0,\nIF(AND(K281<>0,J283=0),K281,\nIF(AND(K282<>0,J283<>0),(J283-(J283/J307))+K281,\nIF(J307<1,0,(J283-(J283/J307)))))))","v":0},{"$f":"IF(L307=\"n/a\",0,IF(AND(L281=0,K283=0),0,\nIF(AND(L281<>0,K283=0),L281,\nIF(AND(L282<>0,K283<>0),(K283-(K283/K307))+L281,\nIF(K307<1,0,(K283-(K283/K307)))))))","v":0},{"$f":"IF(M307=\"n/a\",0,IF(AND(M281=0,L283=0),0,\nIF(AND(M281<>0,L283=0),M281,\nIF(AND(M282<>0,L283<>0),(L283-(L283/L307))+M281,\nIF(L307<1,0,(L283-(L283/L307)))))))","v":0},{"$f":"IF(N307=\"n/a\",0,IF(AND(N281=0,M283=0),0,\nIF(AND(N281<>0,M283=0),N281,\nIF(AND(N282<>0,M283<>0),(M283-(M283/M307))+N281,\nIF(M307<1,0,(M283-(M283/M307)))))))","v":0},{"$f":"IF(O307=\"n/a\",0,IF(AND(O281=0,N283=0),0,\nIF(AND(O281<>0,N283=0),O281,\nIF(AND(O282<>0,N283<>0),(N283-(N283/N307))+O281,\nIF(N307<1,0,(N283-(N283/N307)))))))","v":0},{"$f":"IF(P307=\"n/a\",0,IF(AND(P281=0,O283=0),0,\nIF(AND(P281<>0,O283=0),P281,\nIF(AND(P282<>0,O283<>0),(O283-(O283/O307))+P281,\nIF(O307<1,0,(O283-(O283/O307)))))))","v":0},{"$f":"IF(Q307=\"n/a\",0,IF(AND(Q281=0,P283=0),0,\nIF(AND(Q281<>0,P283=0),Q281,\nIF(AND(Q282<>0,P283<>0),(P283-(P283/P307))+Q281,\nIF(P307<1,0,(P283-(P283/P307)))))))","v":0},{"$f":"IF(R307=\"n/a\",0,IF(AND(R281=0,Q283=0),0,\nIF(AND(R281<>0,Q283=0),R281,\nIF(AND(R282<>0,Q283<>0),(Q283-(Q283/Q307))+R281,\nIF(Q307<1,0,(Q283-(Q283/Q307)))))))","v":0},{"$f":"IF(S307=\"n/a\",0,IF(AND(S281=0,R283=0),0,\nIF(AND(S281<>0,R283=0),S281,\nIF(AND(S282<>0,R283<>0),(R283-(R283/R307))+S281,\nIF(R307<1,0,(R283-(R283/R307)))))))","v":0},{"$f":"IF(T307=\"n/a\",0,IF(AND(T281=0,S283=0),0,\nIF(AND(T281<>0,S283=0),T281,\nIF(AND(T282<>0,S283<>0),(S283-(S283/S307))+T281,\nIF(S307<1,0,(S283-(S283/S307)))))))","v":0},{"$f":"IF(U307=\"n/a\",0,IF(AND(U281=0,T283=0),0,\nIF(AND(U281<>0,T283=0),U281,\nIF(AND(U282<>0,T283<>0),(T283-(T283/T307))+U281,\nIF(T307<1,0,(T283-(T283/T307)))))))","v":0},{"$f":"IF(V307=\"n/a\",0,IF(AND(V281=0,U283=0),0,\nIF(AND(V281<>0,U283=0),V281,\nIF(AND(V282<>0,U283<>0),(U283-(U283/U307))+V281,\nIF(U307<1,0,(U283-(U283/U307)))))))","v":0},{"$f":"IF(W307=\"n/a\",0,IF(AND(W281=0,V283=0),0,\nIF(AND(W281<>0,V283=0),W281,\nIF(AND(W282<>0,V283<>0),(V283-(V283/V307))+W281,\nIF(V307<1,0,(V283-(V283/V307)))))))","v":0}]
[{"$f":"A283+1","v":0},"Depreciated starting RAB",{"$f":"C279","v":20.955400767488918},{"$f":"IF(C308=\"n/a\",C284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,C284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,C284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918},{"$f":"IF(D308=\"n/a\",D284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,D284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,D284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918},{"$f":"IF(E308=\"n/a\",E284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,E284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,E284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918},{"$f":"IF(F308=\"n/a\",F284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,F284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,F284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918},{"$f":"IF(G308=\"n/a\",G284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,G284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,G284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918},{"$f":"IF(H308=\"n/a\",H284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,H284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,H284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918},{"$f":"IF(I308=\"n/a\",I284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,I284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,I284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918},{"$f":"IF(J308=\"n/a\",J284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,J284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,J284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918},{"$f":"IF(K308=\"n/a\",K284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,K284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,K284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918},{"$f":"IF(L308=\"n/a\",L284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,L284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,L284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918},{"$f":"IF(M308=\"n/a\",M284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,M284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,M284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918},{"$f":"IF(N308=\"n/a\",N284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,N284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,N284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918},{"$f":"IF(O308=\"n/a\",O284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,O284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,O284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918},{"$f":"IF(P308=\"n/a\",P284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,P284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,P284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918},{"$f":"IF(Q308=\"n/a\",Q284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,Q284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,Q284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918},{"$f":"IF(R308=\"n/a\",R284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,R284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,R284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918},{"$f":"IF(S308=\"n/a\",S284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,S284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,S284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918},{"$f":"IF(T308=\"n/a\",T284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,T284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,T284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918},{"$f":"IF(U308=\"n/a\",U284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,U284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,U284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918},{"$f":"IF(V308=\"n/a\",V284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,V284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,V284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":20.955400767488918}]
[{"$f":"A284+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A285)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D285,-($A285+5),0)","v":0.29301216970906463},{"$f":"IF(D309=\"n/a\",D285,IFERROR(IF((OFFSET($C285,0,$A285))<0,\nMIN(0,D285-(OFFSET($C285,0,$A285)/(OFFSET($C280,-$A284,$A285)))),\nMAX(0,D285-(OFFSET($C285,0,$A285)/(OFFSET($C280,-$A284,$A285))))),0))","v":0.28493487759553632},0.27685758548200801,0.26878029336847969,0.26070300125495138,0.25262570914142307,0.24454841702789476,0.23647112491436645,0.22839383280083814,0.22031654068730983,0.21223924857378151,0.2041619564602532,0.19608466434672489,0.18800737223319658,0.17993008011966827,0.17185278800613996,0.16377549589261164,0.15569820377908333,0.14762091166555502,0.13954361955202671]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E286,-($A286+5),0)","v":0.24707755642828555},{"$f":"IF(E310=\"n/a\",E286,IFERROR(IF((OFFSET($C286,0,$A286))<0,\nMIN(0,E286-(OFFSET($C286,0,$A286)/(OFFSET($C281,-$A285,$A286)))),\nMAX(0,E286-(OFFSET($C286,0,$A286)/(OFFSET($C281,-$A285,$A286))))),0))","v":0.24026651646380348},0.23345547649932141,0.22664443653483934,0.21983339657035728,0.21302235660587521,0.20621131664139314,0.19940027667691107,0.192589236712429,0.18577819674794693,0.17896715678346486,0.1721561168189828,0.16534507685450073,0.15853403689001866,0.15172299692553659,0.14491195696105452,0.13810091699657245,0.13128987703209039,0.12447883706760833]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F287,-($A287+5),0)","v":0},{"$f":"IF(F311=\"n/a\",F287,IFERROR(IF((OFFSET($C287,0,$A287))<0,\nMIN(0,F287-(OFFSET($C287,0,$A287)/(OFFSET($C282,-$A286,$A287)))),\nMAX(0,F287-(OFFSET($C287,0,$A287)/(OFFSET($C282,-$A286,$A287))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G288,-($A288+5),0)","v":0},{"$f":"IF(G312=\"n/a\",G288,IFERROR(IF((OFFSET($C288,0,$A288))<0,\nMIN(0,G288-(OFFSET($C288,0,$A288)/(OFFSET($C283,-$A287,$A288)))),\nMAX(0,G288-(OFFSET($C288,0,$A288)/(OFFSET($C283,-$A287,$A288))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H289,-($A289+5),0)","v":0},{"$f":"IF(H313=\"n/a\",H289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I290,-($A290+5),0)","v":0},{"$f":"IF(I314=\"n/a\",I290,IFERROR(IF((OFFSET($C290,0,$A290))<0,\nMIN(0,I290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290)))),\nMAX(0,I290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J291,-($A291+5),0)","v":0},{"$f":"IF(J315=\"n/a\",J291,IFERROR(IF((OFFSET($C291,0,$A291))<0,\nMIN(0,J291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291)))),\nMAX(0,J291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K292,-($A292+5),0)","v":0},{"$f":"IF(K316=\"n/a\",K292,IFERROR(IF((OFFSET($C292,0,$A292))<0,\nMIN(0,K292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292)))),\nMAX(0,K292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L293,-($A293+5),0)","v":0},{"$f":"IF(L317=\"n/a\",L293,IFERROR(IF((OFFSET($C293,0,$A293))<0,\nMIN(0,L293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293)))),\nMAX(0,L293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M294,-($A294+5),0)","v":0},{"$f":"IF(M318=\"n/a\",M294,IFERROR(IF((OFFSET($C294,0,$A294))<0,\nMIN(0,M294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294)))),\nMAX(0,M294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N295,-($A295+5),0)","v":0},{"$f":"IF(N319=\"n/a\",N295,IFERROR(IF((OFFSET($C295,0,$A295))<0,\nMIN(0,N295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295)))),\nMAX(0,N295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O296,-($A296+5),0)","v":0},{"$f":"IF(O320=\"n/a\",O296,IFERROR(IF((OFFSET($C296,0,$A296))<0,\nMIN(0,O296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296)))),\nMAX(0,O296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P297,-($A297+5),0)","v":0},{"$f":"IF(P321=\"n/a\",P297,IFERROR(IF((OFFSET($C297,0,$A297))<0,\nMIN(0,P297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297)))),\nMAX(0,P297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q298,-($A298+5),0)","v":0},{"$f":"IF(Q322=\"n/a\",Q298,IFERROR(IF((OFFSET($C298,0,$A298))<0,\nMIN(0,Q298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298)))),\nMAX(0,Q298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R299,-($A299+5),0)","v":0},{"$f":"IF(R323=\"n/a\",R299,IFERROR(IF((OFFSET($C299,0,$A299))<0,\nMIN(0,R299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299)))),\nMAX(0,R299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S300,-($A300+5),0)","v":0},{"$f":"IF(S324=\"n/a\",S300,IFERROR(IF((OFFSET($C300,0,$A300))<0,\nMIN(0,S300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300)))),\nMAX(0,S300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T301,-($A301+5),0)","v":0},{"$f":"IF(T325=\"n/a\",T301,IFERROR(IF((OFFSET($C301,0,$A301))<0,\nMIN(0,T301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301)))),\nMAX(0,T301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U302,-($A302+5),0)","v":0},{"$f":"IF(U326=\"n/a\",U302,IFERROR(IF((OFFSET($C302,0,$A302))<0,\nMIN(0,U302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302)))),\nMAX(0,U302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V303,-($A303+5),0)","v":0},{"$f":"IF(V327=\"n/a\",V303,IFERROR(IF((OFFSET($C303,0,$A303))<0,\nMIN(0,V303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303)))),\nMAX(0,V303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W304,-($A304+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C307=\"n/a\",\"n/a\",IF(AND(C307<1,D281=0),0,\nIF(D281=0,C307-1,\nIF(C307<1,D282,\n(((C307-1)*(C283-(C283/(C307))))+(D281*D282))/(D283)))))","v":0},0,0,0,0,{"$f":"IF(H307=\"n/a\",\"n/a\",IF(AND(H307<1,I281=0),0,\nIF(I281=0,H307-1,\nIF(H307<1,I282,\n(((H307-1)*(H283-(H283/(H307))))+(I281*I282))/(I283)))))","v":0},{"$f":"IF(I307=\"n/a\",\"n/a\",IF(AND(I307<1,J281=0),0,\nIF(J281=0,I307-1,\nIF(I307<1,J282,\n(((I307-1)*(I283-(I283/(I307))))+(J281*J282))/(J283)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C308,(-$A284-ROWS(C280:C307)),0)","v":"n/a"},{"$f":"IF(C308=\"n/a\",\"n/a\",MAX(0,C308-1))","v":"n/a"},{"$f":"IF(D308=\"n/a\",\"n/a\",MAX(0,D308-1))","v":"n/a"},{"$f":"IF(E308=\"n/a\",\"n/a\",MAX(0,E308-1))","v":"n/a"},{"$f":"IF(F308=\"n/a\",\"n/a\",MAX(0,F308-1))","v":"n/a"},{"$f":"IF(G308=\"n/a\",\"n/a\",MAX(0,G308-1))","v":"n/a"},{"$f":"IF(H308=\"n/a\",\"n/a\",MAX(0,H308-1))","v":"n/a"},{"$f":"IF(I308=\"n/a\",\"n/a\",MAX(0,I308-1))","v":"n/a"},{"$f":"IF(J308=\"n/a\",\"n/a\",MAX(0,J308-1))","v":"n/a"},{"$f":"IF(K308=\"n/a\",\"n/a\",MAX(0,K308-1))","v":"n/a"},{"$f":"IF(L308=\"n/a\",\"n/a\",MAX(0,L308-1))","v":"n/a"},{"$f":"IF(M308=\"n/a\",\"n/a\",MAX(0,M308-1))","v":"n/a"},{"$f":"IF(N308=\"n/a\",\"n/a\",MAX(0,N308-1))","v":"n/a"},{"$f":"IF(O308=\"n/a\",\"n/a\",MAX(0,O308-1))","v":"n/a"},{"$f":"IF(P308=\"n/a\",\"n/a\",MAX(0,P308-1))","v":"n/a"},{"$f":"IF(Q308=\"n/a\",\"n/a\",MAX(0,Q308-1))","v":"n/a"},{"$f":"IF(R308=\"n/a\",\"n/a\",MAX(0,R308-1))","v":"n/a"},{"$f":"IF(S308=\"n/a\",\"n/a\",MAX(0,S308-1))","v":"n/a"},{"$f":"IF(T308=\"n/a\",\"n/a\",MAX(0,T308-1))","v":"n/a"},{"$f":"IF(U308=\"n/a\",\"n/a\",MAX(0,U308-1))","v":"n/a"},{"$f":"IF(V308=\"n/a\",\"n/a\",MAX(0,V308-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A285)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D309,(-$A285-ROWS(D281:D308)),0)","v":36.276039740881849},35.276039740881849,34.276039740881849,33.276039740881849,32.276039740881849,31.276039740881849,30.276039740881849,29.276039740881849,28.276039740881849,27.276039740881849,26.276039740881849,25.276039740881849,24.276039740881849,23.276039740881849,22.276039740881849,21.276039740881849,20.276039740881849,19.276039740881849,18.276039740881849,17.276039740881849]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E310,(-$A286-ROWS(E282:E309)),0)","v":36.276039740881849},35.276039740881849,34.276039740881849,33.276039740881849,32.276039740881849,31.276039740881849,30.276039740881849,29.276039740881849,28.276039740881849,27.276039740881849,26.276039740881849,25.276039740881849,24.276039740881849,23.276039740881849,22.276039740881849,21.276039740881849,20.276039740881849,19.276039740881849,18.276039740881849]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F311,(-$A287-ROWS(F283:F310)),0)","v":36.276039740881849},35.276039740881849,34.276039740881849,33.276039740881849,32.276039740881849,31.276039740881849,30.276039740881849,29.276039740881849,28.276039740881849,27.276039740881849,26.276039740881849,25.276039740881849,24.276039740881849,23.276039740881849,22.276039740881849,21.276039740881849,20.276039740881849,19.276039740881849]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G312,(-$A288-ROWS(G284:G311)),0)","v":36.276039740881849},35.276039740881849,34.276039740881849,33.276039740881849,32.276039740881849,31.276039740881849,30.276039740881849,29.276039740881849,28.276039740881849,27.276039740881849,26.276039740881849,25.276039740881849,24.276039740881849,23.276039740881849,22.276039740881849,21.276039740881849,20.276039740881849]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H313,(-$A289-ROWS(H285:H312)),0)","v":36.276039740881849},35.276039740881849,34.276039740881849,33.276039740881849,32.276039740881849,31.276039740881849,30.276039740881849,29.276039740881849,28.276039740881849,27.276039740881849,26.276039740881849,25.276039740881849,24.276039740881849,23.276039740881849,22.276039740881849,21.276039740881849]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I314,(-$A290-ROWS(I286:I313)),0)","v":36.276039740881849},35.276039740881849,34.276039740881849,33.276039740881849,32.276039740881849,31.276039740881849,30.276039740881849,29.276039740881849,28.276039740881849,27.276039740881849,26.276039740881849,25.276039740881849,24.276039740881849,23.276039740881849,22.276039740881849]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J315,(-$A291-ROWS(J287:J314)),0)","v":36.276039740881849},35.276039740881849,34.276039740881849,33.276039740881849,32.276039740881849,31.276039740881849,30.276039740881849,29.276039740881849,28.276039740881849,27.276039740881849,26.276039740881849,25.276039740881849,24.276039740881849,23.276039740881849]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K316,(-$A292-ROWS(K288:K315)),0)","v":36.276039740881849},35.276039740881849,34.276039740881849,33.276039740881849,32.276039740881849,31.276039740881849,30.276039740881849,29.276039740881849,28.276039740881849,27.276039740881849,26.276039740881849,25.276039740881849,24.276039740881849]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L317,(-$A293-ROWS(L289:L316)),0)","v":36.276039740881849},35.276039740881849,34.276039740881849,33.276039740881849,32.276039740881849,31.276039740881849,30.276039740881849,29.276039740881849,28.276039740881849,27.276039740881849,26.276039740881849,25.276039740881849]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M318,(-$A294-ROWS(M290:M317)),0)","v":36.276039740881849},35.276039740881849,34.276039740881849,33.276039740881849,32.276039740881849,31.276039740881849,30.276039740881849,29.276039740881849,28.276039740881849,27.276039740881849,26.276039740881849]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N319,(-$A295-ROWS(N291:N318)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O320,(-$A296-ROWS(O292:O319)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P321,(-$A297-ROWS(P293:P320)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q322,(-$A298-ROWS(Q294:Q321)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R323,(-$A299-ROWS(R295:R322)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S324,(-$A300-ROWS(S296:S323)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T325,(-$A301-ROWS(T297:T324)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U326,(-$A302-ROWS(U298:U325)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V327,(-$A303-ROWS(V299:V326)),0)","v":0},{"$f":"IF(V327=\"n/a\",\"n/a\",MAX(0,V327-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W328,(-$A304-ROWS(W300:W327)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C280<>\"n/a\",C280<>\"n/a\"),IF(SUM(C283:C305)=0,0,IF((SUMPRODUCT(C283:C305,C307:C329)/SUM(C283:C305))<0,1,(SUMPRODUCT(C283:C305,C307:C329)/SUM(C283:C305)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C280<>\"n/a\",D280<>\"n/a\"),IF(SUM(D283:D305)=0,0,IF((SUMPRODUCT(D283:D305,D307:D329)/SUM(D283:D305))<0,1,(SUMPRODUCT(D283:D305,D307:D329)/SUM(D283:D305)))),\"n/a\"))","v":0.50024070712218227},{"$f":"(IF(OR($C280<>\"n/a\",E280<>\"n/a\"),IF(SUM(E283:E305)=0,0,IF((SUMPRODUCT(E283:E305,E307:E329)/SUM(E283:E305))<0,1,(SUMPRODUCT(E283:E305,E307:E329)/SUM(E283:E305)))),\"n/a\"))","v":0.88490732427285745},{"$f":"(IF(OR($C280<>\"n/a\",F280<>\"n/a\"),IF(SUM(F283:F305)=0,0,IF((SUMPRODUCT(F283:F305,F307:F329)/SUM(F283:F305))<0,1,(SUMPRODUCT(F283:F305,F307:F329)/SUM(F283:F305)))),\"n/a\"))","v":0.83666140311701565},{"$f":"(IF(OR($C280<>\"n/a\",G280<>\"n/a\"),IF(SUM(G283:G305)=0,0,IF((SUMPRODUCT(G283:G305,G307:G329)/SUM(G283:G305))<0,1,(SUMPRODUCT(G283:G305,G307:G329)/SUM(G283:G305)))),\"n/a\"))","v":0.78973622674662725},{"$f":"(IF(OR($C280<>\"n/a\",H280<>\"n/a\"),IF(SUM(H283:H305)=0,0,IF((SUMPRODUCT(H283:H305,H307:H329)/SUM(H283:H305))<0,1,(SUMPRODUCT(H283:H305,H307:H329)/SUM(H283:H305)))),\"n/a\"))","v":0.74413454625778797},{"$f":"(IF(OR($C280<>\"n/a\",I280<>\"n/a\"),IF(SUM(I283:I305)=0,0,IF((SUMPRODUCT(I283:I305,I307:I329)/SUM(I283:I305))<0,1,(SUMPRODUCT(I283:I305,I307:I329)/SUM(I283:I305)))),\"n/a\"))","v":0.69985912039257048},{"$f":"(IF(OR($C280<>\"n/a\",J280<>\"n/a\"),IF(SUM(J283:J305)=0,0,IF((SUMPRODUCT(J283:J305,J307:J329)/SUM(J283:J305))<0,1,(SUMPRODUCT(J283:J305,J307:J329)/SUM(J283:J305)))),\"n/a\"))","v":0.65691271556560626},{"$f":"(IF(OR($C280<>\"n/a\",K280<>\"n/a\"),IF(SUM(K283:K305)=0,0,IF((SUMPRODUCT(K283:K305,K307:K329)/SUM(K283:K305))<0,1,(SUMPRODUCT(K283:K305,K307:K329)/SUM(K283:K305)))),\"n/a\"))","v":0.61529810589077638},{"$f":"(IF(OR($C280<>\"n/a\",L280<>\"n/a\"),IF(SUM(L283:L305)=0,0,IF((SUMPRODUCT(L283:L305,L307:L329)/SUM(L283:L305))<0,1,(SUMPRODUCT(L283:L305,L307:L329)/SUM(L283:L305)))),\"n/a\"))","v":0.57501807320801679},{"$f":"(IF(OR($C280<>\"n/a\",M280<>\"n/a\"),IF(SUM(M283:M305)=0,0,IF((SUMPRODUCT(M283:M305,M307:M329)/SUM(M283:M305))<0,1,(SUMPRODUCT(M283:M305,M307:M329)/SUM(M283:M305)))),\"n/a\"))","v":0.53607540711023183},{"$f":"(IF(OR($C280<>\"n/a\",N280<>\"n/a\"),IF(SUM(N283:N305)=0,0,IF((SUMPRODUCT(N283:N305,N307:N329)/SUM(N283:N305))<0,1,(SUMPRODUCT(N283:N305,N307:N329)/SUM(N283:N305)))),\"n/a\"))","v":0.49847290497032426},{"$f":"(IF(OR($C280<>\"n/a\",O280<>\"n/a\"),IF(SUM(O283:O305)=0,0,IF((SUMPRODUCT(O283:O305,O307:O329)/SUM(O283:O305))<0,1,(SUMPRODUCT(O283:O305,O307:O329)/SUM(O283:O305)))),\"n/a\"))","v":0.46221337196833506},{"$f":"(IF(OR($C280<>\"n/a\",P280<>\"n/a\"),IF(SUM(P283:P305)=0,0,IF((SUMPRODUCT(P283:P305,P307:P329)/SUM(P283:P305))<0,1,(SUMPRODUCT(P283:P305,P307:P329)/SUM(P283:P305)))),\"n/a\"))","v":0.4272996211186994},{"$f":"(IF(OR($C280<>\"n/a\",Q280<>\"n/a\"),IF(SUM(Q283:Q305)=0,0,IF((SUMPRODUCT(Q283:Q305,Q307:Q329)/SUM(Q283:Q305))<0,1,(SUMPRODUCT(Q283:Q305,Q307:Q329)/SUM(Q283:Q305)))),\"n/a\"))","v":0.39373447329761596},{"$f":"(IF(OR($C280<>\"n/a\",R280<>\"n/a\"),IF(SUM(R283:R305)=0,0,IF((SUMPRODUCT(R283:R305,R307:R329)/SUM(R283:R305))<0,1,(SUMPRODUCT(R283:R305,R307:R329)/SUM(R283:R305)))),\"n/a\"))","v":0.36152075727053029},{"$f":"(IF(OR($C280<>\"n/a\",S280<>\"n/a\"),IF(SUM(S283:S305)=0,0,IF((SUMPRODUCT(S283:S305,S307:S329)/SUM(S283:S305))<0,1,(SUMPRODUCT(S283:S305,S307:S329)/SUM(S283:S305)))),\"n/a\"))","v":0.33066130971973501},{"$f":"(IF(OR($C280<>\"n/a\",T280<>\"n/a\"),IF(SUM(T283:T305)=0,0,IF((SUMPRODUCT(T283:T305,T307:T329)/SUM(T283:T305))<0,1,(SUMPRODUCT(T283:T305,T307:T329)/SUM(T283:T305)))),\"n/a\"))","v":0.30115897527208485},{"$f":"(IF(OR($C280<>\"n/a\",U280<>\"n/a\"),IF(SUM(U283:U305)=0,0,IF((SUMPRODUCT(U283:U305,U307:U329)/SUM(U283:U305))<0,1,(SUMPRODUCT(U283:U305,U307:U329)/SUM(U283:U305)))),\"n/a\"))","v":0.27301660652682869},{"$f":"(IF(OR($C280<>\"n/a\",V280<>\"n/a\"),IF(SUM(V283:V305)=0,0,IF((SUMPRODUCT(V283:V305,V307:V329)/SUM(V283:V305))<0,1,(SUMPRODUCT(V283:V305,V307:V329)/SUM(V283:V305)))),\"n/a\"))","v":0.2462370640835585},{"$f":"(IF(OR($C280<>\"n/a\",W280<>\"n/a\"),IF(SUM(W283:W305)=0,0,IF((SUMPRODUCT(W283:W305,W307:W329)/SUM(W283:W305))<0,1,(SUMPRODUCT(W283:W305,W307:W329)/SUM(W283:W305)))),\"n/a\"))","v":0.22082321657027648}]
[]
["Asset Class 7",{"$f":"VLOOKUP($A332,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Overhead High Voltage Lines Urban"}]
[{"$f":"VALUE(REPLACE(A332,1,12,\"\"))","v":7},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A333,0)","v":108.08507272870341},{"$f":"OFFSET('RFM input'!H$60,$A333,0)-OFFSET('RFM input'!H$114,$A333,0)","v":6.5607571047778999},{"$f":"OFFSET('RFM input'!I$60,$A333,0)-OFFSET('RFM input'!I$114,$A333,0)","v":6.789226622201511},{"$f":"OFFSET('RFM input'!J$60,$A333,0)-OFFSET('RFM input'!J$114,$A333,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A333,0)-OFFSET('RFM input'!K$114,$A333,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A333,0)-OFFSET('RFM input'!L$114,$A333,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A333,0)-OFFSET('RFM input'!M$114,$A333,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A333,0)-OFFSET('RFM input'!N$114,$A333,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A333,0)-OFFSET('RFM input'!O$114,$A333,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A333,0)-OFFSET('RFM input'!P$114,$A333,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A333,0)-OFFSET('RFM input'!Q$114,$A333,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A333,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":34.890779749958604},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":34.890779749958604},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":34.890779749958604},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":34.890779749958604},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":34.890779749958604},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":34.890779749958604},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":34.890779749958604},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":34.890779749958604},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":34.890779749958604},{"$f":"OFFSET('RFM input'!$U$6,$A333,0)","v":34.890779749958604}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A333,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A333,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A333,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A333,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A333,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A333,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A333,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A333,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A333,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A333,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A333,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A333,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A333,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A333,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A333,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A333,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A333,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A333,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A333,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A333,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D361=\"n/a\",0,IF(AND(D335=0,C337=0),0,\nIF(AND(D335<>0,C337=0),D335,\nIF(AND(D336<>0,C337<>0),(C337-(C337/C361))+D335,\nIF(C361<1,0,(C337-(C337/C361)))))))","v":0},{"$f":"IF(E361=\"n/a\",0,IF(AND(E335=0,D337=0),0,\nIF(AND(E335<>0,D337=0),E335,\nIF(AND(E336<>0,D337<>0),(D337-(D337/D361))+E335,\nIF(D361<1,0,(D337-(D337/D361)))))))","v":0},{"$f":"IF(F361=\"n/a\",0,IF(AND(F335=0,E337=0),0,\nIF(AND(F335<>0,E337=0),F335,\nIF(AND(F336<>0,E337<>0),(E337-(E337/E361))+F335,\nIF(E361<1,0,(E337-(E337/E361)))))))","v":0},{"$f":"IF(G361=\"n/a\",0,IF(AND(G335=0,F337=0),0,\nIF(AND(G335<>0,F337=0),G335,\nIF(AND(G336<>0,F337<>0),(F337-(F337/F361))+G335,\nIF(F361<1,0,(F337-(F337/F361)))))))","v":0},{"$f":"IF(H361=\"n/a\",0,IF(AND(H335=0,G337=0),0,\nIF(AND(H335<>0,G337=0),H335,\nIF(AND(H336<>0,G337<>0),(G337-(G337/G361))+H335,\nIF(G361<1,0,(G337-(G337/G361)))))))","v":0},{"$f":"IF(I361=\"n/a\",0,IF(AND(I335=0,H337=0),0,\nIF(AND(I335<>0,H337=0),I335,\nIF(AND(I336<>0,H337<>0),(H337-(H337/H361))+I335,\nIF(H361<1,0,(H337-(H337/H361)))))))","v":0},{"$f":"IF(J361=\"n/a\",0,IF(AND(J335=0,I337=0),0,\nIF(AND(J335<>0,I337=0),J335,\nIF(AND(J336<>0,I337<>0),(I337-(I337/I361))+J335,\nIF(I361<1,0,(I337-(I337/I361)))))))","v":0},{"$f":"IF(K361=\"n/a\",0,IF(AND(K335=0,J337=0),0,\nIF(AND(K335<>0,J337=0),K335,\nIF(AND(K336<>0,J337<>0),(J337-(J337/J361))+K335,\nIF(J361<1,0,(J337-(J337/J361)))))))","v":0},{"$f":"IF(L361=\"n/a\",0,IF(AND(L335=0,K337=0),0,\nIF(AND(L335<>0,K337=0),L335,\nIF(AND(L336<>0,K337<>0),(K337-(K337/K361))+L335,\nIF(K361<1,0,(K337-(K337/K361)))))))","v":0},{"$f":"IF(M361=\"n/a\",0,IF(AND(M335=0,L337=0),0,\nIF(AND(M335<>0,L337=0),M335,\nIF(AND(M336<>0,L337<>0),(L337-(L337/L361))+M335,\nIF(L361<1,0,(L337-(L337/L361)))))))","v":0},{"$f":"IF(N361=\"n/a\",0,IF(AND(N335=0,M337=0),0,\nIF(AND(N335<>0,M337=0),N335,\nIF(AND(N336<>0,M337<>0),(M337-(M337/M361))+N335,\nIF(M361<1,0,(M337-(M337/M361)))))))","v":0},{"$f":"IF(O361=\"n/a\",0,IF(AND(O335=0,N337=0),0,\nIF(AND(O335<>0,N337=0),O335,\nIF(AND(O336<>0,N337<>0),(N337-(N337/N361))+O335,\nIF(N361<1,0,(N337-(N337/N361)))))))","v":0},{"$f":"IF(P361=\"n/a\",0,IF(AND(P335=0,O337=0),0,\nIF(AND(P335<>0,O337=0),P335,\nIF(AND(P336<>0,O337<>0),(O337-(O337/O361))+P335,\nIF(O361<1,0,(O337-(O337/O361)))))))","v":0},{"$f":"IF(Q361=\"n/a\",0,IF(AND(Q335=0,P337=0),0,\nIF(AND(Q335<>0,P337=0),Q335,\nIF(AND(Q336<>0,P337<>0),(P337-(P337/P361))+Q335,\nIF(P361<1,0,(P337-(P337/P361)))))))","v":0},{"$f":"IF(R361=\"n/a\",0,IF(AND(R335=0,Q337=0),0,\nIF(AND(R335<>0,Q337=0),R335,\nIF(AND(R336<>0,Q337<>0),(Q337-(Q337/Q361))+R335,\nIF(Q361<1,0,(Q337-(Q337/Q361)))))))","v":0},{"$f":"IF(S361=\"n/a\",0,IF(AND(S335=0,R337=0),0,\nIF(AND(S335<>0,R337=0),S335,\nIF(AND(S336<>0,R337<>0),(R337-(R337/R361))+S335,\nIF(R361<1,0,(R337-(R337/R361)))))))","v":0},{"$f":"IF(T361=\"n/a\",0,IF(AND(T335=0,S337=0),0,\nIF(AND(T335<>0,S337=0),T335,\nIF(AND(T336<>0,S337<>0),(S337-(S337/S361))+T335,\nIF(S361<1,0,(S337-(S337/S361)))))))","v":0},{"$f":"IF(U361=\"n/a\",0,IF(AND(U335=0,T337=0),0,\nIF(AND(U335<>0,T337=0),U335,\nIF(AND(U336<>0,T337<>0),(T337-(T337/T361))+U335,\nIF(T361<1,0,(T337-(T337/T361)))))))","v":0},{"$f":"IF(V361=\"n/a\",0,IF(AND(V335=0,U337=0),0,\nIF(AND(V335<>0,U337=0),V335,\nIF(AND(V336<>0,U337<>0),(U337-(U337/U361))+V335,\nIF(U361<1,0,(U337-(U337/U361)))))))","v":0},{"$f":"IF(W361=\"n/a\",0,IF(AND(W335=0,V337=0),0,\nIF(AND(W335<>0,V337=0),W335,\nIF(AND(W336<>0,V337<>0),(V337-(V337/V361))+W335,\nIF(V361<1,0,(V337-(V337/V361)))))))","v":0}]
[{"$f":"A337+1","v":0},"Depreciated starting RAB",{"$f":"C333","v":108.08507272870341},{"$f":"IF(C362=\"n/a\",C338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,C338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,C338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341},{"$f":"IF(D362=\"n/a\",D338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,D338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,D338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341},{"$f":"IF(E362=\"n/a\",E338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,E338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,E338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341},{"$f":"IF(F362=\"n/a\",F338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,F338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,F338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341},{"$f":"IF(G362=\"n/a\",G338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,G338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,G338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341},{"$f":"IF(H362=\"n/a\",H338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,H338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,H338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341},{"$f":"IF(I362=\"n/a\",I338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,I338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,I338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341},{"$f":"IF(J362=\"n/a\",J338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,J338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,J338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341},{"$f":"IF(K362=\"n/a\",K338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,K338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,K338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341},{"$f":"IF(L362=\"n/a\",L338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,L338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,L338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341},{"$f":"IF(M362=\"n/a\",M338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,M338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,M338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341},{"$f":"IF(N362=\"n/a\",N338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,N338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,N338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341},{"$f":"IF(O362=\"n/a\",O338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,O338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,O338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341},{"$f":"IF(P362=\"n/a\",P338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,P338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,P338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341},{"$f":"IF(Q362=\"n/a\",Q338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,Q338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,Q338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341},{"$f":"IF(R362=\"n/a\",R338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,R338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,R338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341},{"$f":"IF(S362=\"n/a\",S338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,S338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,S338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341},{"$f":"IF(T362=\"n/a\",T338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,T338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,T338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341},{"$f":"IF(U362=\"n/a\",U338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,U338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,U338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341},{"$f":"IF(V362=\"n/a\",V338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,V338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,V338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":108.08507272870341}]
[{"$f":"A338+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A339)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D339,-($A339+5),0)","v":6.5607571047778999},{"$f":"IF(D363=\"n/a\",D339,IFERROR(IF((OFFSET($C339,0,$A339))<0,\nMIN(0,D339-(OFFSET($C339,0,$A339)/(OFFSET($C334,-$A338,$A339)))),\nMAX(0,D339-(OFFSET($C339,0,$A339)/(OFFSET($C334,-$A338,$A339))))),0))","v":6.3727201175911725},6.1846831304044452,5.9966461432177178,5.8086091560309905,5.6205721688442631,5.4325351816575358,5.2444981944708084,5.0564612072840811,4.8684242200973538,4.6803872329106264,4.4923502457238991,4.3043132585371717,4.1162762713504444,3.928239284163717,3.7402022969769897,3.5521653097902623,3.364128322603535,3.1760913354168077,2.9880543482300803]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E340,-($A340+5),0)","v":6.789226622201511},{"$f":"IF(E364=\"n/a\",E340,IFERROR(IF((OFFSET($C340,0,$A340))<0,\nMIN(0,E340-(OFFSET($C340,0,$A340)/(OFFSET($C335,-$A339,$A340)))),\nMAX(0,E340-(OFFSET($C340,0,$A340)/(OFFSET($C335,-$A339,$A340))))),0))","v":6.5946415005488612},6.4000563788962115,6.2054712572435617,6.010886135590912,5.8163010139382623,5.6217158922856125,5.4271307706329628,5.232545648980313,5.0379605273276633,4.8433754056750136,4.6487902840223638,4.4542051623697141,4.2596200407170643,4.0650349190644146,3.8704497974117649,3.6758646757591151,3.4812795541064654,3.2866944324538157]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F341,-($A341+5),0)","v":0},{"$f":"IF(F365=\"n/a\",F341,IFERROR(IF((OFFSET($C341,0,$A341))<0,\nMIN(0,F341-(OFFSET($C341,0,$A341)/(OFFSET($C336,-$A340,$A341)))),\nMAX(0,F341-(OFFSET($C341,0,$A341)/(OFFSET($C336,-$A340,$A341))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G342,-($A342+5),0)","v":0},{"$f":"IF(G366=\"n/a\",G342,IFERROR(IF((OFFSET($C342,0,$A342))<0,\nMIN(0,G342-(OFFSET($C342,0,$A342)/(OFFSET($C337,-$A341,$A342)))),\nMAX(0,G342-(OFFSET($C342,0,$A342)/(OFFSET($C337,-$A341,$A342))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H343,-($A343+5),0)","v":0},{"$f":"IF(H367=\"n/a\",H343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I344,-($A344+5),0)","v":0},{"$f":"IF(I368=\"n/a\",I344,IFERROR(IF((OFFSET($C344,0,$A344))<0,\nMIN(0,I344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344)))),\nMAX(0,I344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J345,-($A345+5),0)","v":0},{"$f":"IF(J369=\"n/a\",J345,IFERROR(IF((OFFSET($C345,0,$A345))<0,\nMIN(0,J345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345)))),\nMAX(0,J345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K346,-($A346+5),0)","v":0},{"$f":"IF(K370=\"n/a\",K346,IFERROR(IF((OFFSET($C346,0,$A346))<0,\nMIN(0,K346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346)))),\nMAX(0,K346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L347,-($A347+5),0)","v":0},{"$f":"IF(L371=\"n/a\",L347,IFERROR(IF((OFFSET($C347,0,$A347))<0,\nMIN(0,L347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347)))),\nMAX(0,L347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M348,-($A348+5),0)","v":0},{"$f":"IF(M372=\"n/a\",M348,IFERROR(IF((OFFSET($C348,0,$A348))<0,\nMIN(0,M348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348)))),\nMAX(0,M348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N349,-($A349+5),0)","v":0},{"$f":"IF(N373=\"n/a\",N349,IFERROR(IF((OFFSET($C349,0,$A349))<0,\nMIN(0,N349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349)))),\nMAX(0,N349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O350,-($A350+5),0)","v":0},{"$f":"IF(O374=\"n/a\",O350,IFERROR(IF((OFFSET($C350,0,$A350))<0,\nMIN(0,O350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350)))),\nMAX(0,O350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P351,-($A351+5),0)","v":0},{"$f":"IF(P375=\"n/a\",P351,IFERROR(IF((OFFSET($C351,0,$A351))<0,\nMIN(0,P351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351)))),\nMAX(0,P351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q352,-($A352+5),0)","v":0},{"$f":"IF(Q376=\"n/a\",Q352,IFERROR(IF((OFFSET($C352,0,$A352))<0,\nMIN(0,Q352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352)))),\nMAX(0,Q352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R353,-($A353+5),0)","v":0},{"$f":"IF(R377=\"n/a\",R353,IFERROR(IF((OFFSET($C353,0,$A353))<0,\nMIN(0,R353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353)))),\nMAX(0,R353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S354,-($A354+5),0)","v":0},{"$f":"IF(S378=\"n/a\",S354,IFERROR(IF((OFFSET($C354,0,$A354))<0,\nMIN(0,S354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354)))),\nMAX(0,S354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T355,-($A355+5),0)","v":0},{"$f":"IF(T379=\"n/a\",T355,IFERROR(IF((OFFSET($C355,0,$A355))<0,\nMIN(0,T355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355)))),\nMAX(0,T355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U356,-($A356+5),0)","v":0},{"$f":"IF(U380=\"n/a\",U356,IFERROR(IF((OFFSET($C356,0,$A356))<0,\nMIN(0,U356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356)))),\nMAX(0,U356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V357,-($A357+5),0)","v":0},{"$f":"IF(V381=\"n/a\",V357,IFERROR(IF((OFFSET($C357,0,$A357))<0,\nMIN(0,V357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357)))),\nMAX(0,V357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W358,-($A358+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C361=\"n/a\",\"n/a\",IF(AND(C361<1,D335=0),0,\nIF(D335=0,C361-1,\nIF(C361<1,D336,\n(((C361-1)*(C337-(C337/(C361))))+(D335*D336))/(D337)))))","v":0},0,0,0,0,{"$f":"IF(H361=\"n/a\",\"n/a\",IF(AND(H361<1,I335=0),0,\nIF(I335=0,H361-1,\nIF(H361<1,I336,\n(((H361-1)*(H337-(H337/(H361))))+(I335*I336))/(I337)))))","v":0},{"$f":"IF(I361=\"n/a\",\"n/a\",IF(AND(I361<1,J335=0),0,\nIF(J335=0,I361-1,\nIF(I361<1,J336,\n(((I361-1)*(I337-(I337/(I361))))+(J335*J336))/(J337)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C362,(-$A338-ROWS(C334:C361)),0)","v":"n/a"},{"$f":"IF(C362=\"n/a\",\"n/a\",MAX(0,C362-1))","v":"n/a"},{"$f":"IF(D362=\"n/a\",\"n/a\",MAX(0,D362-1))","v":"n/a"},{"$f":"IF(E362=\"n/a\",\"n/a\",MAX(0,E362-1))","v":"n/a"},{"$f":"IF(F362=\"n/a\",\"n/a\",MAX(0,F362-1))","v":"n/a"},{"$f":"IF(G362=\"n/a\",\"n/a\",MAX(0,G362-1))","v":"n/a"},{"$f":"IF(H362=\"n/a\",\"n/a\",MAX(0,H362-1))","v":"n/a"},{"$f":"IF(I362=\"n/a\",\"n/a\",MAX(0,I362-1))","v":"n/a"},{"$f":"IF(J362=\"n/a\",\"n/a\",MAX(0,J362-1))","v":"n/a"},{"$f":"IF(K362=\"n/a\",\"n/a\",MAX(0,K362-1))","v":"n/a"},{"$f":"IF(L362=\"n/a\",\"n/a\",MAX(0,L362-1))","v":"n/a"},{"$f":"IF(M362=\"n/a\",\"n/a\",MAX(0,M362-1))","v":"n/a"},{"$f":"IF(N362=\"n/a\",\"n/a\",MAX(0,N362-1))","v":"n/a"},{"$f":"IF(O362=\"n/a\",\"n/a\",MAX(0,O362-1))","v":"n/a"},{"$f":"IF(P362=\"n/a\",\"n/a\",MAX(0,P362-1))","v":"n/a"},{"$f":"IF(Q362=\"n/a\",\"n/a\",MAX(0,Q362-1))","v":"n/a"},{"$f":"IF(R362=\"n/a\",\"n/a\",MAX(0,R362-1))","v":"n/a"},{"$f":"IF(S362=\"n/a\",\"n/a\",MAX(0,S362-1))","v":"n/a"},{"$f":"IF(T362=\"n/a\",\"n/a\",MAX(0,T362-1))","v":"n/a"},{"$f":"IF(U362=\"n/a\",\"n/a\",MAX(0,U362-1))","v":"n/a"},{"$f":"IF(V362=\"n/a\",\"n/a\",MAX(0,V362-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A339)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D363,(-$A339-ROWS(D335:D362)),0)","v":34.890779749958604},33.890779749958604,32.890779749958604,31.890779749958604,30.890779749958604,29.890779749958604,28.890779749958604,27.890779749958604,26.890779749958604,25.890779749958604,24.890779749958604,23.890779749958604,22.890779749958604,21.890779749958604,20.890779749958604,19.890779749958604,18.890779749958604,17.890779749958604,16.890779749958604,15.890779749958604]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E364,(-$A340-ROWS(E336:E363)),0)","v":34.890779749958604},33.890779749958604,32.890779749958604,31.890779749958604,30.890779749958604,29.890779749958604,28.890779749958604,27.890779749958604,26.890779749958604,25.890779749958604,24.890779749958604,23.890779749958604,22.890779749958604,21.890779749958604,20.890779749958604,19.890779749958604,18.890779749958604,17.890779749958604,16.890779749958604]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F365,(-$A341-ROWS(F337:F364)),0)","v":34.890779749958604},33.890779749958604,32.890779749958604,31.890779749958604,30.890779749958604,29.890779749958604,28.890779749958604,27.890779749958604,26.890779749958604,25.890779749958604,24.890779749958604,23.890779749958604,22.890779749958604,21.890779749958604,20.890779749958604,19.890779749958604,18.890779749958604,17.890779749958604]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G366,(-$A342-ROWS(G338:G365)),0)","v":34.890779749958604},33.890779749958604,32.890779749958604,31.890779749958604,30.890779749958604,29.890779749958604,28.890779749958604,27.890779749958604,26.890779749958604,25.890779749958604,24.890779749958604,23.890779749958604,22.890779749958604,21.890779749958604,20.890779749958604,19.890779749958604,18.890779749958604]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H367,(-$A343-ROWS(H339:H366)),0)","v":34.890779749958604},33.890779749958604,32.890779749958604,31.890779749958604,30.890779749958604,29.890779749958604,28.890779749958604,27.890779749958604,26.890779749958604,25.890779749958604,24.890779749958604,23.890779749958604,22.890779749958604,21.890779749958604,20.890779749958604,19.890779749958604]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I368,(-$A344-ROWS(I340:I367)),0)","v":34.890779749958604},33.890779749958604,32.890779749958604,31.890779749958604,30.890779749958604,29.890779749958604,28.890779749958604,27.890779749958604,26.890779749958604,25.890779749958604,24.890779749958604,23.890779749958604,22.890779749958604,21.890779749958604,20.890779749958604]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J369,(-$A345-ROWS(J341:J368)),0)","v":34.890779749958604},33.890779749958604,32.890779749958604,31.890779749958604,30.890779749958604,29.890779749958604,28.890779749958604,27.890779749958604,26.890779749958604,25.890779749958604,24.890779749958604,23.890779749958604,22.890779749958604,21.890779749958604]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K370,(-$A346-ROWS(K342:K369)),0)","v":34.890779749958604},33.890779749958604,32.890779749958604,31.890779749958604,30.890779749958604,29.890779749958604,28.890779749958604,27.890779749958604,26.890779749958604,25.890779749958604,24.890779749958604,23.890779749958604,22.890779749958604]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L371,(-$A347-ROWS(L343:L370)),0)","v":34.890779749958604},33.890779749958604,32.890779749958604,31.890779749958604,30.890779749958604,29.890779749958604,28.890779749958604,27.890779749958604,26.890779749958604,25.890779749958604,24.890779749958604,23.890779749958604]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M372,(-$A348-ROWS(M344:M371)),0)","v":34.890779749958604},33.890779749958604,32.890779749958604,31.890779749958604,30.890779749958604,29.890779749958604,28.890779749958604,27.890779749958604,26.890779749958604,25.890779749958604,24.890779749958604]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N373,(-$A349-ROWS(N345:N372)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O374,(-$A350-ROWS(O346:O373)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P375,(-$A351-ROWS(P347:P374)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q376,(-$A352-ROWS(Q348:Q375)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R377,(-$A353-ROWS(R349:R376)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S378,(-$A354-ROWS(S350:S377)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T379,(-$A355-ROWS(T351:T378)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U380,(-$A356-ROWS(U352:U379)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V381,(-$A357-ROWS(V353:V380)),0)","v":0},{"$f":"IF(V381=\"n/a\",\"n/a\",MAX(0,V381-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W382,(-$A358-ROWS(W354:W381)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C334<>\"n/a\",C334<>\"n/a\"),IF(SUM(C337:C359)=0,0,IF((SUMPRODUCT(C337:C359,C361:C383)/SUM(C337:C359))<0,1,(SUMPRODUCT(C337:C359,C361:C383)/SUM(C337:C359)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C334<>\"n/a\",D334<>\"n/a\"),IF(SUM(D337:D359)=0,0,IF((SUMPRODUCT(D337:D359,D361:D383)/SUM(D337:D359))<0,1,(SUMPRODUCT(D337:D359,D361:D383)/SUM(D337:D359)))),\"n/a\"))","v":1.9966703670623234},{"$f":"(IF(OR($C334<>\"n/a\",E334<>\"n/a\"),IF(SUM(E337:E359)=0,0,IF((SUMPRODUCT(E337:E359,E361:E383)/SUM(E337:E359))<0,1,(SUMPRODUCT(E337:E359,E361:E383)/SUM(E337:E359)))),\"n/a\"))","v":3.7350020367211432},{"$f":"(IF(OR($C334<>\"n/a\",F334<>\"n/a\"),IF(SUM(F337:F359)=0,0,IF((SUMPRODUCT(F337:F359,F361:F383)/SUM(F337:F359))<0,1,(SUMPRODUCT(F337:F359,F361:F383)/SUM(F337:F359)))),\"n/a\"))","v":3.532194778749258},{"$f":"(IF(OR($C334<>\"n/a\",G334<>\"n/a\"),IF(SUM(G337:G359)=0,0,IF((SUMPRODUCT(G337:G359,G361:G383)/SUM(G337:G359))<0,1,(SUMPRODUCT(G337:G359,G361:G383)/SUM(G337:G359)))),\"n/a\"))","v":3.3344509184152522},{"$f":"(IF(OR($C334<>\"n/a\",H334<>\"n/a\"),IF(SUM(H337:H359)=0,0,IF((SUMPRODUCT(H337:H359,H361:H383)/SUM(H337:H359))<0,1,(SUMPRODUCT(H337:H359,H361:H383)/SUM(H337:H359)))),\"n/a\"))","v":3.1418188499291939},{"$f":"(IF(OR($C334<>\"n/a\",I334<>\"n/a\"),IF(SUM(I337:I359)=0,0,IF((SUMPRODUCT(I337:I359,I361:I383)/SUM(I337:I359))<0,1,(SUMPRODUCT(I337:I359,I361:I383)/SUM(I337:I359)))),\"n/a\"))","v":2.9543475861857944},{"$f":"(IF(OR($C334<>\"n/a\",J334<>\"n/a\"),IF(SUM(J337:J359)=0,0,IF((SUMPRODUCT(J337:J359,J361:J383)/SUM(J337:J359))<0,1,(SUMPRODUCT(J337:J359,J361:J383)/SUM(J337:J359)))),\"n/a\"))","v":2.7720867686828883},{"$f":"(IF(OR($C334<>\"n/a\",K334<>\"n/a\"),IF(SUM(K337:K359)=0,0,IF((SUMPRODUCT(K337:K359,K361:K383)/SUM(K337:K359))<0,1,(SUMPRODUCT(K337:K359,K361:K383)/SUM(K337:K359)))),\"n/a\"))","v":2.5950866776313588},{"$f":"(IF(OR($C334<>\"n/a\",L334<>\"n/a\"),IF(SUM(L337:L359)=0,0,IF((SUMPRODUCT(L337:L359,L361:L383)/SUM(L337:L359))<0,1,(SUMPRODUCT(L337:L359,L361:L383)/SUM(L337:L359)))),\"n/a\"))","v":2.4233982422607907},{"$f":"(IF(OR($C334<>\"n/a\",M334<>\"n/a\"),IF(SUM(M337:M359)=0,0,IF((SUMPRODUCT(M337:M359,M361:M383)/SUM(M337:M359))<0,1,(SUMPRODUCT(M337:M359,M361:M383)/SUM(M337:M359)))),\"n/a\"))","v":2.2570730513253237},{"$f":"(IF(OR($C334<>\"n/a\",N334<>\"n/a\"),IF(SUM(N337:N359)=0,0,IF((SUMPRODUCT(N337:N359,N361:N383)/SUM(N337:N359))<0,1,(SUMPRODUCT(N337:N359,N361:N383)/SUM(N337:N359)))),\"n/a\"))","v":2.0961633638142319},{"$f":"(IF(OR($C334<>\"n/a\",O334<>\"n/a\"),IF(SUM(O337:O359)=0,0,IF((SUMPRODUCT(O337:O359,O361:O383)/SUM(O337:O359))<0,1,(SUMPRODUCT(O337:O359,O361:O383)/SUM(O337:O359)))),\"n/a\"))","v":1.9407221198719178},{"$f":"(IF(OR($C334<>\"n/a\",P334<>\"n/a\"),IF(SUM(P337:P359)=0,0,IF((SUMPRODUCT(P337:P359,P361:P383)/SUM(P337:P359))<0,1,(SUMPRODUCT(P337:P359,P361:P383)/SUM(P337:P359)))),\"n/a\"))","v":1.7908029519320972},{"$f":"(IF(OR($C334<>\"n/a\",Q334<>\"n/a\"),IF(SUM(Q337:Q359)=0,0,IF((SUMPRODUCT(Q337:Q359,Q361:Q383)/SUM(Q337:Q359))<0,1,(SUMPRODUCT(Q337:Q359,Q361:Q383)/SUM(Q337:Q359)))),\"n/a\"))","v":1.6464601960711034},{"$f":"(IF(OR($C334<>\"n/a\",R334<>\"n/a\"),IF(SUM(R337:R359)=0,0,IF((SUMPRODUCT(R337:R359,R361:R383)/SUM(R337:R359))<0,1,(SUMPRODUCT(R337:R359,R361:R383)/SUM(R337:R359)))),\"n/a\"))","v":1.5077489035853564},{"$f":"(IF(OR($C334<>\"n/a\",S334<>\"n/a\"),IF(SUM(S337:S359)=0,0,IF((SUMPRODUCT(S337:S359,S361:S383)/SUM(S337:S359))<0,1,(SUMPRODUCT(S337:S359,S361:S383)/SUM(S337:S359)))),\"n/a\"))","v":1.3747248527981739},{"$f":"(IF(OR($C334<>\"n/a\",T334<>\"n/a\"),IF(SUM(T337:T359)=0,0,IF((SUMPRODUCT(T337:T359,T361:T383)/SUM(T337:T359))<0,1,(SUMPRODUCT(T337:T359,T361:T383)/SUM(T337:T359)))),\"n/a\"))","v":1.2474445611012446},{"$f":"(IF(OR($C334<>\"n/a\",U334<>\"n/a\"),IF(SUM(U337:U359)=0,0,IF((SUMPRODUCT(U337:U359,U361:U383)/SUM(U337:U359))<0,1,(SUMPRODUCT(U337:U359,U361:U383)/SUM(U337:U359)))),\"n/a\"))","v":1.125965297236226},{"$f":"(IF(OR($C334<>\"n/a\",V334<>\"n/a\"),IF(SUM(V337:V359)=0,0,IF((SUMPRODUCT(V337:V359,V361:V383)/SUM(V337:V359))<0,1,(SUMPRODUCT(V337:V359,V361:V383)/SUM(V337:V359)))),\"n/a\"))","v":1.0103450938220633},{"$f":"(IF(OR($C334<>\"n/a\",W334<>\"n/a\"),IF(SUM(W337:W359)=0,0,IF((SUMPRODUCT(W337:W359,W361:W383)/SUM(W337:W359))<0,1,(SUMPRODUCT(W337:W359,W361:W383)/SUM(W337:W359)))),\"n/a\"))","v":0.90064276013379663}]
[]
["Asset Class 8",{"$f":"VLOOKUP($A386,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Overhead High Voltage Lines Rural"}]
[{"$f":"VALUE(REPLACE(A386,1,12,\"\"))","v":8},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A387,0)","v":293.27198753792817},{"$f":"OFFSET('RFM input'!H$60,$A387,0)-OFFSET('RFM input'!H$114,$A387,0)","v":21.612244679446814},{"$f":"OFFSET('RFM input'!I$60,$A387,0)-OFFSET('RFM input'!I$114,$A387,0)","v":21.521576007357812},{"$f":"OFFSET('RFM input'!J$60,$A387,0)-OFFSET('RFM input'!J$114,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A387,0)-OFFSET('RFM input'!K$114,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A387,0)-OFFSET('RFM input'!L$114,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A387,0)-OFFSET('RFM input'!M$114,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A387,0)-OFFSET('RFM input'!N$114,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A387,0)-OFFSET('RFM input'!O$114,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A387,0)-OFFSET('RFM input'!P$114,$A387,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A387,0)-OFFSET('RFM input'!Q$114,$A387,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":33.395791551804223},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":33.395791551804223},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":33.395791551804223},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":33.395791551804223},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":33.395791551804223},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":33.395791551804223},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":33.395791551804223},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":33.395791551804223},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":33.395791551804223},{"$f":"OFFSET('RFM input'!$U$6,$A387,0)","v":33.395791551804223}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A387,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A387,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A387,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A387,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A387,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A387,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A387,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A387,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A387,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A387,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A387,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A387,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A387,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A387,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A387,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A387,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A387,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A387,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A387,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A387,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D415=\"n/a\",0,IF(AND(D389=0,C391=0),0,\nIF(AND(D389<>0,C391=0),D389,\nIF(AND(D390<>0,C391<>0),(C391-(C391/C415))+D389,\nIF(C415<1,0,(C391-(C391/C415)))))))","v":0},0,0,0,{"$f":"IF(H415=\"n/a\",0,IF(AND(H389=0,G391=0),0,\nIF(AND(H389<>0,G391=0),H389,\nIF(AND(H390<>0,G391<>0),(G391-(G391/G415))+H389,\nIF(G415<1,0,(G391-(G391/G415)))))))","v":0},{"$f":"IF(I415=\"n/a\",0,IF(AND(I389=0,H391=0),0,\nIF(AND(I389<>0,H391=0),I389,\nIF(AND(I390<>0,H391<>0),(H391-(H391/H415))+I389,\nIF(H415<1,0,(H391-(H391/H415)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A391+1","v":0},"Depreciated starting RAB",{"$f":"C387","v":293.27198753792817},{"$f":"IF(C416=\"n/a\",C392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,C392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,C392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817},{"$f":"IF(D416=\"n/a\",D392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,D392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,D392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817},{"$f":"IF(E416=\"n/a\",E392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,E392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,E392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817},{"$f":"IF(F416=\"n/a\",F392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,F392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,F392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817},{"$f":"IF(G416=\"n/a\",G392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,G392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,G392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817},{"$f":"IF(H416=\"n/a\",H392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,H392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,H392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817},{"$f":"IF(I416=\"n/a\",I392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,I392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,I392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817},{"$f":"IF(J416=\"n/a\",J392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,J392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,J392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817},{"$f":"IF(K416=\"n/a\",K392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,K392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,K392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817},{"$f":"IF(L416=\"n/a\",L392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,L392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,L392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817},{"$f":"IF(M416=\"n/a\",M392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,M392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,M392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817},{"$f":"IF(N416=\"n/a\",N392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,N392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,N392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817},{"$f":"IF(O416=\"n/a\",O392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,O392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,O392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817},{"$f":"IF(P416=\"n/a\",P392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,P392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,P392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817},{"$f":"IF(Q416=\"n/a\",Q392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,Q392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,Q392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817},{"$f":"IF(R416=\"n/a\",R392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,R392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,R392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817},{"$f":"IF(S416=\"n/a\",S392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,S392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,S392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817},{"$f":"IF(T416=\"n/a\",T392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,T392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,T392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817},{"$f":"IF(U416=\"n/a\",U392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,U392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,U392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817},{"$f":"IF(V416=\"n/a\",V392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,V392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,V392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":293.27198753792817}]
[{"$f":"A392+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A393)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D393,-($A393+5),0)","v":21.612244679446814},{"$f":"IF(D417=\"n/a\",D393,IFERROR(IF((OFFSET($C393,0,$A393))<0,\nMIN(0,D393-(OFFSET($C393,0,$A393)/(OFFSET($C388,-$A392,$A393)))),\nMAX(0,D393-(OFFSET($C393,0,$A393)/(OFFSET($C388,-$A392,$A393))))),0))","v":20.965089943020775},20.317935206594736,19.670780470168697,19.023625733742659,18.37647099731662,17.729316260890581,17.082161524464542,16.435006788038503,15.787852051612465,15.140697315186426,14.493542578760387,13.846387842334348,13.199233105908309,12.55207836948227,11.904923633056232,11.257768896630193,10.610614160204154,9.9634594237781151,9.3163046873520763]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E394,-($A394+5),0)","v":21.521576007357812},{"$f":"IF(E418=\"n/a\",E394,IFERROR(IF((OFFSET($C394,0,$A394))<0,\nMIN(0,E394-(OFFSET($C394,0,$A394)/(OFFSET($C389,-$A393,$A394)))),\nMAX(0,E394-(OFFSET($C394,0,$A394)/(OFFSET($C389,-$A393,$A394))))),0))","v":20.877136243923154},20.232696480488496,19.588256717053838,18.94381695361918,18.299377190184522,17.654937426749864,17.010497663315206,16.366057899880548,15.721618136445892,15.077178373011236,14.43273860957658,13.788298846141924,13.143859082707268,12.499419319272612,11.854979555837955,11.210539792403299,10.566100028968643,9.9216602655339869]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F395,-($A395+5),0)","v":0},{"$f":"IF(F419=\"n/a\",F395,IFERROR(IF((OFFSET($C395,0,$A395))<0,\nMIN(0,F395-(OFFSET($C395,0,$A395)/(OFFSET($C390,-$A394,$A395)))),\nMAX(0,F395-(OFFSET($C395,0,$A395)/(OFFSET($C390,-$A394,$A395))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G396,-($A396+5),0)","v":0},{"$f":"IF(G420=\"n/a\",G396,IFERROR(IF((OFFSET($C396,0,$A396))<0,\nMIN(0,G396-(OFFSET($C396,0,$A396)/(OFFSET($C391,-$A395,$A396)))),\nMAX(0,G396-(OFFSET($C396,0,$A396)/(OFFSET($C391,-$A395,$A396))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H397,-($A397+5),0)","v":0},{"$f":"IF(H421=\"n/a\",H397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I398,-($A398+5),0)","v":0},{"$f":"IF(I422=\"n/a\",I398,IFERROR(IF((OFFSET($C398,0,$A398))<0,\nMIN(0,I398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398)))),\nMAX(0,I398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J399,-($A399+5),0)","v":0},{"$f":"IF(J423=\"n/a\",J399,IFERROR(IF((OFFSET($C399,0,$A399))<0,\nMIN(0,J399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399)))),\nMAX(0,J399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K400,-($A400+5),0)","v":0},{"$f":"IF(K424=\"n/a\",K400,IFERROR(IF((OFFSET($C400,0,$A400))<0,\nMIN(0,K400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400)))),\nMAX(0,K400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L401,-($A401+5),0)","v":0},{"$f":"IF(L425=\"n/a\",L401,IFERROR(IF((OFFSET($C401,0,$A401))<0,\nMIN(0,L401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401)))),\nMAX(0,L401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M402,-($A402+5),0)","v":0},{"$f":"IF(M426=\"n/a\",M402,IFERROR(IF((OFFSET($C402,0,$A402))<0,\nMIN(0,M402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402)))),\nMAX(0,M402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N403,-($A403+5),0)","v":0},{"$f":"IF(N427=\"n/a\",N403,IFERROR(IF((OFFSET($C403,0,$A403))<0,\nMIN(0,N403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403)))),\nMAX(0,N403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O404,-($A404+5),0)","v":0},{"$f":"IF(O428=\"n/a\",O404,IFERROR(IF((OFFSET($C404,0,$A404))<0,\nMIN(0,O404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404)))),\nMAX(0,O404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P405,-($A405+5),0)","v":0},{"$f":"IF(P429=\"n/a\",P405,IFERROR(IF((OFFSET($C405,0,$A405))<0,\nMIN(0,P405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405)))),\nMAX(0,P405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q406,-($A406+5),0)","v":0},{"$f":"IF(Q430=\"n/a\",Q406,IFERROR(IF((OFFSET($C406,0,$A406))<0,\nMIN(0,Q406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406)))),\nMAX(0,Q406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R407,-($A407+5),0)","v":0},{"$f":"IF(R431=\"n/a\",R407,IFERROR(IF((OFFSET($C407,0,$A407))<0,\nMIN(0,R407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407)))),\nMAX(0,R407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S408,-($A408+5),0)","v":0},{"$f":"IF(S432=\"n/a\",S408,IFERROR(IF((OFFSET($C408,0,$A408))<0,\nMIN(0,S408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408)))),\nMAX(0,S408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T409,-($A409+5),0)","v":0},{"$f":"IF(T433=\"n/a\",T409,IFERROR(IF((OFFSET($C409,0,$A409))<0,\nMIN(0,T409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409)))),\nMAX(0,T409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U410,-($A410+5),0)","v":0},{"$f":"IF(U434=\"n/a\",U410,IFERROR(IF((OFFSET($C410,0,$A410))<0,\nMIN(0,U410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410)))),\nMAX(0,U410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V411,-($A411+5),0)","v":0},{"$f":"IF(V435=\"n/a\",V411,IFERROR(IF((OFFSET($C411,0,$A411))<0,\nMIN(0,V411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411)))),\nMAX(0,V411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W412,-($A412+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C415=\"n/a\",\"n/a\",IF(AND(C415<1,D389=0),0,\nIF(D389=0,C415-1,\nIF(C415<1,D390,\n(((C415-1)*(C391-(C391/(C415))))+(D389*D390))/(D391)))))","v":0},0,0,0,0,{"$f":"IF(H415=\"n/a\",\"n/a\",IF(AND(H415<1,I389=0),0,\nIF(I389=0,H415-1,\nIF(H415<1,I390,\n(((H415-1)*(H391-(H391/(H415))))+(I389*I390))/(I391)))))","v":0},{"$f":"IF(I415=\"n/a\",\"n/a\",IF(AND(I415<1,J389=0),0,\nIF(J389=0,I415-1,\nIF(I415<1,J390,\n(((I415-1)*(I391-(I391/(I415))))+(J389*J390))/(J391)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C416,(-$A392-ROWS(C388:C415)),0)","v":"n/a"},{"$f":"IF(C416=\"n/a\",\"n/a\",MAX(0,C416-1))","v":"n/a"},{"$f":"IF(D416=\"n/a\",\"n/a\",MAX(0,D416-1))","v":"n/a"},{"$f":"IF(E416=\"n/a\",\"n/a\",MAX(0,E416-1))","v":"n/a"},{"$f":"IF(F416=\"n/a\",\"n/a\",MAX(0,F416-1))","v":"n/a"},{"$f":"IF(G416=\"n/a\",\"n/a\",MAX(0,G416-1))","v":"n/a"},{"$f":"IF(H416=\"n/a\",\"n/a\",MAX(0,H416-1))","v":"n/a"},{"$f":"IF(I416=\"n/a\",\"n/a\",MAX(0,I416-1))","v":"n/a"},{"$f":"IF(J416=\"n/a\",\"n/a\",MAX(0,J416-1))","v":"n/a"},{"$f":"IF(K416=\"n/a\",\"n/a\",MAX(0,K416-1))","v":"n/a"},{"$f":"IF(L416=\"n/a\",\"n/a\",MAX(0,L416-1))","v":"n/a"},{"$f":"IF(M416=\"n/a\",\"n/a\",MAX(0,M416-1))","v":"n/a"},{"$f":"IF(N416=\"n/a\",\"n/a\",MAX(0,N416-1))","v":"n/a"},{"$f":"IF(O416=\"n/a\",\"n/a\",MAX(0,O416-1))","v":"n/a"},{"$f":"IF(P416=\"n/a\",\"n/a\",MAX(0,P416-1))","v":"n/a"},{"$f":"IF(Q416=\"n/a\",\"n/a\",MAX(0,Q416-1))","v":"n/a"},{"$f":"IF(R416=\"n/a\",\"n/a\",MAX(0,R416-1))","v":"n/a"},{"$f":"IF(S416=\"n/a\",\"n/a\",MAX(0,S416-1))","v":"n/a"},{"$f":"IF(T416=\"n/a\",\"n/a\",MAX(0,T416-1))","v":"n/a"},{"$f":"IF(U416=\"n/a\",\"n/a\",MAX(0,U416-1))","v":"n/a"},{"$f":"IF(V416=\"n/a\",\"n/a\",MAX(0,V416-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A393)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D417,(-$A393-ROWS(D389:D416)),0)","v":33.395791551804223},32.395791551804223,31.395791551804223,30.395791551804223,29.395791551804223,28.395791551804223,27.395791551804223,26.395791551804223,25.395791551804223,24.395791551804223,23.395791551804223,22.395791551804223,21.395791551804223,20.395791551804223,19.395791551804223,18.395791551804223,17.395791551804223,16.395791551804223,15.395791551804223,14.395791551804223]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E418,(-$A394-ROWS(E390:E417)),0)","v":33.395791551804223},32.395791551804223,31.395791551804223,30.395791551804223,29.395791551804223,28.395791551804223,27.395791551804223,26.395791551804223,25.395791551804223,24.395791551804223,23.395791551804223,22.395791551804223,21.395791551804223,20.395791551804223,19.395791551804223,18.395791551804223,17.395791551804223,16.395791551804223,15.395791551804223]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F419,(-$A395-ROWS(F391:F418)),0)","v":33.395791551804223},32.395791551804223,31.395791551804223,30.395791551804223,29.395791551804223,28.395791551804223,27.395791551804223,26.395791551804223,25.395791551804223,24.395791551804223,23.395791551804223,22.395791551804223,21.395791551804223,20.395791551804223,19.395791551804223,18.395791551804223,17.395791551804223,16.395791551804223]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G420,(-$A396-ROWS(G392:G419)),0)","v":33.395791551804223},32.395791551804223,31.395791551804223,30.395791551804223,29.395791551804223,28.395791551804223,27.395791551804223,26.395791551804223,25.395791551804223,24.395791551804223,23.395791551804223,22.395791551804223,21.395791551804223,20.395791551804223,19.395791551804223,18.395791551804223,17.395791551804223]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H421,(-$A397-ROWS(H393:H420)),0)","v":33.395791551804223},32.395791551804223,31.395791551804223,30.395791551804223,29.395791551804223,28.395791551804223,27.395791551804223,26.395791551804223,25.395791551804223,24.395791551804223,23.395791551804223,22.395791551804223,21.395791551804223,20.395791551804223,19.395791551804223,18.395791551804223]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I422,(-$A398-ROWS(I394:I421)),0)","v":33.395791551804223},32.395791551804223,31.395791551804223,30.395791551804223,29.395791551804223,28.395791551804223,27.395791551804223,26.395791551804223,25.395791551804223,24.395791551804223,23.395791551804223,22.395791551804223,21.395791551804223,20.395791551804223,19.395791551804223]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J423,(-$A399-ROWS(J395:J422)),0)","v":33.395791551804223},32.395791551804223,31.395791551804223,30.395791551804223,29.395791551804223,28.395791551804223,27.395791551804223,26.395791551804223,25.395791551804223,24.395791551804223,23.395791551804223,22.395791551804223,21.395791551804223,20.395791551804223]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K424,(-$A400-ROWS(K396:K423)),0)","v":33.395791551804223},32.395791551804223,31.395791551804223,30.395791551804223,29.395791551804223,28.395791551804223,27.395791551804223,26.395791551804223,25.395791551804223,24.395791551804223,23.395791551804223,22.395791551804223,21.395791551804223]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L425,(-$A401-ROWS(L397:L424)),0)","v":33.395791551804223},32.395791551804223,31.395791551804223,30.395791551804223,29.395791551804223,28.395791551804223,27.395791551804223,26.395791551804223,25.395791551804223,24.395791551804223,23.395791551804223,22.395791551804223]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M426,(-$A402-ROWS(M398:M425)),0)","v":33.395791551804223},32.395791551804223,31.395791551804223,30.395791551804223,29.395791551804223,28.395791551804223,27.395791551804223,26.395791551804223,25.395791551804223,24.395791551804223,23.395791551804223]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N427,(-$A403-ROWS(N399:N426)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O428,(-$A404-ROWS(O400:O427)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P429,(-$A405-ROWS(P401:P428)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q430,(-$A406-ROWS(Q402:Q429)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R431,(-$A407-ROWS(R403:R430)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S432,(-$A408-ROWS(S404:S431)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T433,(-$A409-ROWS(T405:T432)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U434,(-$A410-ROWS(U406:U433)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V435,(-$A411-ROWS(V407:V434)),0)","v":0},{"$f":"IF(V435=\"n/a\",\"n/a\",MAX(0,V435-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W436,(-$A412-ROWS(W408:W435)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C388<>\"n/a\",C388<>\"n/a\"),IF(SUM(C391:C413)=0,0,IF((SUMPRODUCT(C391:C413,C415:C437)/SUM(C391:C413))<0,1,(SUMPRODUCT(C391:C413,C415:C437)/SUM(C391:C413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",D388<>\"n/a\"),IF(SUM(D391:D413)=0,0,IF((SUMPRODUCT(D391:D413,D415:D437)/SUM(D391:D413))<0,1,(SUMPRODUCT(D391:D413,D415:D437)/SUM(D391:D413)))),\"n/a\"))","v":2.2921376951740866},{"$f":"(IF(OR($C388<>\"n/a\",E388<>\"n/a\"),IF(SUM(E391:E413)=0,0,IF((SUMPRODUCT(E391:E413,E415:E437)/SUM(E391:E413))<0,1,(SUMPRODUCT(E391:E413,E415:E437)/SUM(E391:E413)))),\"n/a\"))","v":4.1634392303626653},{"$f":"(IF(OR($C388<>\"n/a\",F388<>\"n/a\"),IF(SUM(F391:F413)=0,0,IF((SUMPRODUCT(F391:F413,F415:F437)/SUM(F391:F413))<0,1,(SUMPRODUCT(F391:F413,F415:F437)/SUM(F391:F413)))),\"n/a\"))","v":3.9293227154888917},{"$f":"(IF(OR($C388<>\"n/a\",G388<>\"n/a\"),IF(SUM(G391:G413)=0,0,IF((SUMPRODUCT(G391:G413,G415:G437)/SUM(G391:G413))<0,1,(SUMPRODUCT(G391:G413,G415:G437)/SUM(G391:G413)))),\"n/a\"))","v":3.7011442783090538},{"$f":"(IF(OR($C388<>\"n/a\",H388<>\"n/a\"),IF(SUM(H391:H413)=0,0,IF((SUMPRODUCT(H391:H413,H415:H437)/SUM(H391:H413))<0,1,(SUMPRODUCT(H391:H413,H415:H437)/SUM(H391:H413)))),\"n/a\"))","v":3.4789732465836978},{"$f":"(IF(OR($C388<>\"n/a\",I388<>\"n/a\"),IF(SUM(I391:I413)=0,0,IF((SUMPRODUCT(I391:I413,I415:I437)/SUM(I391:I413))<0,1,(SUMPRODUCT(I391:I413,I415:I437)/SUM(I391:I413)))),\"n/a\"))","v":3.2628800315028483},{"$f":"(IF(OR($C388<>\"n/a\",J388<>\"n/a\"),IF(SUM(J391:J413)=0,0,IF((SUMPRODUCT(J391:J413,J415:J437)/SUM(J391:J413))<0,1,(SUMPRODUCT(J391:J413,J415:J437)/SUM(J391:J413)))),\"n/a\"))","v":3.0529361489333335},{"$f":"(IF(OR($C388<>\"n/a\",K388<>\"n/a\"),IF(SUM(K391:K413)=0,0,IF((SUMPRODUCT(K391:K413,K415:K437)/SUM(K391:K413))<0,1,(SUMPRODUCT(K391:K413,K415:K437)/SUM(K391:K413)))),\"n/a\"))","v":2.8492142411680947},{"$f":"(IF(OR($C388<>\"n/a\",L388<>\"n/a\"),IF(SUM(L391:L413)=0,0,IF((SUMPRODUCT(L391:L413,L415:L437)/SUM(L391:L413))<0,1,(SUMPRODUCT(L391:L413,L415:L437)/SUM(L391:L413)))),\"n/a\"))","v":2.6517880991913847},{"$f":"(IF(OR($C388<>\"n/a\",M388<>\"n/a\"),IF(SUM(M391:M413)=0,0,IF((SUMPRODUCT(M391:M413,M415:M437)/SUM(M391:M413))<0,1,(SUMPRODUCT(M391:M413,M415:M437)/SUM(M391:M413)))),\"n/a\"))","v":2.4607326854741771},{"$f":"(IF(OR($C388<>\"n/a\",N388<>\"n/a\"),IF(SUM(N391:N413)=0,0,IF((SUMPRODUCT(N391:N413,N415:N437)/SUM(N391:N413))<0,1,(SUMPRODUCT(N391:N413,N415:N437)/SUM(N391:N413)))),\"n/a\"))","v":2.2761241573145803},{"$f":"(IF(OR($C388<>\"n/a\",O388<>\"n/a\"),IF(SUM(O391:O413)=0,0,IF((SUMPRODUCT(O391:O413,O415:O437)/SUM(O391:O413))<0,1,(SUMPRODUCT(O391:O413,O415:O437)/SUM(O391:O413)))),\"n/a\"))","v":2.098039890738522},{"$f":"(IF(OR($C388<>\"n/a\",P388<>\"n/a\"),IF(SUM(P391:P413)=0,0,IF((SUMPRODUCT(P391:P413,P415:P437)/SUM(P391:P413))<0,1,(SUMPRODUCT(P391:P413,P415:P437)/SUM(P391:P413)))),\"n/a\"))","v":1.9265585049764478},{"$f":"(IF(OR($C388<>\"n/a\",Q388<>\"n/a\"),IF(SUM(Q391:Q413)=0,0,IF((SUMPRODUCT(Q391:Q413,Q415:Q437)/SUM(Q391:Q413))<0,1,(SUMPRODUCT(Q391:Q413,Q415:Q437)/SUM(Q391:Q413)))),\"n/a\"))","v":1.7617598875323057},{"$f":"(IF(OR($C388<>\"n/a\",R388<>\"n/a\"),IF(SUM(R391:R413)=0,0,IF((SUMPRODUCT(R391:R413,R415:R437)/SUM(R391:R413))<0,1,(SUMPRODUCT(R391:R413,R415:R437)/SUM(R391:R413)))),\"n/a\"))","v":1.6037252198616001},{"$f":"(IF(OR($C388<>\"n/a\",S388<>\"n/a\"),IF(SUM(S391:S413)=0,0,IF((SUMPRODUCT(S391:S413,S415:S437)/SUM(S391:S413))<0,1,(SUMPRODUCT(S391:S413,S415:S437)/SUM(S391:S413)))),\"n/a\"))","v":1.4525370036758485},{"$f":"(IF(OR($C388<>\"n/a\",T388<>\"n/a\"),IF(SUM(T391:T413)=0,0,IF((SUMPRODUCT(T391:T413,T415:T437)/SUM(T391:T413))<0,1,(SUMPRODUCT(T391:T413,T415:T437)/SUM(T391:T413)))),\"n/a\"))","v":1.3082790878913444},{"$f":"(IF(OR($C388<>\"n/a\",U388<>\"n/a\"),IF(SUM(U391:U413)=0,0,IF((SUMPRODUCT(U391:U413,U415:U437)/SUM(U391:U413))<0,1,(SUMPRODUCT(U391:U413,U415:U437)/SUM(U391:U413)))),\"n/a\"))","v":1.1710366962407115},{"$f":"(IF(OR($C388<>\"n/a\",V388<>\"n/a\"),IF(SUM(V391:V413)=0,0,IF((SUMPRODUCT(V391:V413,V415:V437)/SUM(V391:V413))<0,1,(SUMPRODUCT(V391:V413,V415:V437)/SUM(V391:V413)))),\"n/a\"))","v":1.040896455566346},{"$f":"(IF(OR($C388<>\"n/a\",W388<>\"n/a\"),IF(SUM(W391:W413)=0,0,IF((SUMPRODUCT(W391:W413,W415:W437)/SUM(W391:W413))<0,1,(SUMPRODUCT(W391:W413,W415:W437)/SUM(W391:W413)))),\"n/a\"))","v":0.91794642481547495}]
[]
["Asset Class 9",{"$f":"VLOOKUP($A440,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Voltage Regulators on Distribution Feeders"}]
[{"$f":"VALUE(REPLACE(A440,1,12,\"\"))","v":9},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A441,0)","v":5.3061645831982647},{"$f":"OFFSET('RFM input'!H$60,$A441,0)-OFFSET('RFM input'!H$114,$A441,0)","v":1.6083244437675952},{"$f":"OFFSET('RFM input'!I$60,$A441,0)-OFFSET('RFM input'!I$114,$A441,0)","v":0.82408877273770698},{"$f":"OFFSET('RFM input'!J$60,$A441,0)-OFFSET('RFM input'!J$114,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A441,0)-OFFSET('RFM input'!K$114,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A441,0)-OFFSET('RFM input'!L$114,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A441,0)-OFFSET('RFM input'!M$114,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A441,0)-OFFSET('RFM input'!N$114,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A441,0)-OFFSET('RFM input'!O$114,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A441,0)-OFFSET('RFM input'!P$114,$A441,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A441,0)-OFFSET('RFM input'!Q$114,$A441,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A441,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":45.45454545454546},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":45.45454545454546},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":45.45454545454546},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":45.45454545454546},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":45.45454545454546},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":45.45454545454546},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":45.45454545454546},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":45.45454545454546},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":45.45454545454546},{"$f":"OFFSET('RFM input'!$U$6,$A441,0)","v":45.45454545454546}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A441,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A441,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A441,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A441,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A441,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A441,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A441,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A441,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A441,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A441,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A441,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A441,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A441,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A441,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A441,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A441,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A441,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A441,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A441,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A441,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D469=\"n/a\",0,IF(AND(D443=0,C445=0),0,\nIF(AND(D443<>0,C445=0),D443,\nIF(AND(D444<>0,C445<>0),(C445-(C445/C469))+D443,\nIF(C469<1,0,(C445-(C445/C469)))))))","v":0},{"$f":"IF(E469=\"n/a\",0,IF(AND(E443=0,D445=0),0,\nIF(AND(E443<>0,D445=0),E443,\nIF(AND(E444<>0,D445<>0),(D445-(D445/D469))+E443,\nIF(D469<1,0,(D445-(D445/D469)))))))","v":0},{"$f":"IF(F469=\"n/a\",0,IF(AND(F443=0,E445=0),0,\nIF(AND(F443<>0,E445=0),F443,\nIF(AND(F444<>0,E445<>0),(E445-(E445/E469))+F443,\nIF(E469<1,0,(E445-(E445/E469)))))))","v":0},{"$f":"IF(G469=\"n/a\",0,IF(AND(G443=0,F445=0),0,\nIF(AND(G443<>0,F445=0),G443,\nIF(AND(G444<>0,F445<>0),(F445-(F445/F469))+G443,\nIF(F469<1,0,(F445-(F445/F469)))))))","v":0},{"$f":"IF(H469=\"n/a\",0,IF(AND(H443=0,G445=0),0,\nIF(AND(H443<>0,G445=0),H443,\nIF(AND(H444<>0,G445<>0),(G445-(G445/G469))+H443,\nIF(G469<1,0,(G445-(G445/G469)))))))","v":0},{"$f":"IF(I469=\"n/a\",0,IF(AND(I443=0,H445=0),0,\nIF(AND(I443<>0,H445=0),I443,\nIF(AND(I444<>0,H445<>0),(H445-(H445/H469))+I443,\nIF(H469<1,0,(H445-(H445/H469)))))))","v":0},{"$f":"IF(J469=\"n/a\",0,IF(AND(J443=0,I445=0),0,\nIF(AND(J443<>0,I445=0),J443,\nIF(AND(J444<>0,I445<>0),(I445-(I445/I469))+J443,\nIF(I469<1,0,(I445-(I445/I469)))))))","v":0},{"$f":"IF(K469=\"n/a\",0,IF(AND(K443=0,J445=0),0,\nIF(AND(K443<>0,J445=0),K443,\nIF(AND(K444<>0,J445<>0),(J445-(J445/J469))+K443,\nIF(J469<1,0,(J445-(J445/J469)))))))","v":0},{"$f":"IF(L469=\"n/a\",0,IF(AND(L443=0,K445=0),0,\nIF(AND(L443<>0,K445=0),L443,\nIF(AND(L444<>0,K445<>0),(K445-(K445/K469))+L443,\nIF(K469<1,0,(K445-(K445/K469)))))))","v":0},{"$f":"IF(M469=\"n/a\",0,IF(AND(M443=0,L445=0),0,\nIF(AND(M443<>0,L445=0),M443,\nIF(AND(M444<>0,L445<>0),(L445-(L445/L469))+M443,\nIF(L469<1,0,(L445-(L445/L469)))))))","v":0},{"$f":"IF(N469=\"n/a\",0,IF(AND(N443=0,M445=0),0,\nIF(AND(N443<>0,M445=0),N443,\nIF(AND(N444<>0,M445<>0),(M445-(M445/M469))+N443,\nIF(M469<1,0,(M445-(M445/M469)))))))","v":0},{"$f":"IF(O469=\"n/a\",0,IF(AND(O443=0,N445=0),0,\nIF(AND(O443<>0,N445=0),O443,\nIF(AND(O444<>0,N445<>0),(N445-(N445/N469))+O443,\nIF(N469<1,0,(N445-(N445/N469)))))))","v":0},{"$f":"IF(P469=\"n/a\",0,IF(AND(P443=0,O445=0),0,\nIF(AND(P443<>0,O445=0),P443,\nIF(AND(P444<>0,O445<>0),(O445-(O445/O469))+P443,\nIF(O469<1,0,(O445-(O445/O469)))))))","v":0},{"$f":"IF(Q469=\"n/a\",0,IF(AND(Q443=0,P445=0),0,\nIF(AND(Q443<>0,P445=0),Q443,\nIF(AND(Q444<>0,P445<>0),(P445-(P445/P469))+Q443,\nIF(P469<1,0,(P445-(P445/P469)))))))","v":0},{"$f":"IF(R469=\"n/a\",0,IF(AND(R443=0,Q445=0),0,\nIF(AND(R443<>0,Q445=0),R443,\nIF(AND(R444<>0,Q445<>0),(Q445-(Q445/Q469))+R443,\nIF(Q469<1,0,(Q445-(Q445/Q469)))))))","v":0},{"$f":"IF(S469=\"n/a\",0,IF(AND(S443=0,R445=0),0,\nIF(AND(S443<>0,R445=0),S443,\nIF(AND(S444<>0,R445<>0),(R445-(R445/R469))+S443,\nIF(R469<1,0,(R445-(R445/R469)))))))","v":0},{"$f":"IF(T469=\"n/a\",0,IF(AND(T443=0,S445=0),0,\nIF(AND(T443<>0,S445=0),T443,\nIF(AND(T444<>0,S445<>0),(S445-(S445/S469))+T443,\nIF(S469<1,0,(S445-(S445/S469)))))))","v":0},{"$f":"IF(U469=\"n/a\",0,IF(AND(U443=0,T445=0),0,\nIF(AND(U443<>0,T445=0),U443,\nIF(AND(U444<>0,T445<>0),(T445-(T445/T469))+U443,\nIF(T469<1,0,(T445-(T445/T469)))))))","v":0},{"$f":"IF(V469=\"n/a\",0,IF(AND(V443=0,U445=0),0,\nIF(AND(V443<>0,U445=0),V443,\nIF(AND(V444<>0,U445<>0),(U445-(U445/U469))+V443,\nIF(U469<1,0,(U445-(U445/U469)))))))","v":0},{"$f":"IF(W469=\"n/a\",0,IF(AND(W443=0,V445=0),0,\nIF(AND(W443<>0,V445=0),W443,\nIF(AND(W444<>0,V445<>0),(V445-(V445/V469))+W443,\nIF(V469<1,0,(V445-(V445/V469)))))))","v":0}]
[{"$f":"A445+1","v":0},"Depreciated starting RAB",{"$f":"C441","v":5.3061645831982647},{"$f":"IF(C470=\"n/a\",C446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,C446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,C446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647},{"$f":"IF(D470=\"n/a\",D446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,D446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,D446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647},{"$f":"IF(E470=\"n/a\",E446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,E446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,E446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647},{"$f":"IF(F470=\"n/a\",F446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,F446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,F446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647},{"$f":"IF(G470=\"n/a\",G446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,G446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,G446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647},{"$f":"IF(H470=\"n/a\",H446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,H446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,H446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647},{"$f":"IF(I470=\"n/a\",I446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,I446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,I446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647},{"$f":"IF(J470=\"n/a\",J446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,J446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,J446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647},{"$f":"IF(K470=\"n/a\",K446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,K446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,K446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647},{"$f":"IF(L470=\"n/a\",L446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,L446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,L446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647},{"$f":"IF(M470=\"n/a\",M446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,M446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,M446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647},{"$f":"IF(N470=\"n/a\",N446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,N446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,N446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647},{"$f":"IF(O470=\"n/a\",O446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,O446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,O446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647},{"$f":"IF(P470=\"n/a\",P446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,P446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,P446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647},{"$f":"IF(Q470=\"n/a\",Q446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,Q446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,Q446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647},{"$f":"IF(R470=\"n/a\",R446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,R446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,R446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647},{"$f":"IF(S470=\"n/a\",S446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,S446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,S446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647},{"$f":"IF(T470=\"n/a\",T446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,T446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,T446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647},{"$f":"IF(U470=\"n/a\",U446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,U446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,U446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647},{"$f":"IF(V470=\"n/a\",V446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,V446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,V446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":5.3061645831982647}]
[{"$f":"A446+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A447)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D447,-($A447+5),0)","v":1.6083244437675952},{"$f":"IF(D471=\"n/a\",D447,IFERROR(IF((OFFSET($C447,0,$A447))<0,\nMIN(0,D447-(OFFSET($C447,0,$A447)/(OFFSET($C442,-$A446,$A447)))),\nMAX(0,D447-(OFFSET($C447,0,$A447)/(OFFSET($C442,-$A446,$A447))))),0))","v":1.5729413060047082},1.5375581682418211,1.5021750304789341,1.466791892716047,1.43140875495316,1.396025617190273,1.3606424794273859,1.3252593416644989,1.2898762039016118,1.2544930661387248,1.2191099283758378,1.1837267906129507,1.1483436528500637,1.1129605150871766,1.0775773773242896,1.0421942395614026,1.0068111017985155,0.97142796403562848,0.93604482627274144]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E448,-($A448+5),0)","v":0.82408877273770698},{"$f":"IF(E472=\"n/a\",E448,IFERROR(IF((OFFSET($C448,0,$A448))<0,\nMIN(0,E448-(OFFSET($C448,0,$A448)/(OFFSET($C443,-$A447,$A448)))),\nMAX(0,E448-(OFFSET($C448,0,$A448)/(OFFSET($C443,-$A447,$A448))))),0))","v":0.80595881973747741},0.78782886673724783,0.76969891373701826,0.75156896073678869,0.73343900773655912,0.71530905473632955,0.69717910173609998,0.67904914873587041,0.66091919573564084,0.64278924273541127,0.6246592897351817,0.60652933673495213,0.58839938373472256,0.57026943073449299,0.55213947773426342,0.53400952473403385,0.51587957173380428,0.49774961873357471]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F449,-($A449+5),0)","v":0},{"$f":"IF(F473=\"n/a\",F449,IFERROR(IF((OFFSET($C449,0,$A449))<0,\nMIN(0,F449-(OFFSET($C449,0,$A449)/(OFFSET($C444,-$A448,$A449)))),\nMAX(0,F449-(OFFSET($C449,0,$A449)/(OFFSET($C444,-$A448,$A449))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G450,-($A450+5),0)","v":0},{"$f":"IF(G474=\"n/a\",G450,IFERROR(IF((OFFSET($C450,0,$A450))<0,\nMIN(0,G450-(OFFSET($C450,0,$A450)/(OFFSET($C445,-$A449,$A450)))),\nMAX(0,G450-(OFFSET($C450,0,$A450)/(OFFSET($C445,-$A449,$A450))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H451,-($A451+5),0)","v":0},{"$f":"IF(H475=\"n/a\",H451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I452,-($A452+5),0)","v":0},{"$f":"IF(I476=\"n/a\",I452,IFERROR(IF((OFFSET($C452,0,$A452))<0,\nMIN(0,I452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452)))),\nMAX(0,I452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J453,-($A453+5),0)","v":0},{"$f":"IF(J477=\"n/a\",J453,IFERROR(IF((OFFSET($C453,0,$A453))<0,\nMIN(0,J453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453)))),\nMAX(0,J453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K454,-($A454+5),0)","v":0},{"$f":"IF(K478=\"n/a\",K454,IFERROR(IF((OFFSET($C454,0,$A454))<0,\nMIN(0,K454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454)))),\nMAX(0,K454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L455,-($A455+5),0)","v":0},{"$f":"IF(L479=\"n/a\",L455,IFERROR(IF((OFFSET($C455,0,$A455))<0,\nMIN(0,L455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455)))),\nMAX(0,L455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M456,-($A456+5),0)","v":0},{"$f":"IF(M480=\"n/a\",M456,IFERROR(IF((OFFSET($C456,0,$A456))<0,\nMIN(0,M456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456)))),\nMAX(0,M456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N457,-($A457+5),0)","v":0},{"$f":"IF(N481=\"n/a\",N457,IFERROR(IF((OFFSET($C457,0,$A457))<0,\nMIN(0,N457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457)))),\nMAX(0,N457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O458,-($A458+5),0)","v":0},{"$f":"IF(O482=\"n/a\",O458,IFERROR(IF((OFFSET($C458,0,$A458))<0,\nMIN(0,O458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458)))),\nMAX(0,O458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P459,-($A459+5),0)","v":0},{"$f":"IF(P483=\"n/a\",P459,IFERROR(IF((OFFSET($C459,0,$A459))<0,\nMIN(0,P459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459)))),\nMAX(0,P459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q460,-($A460+5),0)","v":0},{"$f":"IF(Q484=\"n/a\",Q460,IFERROR(IF((OFFSET($C460,0,$A460))<0,\nMIN(0,Q460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460)))),\nMAX(0,Q460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R461,-($A461+5),0)","v":0},{"$f":"IF(R485=\"n/a\",R461,IFERROR(IF((OFFSET($C461,0,$A461))<0,\nMIN(0,R461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461)))),\nMAX(0,R461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S462,-($A462+5),0)","v":0},{"$f":"IF(S486=\"n/a\",S462,IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,S462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462)))),\nMAX(0,S462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T463,-($A463+5),0)","v":0},{"$f":"IF(T487=\"n/a\",T463,IFERROR(IF((OFFSET($C463,0,$A463))<0,\nMIN(0,T463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463)))),\nMAX(0,T463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U464,-($A464+5),0)","v":0},{"$f":"IF(U488=\"n/a\",U464,IFERROR(IF((OFFSET($C464,0,$A464))<0,\nMIN(0,U464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464)))),\nMAX(0,U464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V465,-($A465+5),0)","v":0},{"$f":"IF(V489=\"n/a\",V465,IFERROR(IF((OFFSET($C465,0,$A465))<0,\nMIN(0,V465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465)))),\nMAX(0,V465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W466,-($A466+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C469=\"n/a\",\"n/a\",IF(AND(C469<1,D443=0),0,\nIF(D443=0,C469-1,\nIF(C469<1,D444,\n(((C469-1)*(C445-(C445/(C469))))+(D443*D444))/(D445)))))","v":0},0,0,0,0,{"$f":"IF(H469=\"n/a\",\"n/a\",IF(AND(H469<1,I443=0),0,\nIF(I443=0,H469-1,\nIF(H469<1,I444,\n(((H469-1)*(H445-(H445/(H469))))+(I443*I444))/(I445)))))","v":0},{"$f":"IF(I469=\"n/a\",\"n/a\",IF(AND(I469<1,J443=0),0,\nIF(J443=0,I469-1,\nIF(I469<1,J444,\n(((I469-1)*(I445-(I445/(I469))))+(J443*J444))/(J445)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C470,(-$A446-ROWS(C442:C469)),0)","v":"n/a"},{"$f":"IF(C470=\"n/a\",\"n/a\",MAX(0,C470-1))","v":"n/a"},{"$f":"IF(D470=\"n/a\",\"n/a\",MAX(0,D470-1))","v":"n/a"},{"$f":"IF(E470=\"n/a\",\"n/a\",MAX(0,E470-1))","v":"n/a"},{"$f":"IF(F470=\"n/a\",\"n/a\",MAX(0,F470-1))","v":"n/a"},{"$f":"IF(G470=\"n/a\",\"n/a\",MAX(0,G470-1))","v":"n/a"},{"$f":"IF(H470=\"n/a\",\"n/a\",MAX(0,H470-1))","v":"n/a"},{"$f":"IF(I470=\"n/a\",\"n/a\",MAX(0,I470-1))","v":"n/a"},{"$f":"IF(J470=\"n/a\",\"n/a\",MAX(0,J470-1))","v":"n/a"},{"$f":"IF(K470=\"n/a\",\"n/a\",MAX(0,K470-1))","v":"n/a"},{"$f":"IF(L470=\"n/a\",\"n/a\",MAX(0,L470-1))","v":"n/a"},{"$f":"IF(M470=\"n/a\",\"n/a\",MAX(0,M470-1))","v":"n/a"},{"$f":"IF(N470=\"n/a\",\"n/a\",MAX(0,N470-1))","v":"n/a"},{"$f":"IF(O470=\"n/a\",\"n/a\",MAX(0,O470-1))","v":"n/a"},{"$f":"IF(P470=\"n/a\",\"n/a\",MAX(0,P470-1))","v":"n/a"},{"$f":"IF(Q470=\"n/a\",\"n/a\",MAX(0,Q470-1))","v":"n/a"},{"$f":"IF(R470=\"n/a\",\"n/a\",MAX(0,R470-1))","v":"n/a"},{"$f":"IF(S470=\"n/a\",\"n/a\",MAX(0,S470-1))","v":"n/a"},{"$f":"IF(T470=\"n/a\",\"n/a\",MAX(0,T470-1))","v":"n/a"},{"$f":"IF(U470=\"n/a\",\"n/a\",MAX(0,U470-1))","v":"n/a"},{"$f":"IF(V470=\"n/a\",\"n/a\",MAX(0,V470-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A447)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D471,(-$A447-ROWS(D443:D470)),0)","v":45.45454545454546},44.45454545454546,43.45454545454546,42.45454545454546,41.45454545454546,40.45454545454546,39.45454545454546,38.45454545454546,37.45454545454546,36.45454545454546,35.45454545454546,34.45454545454546,33.45454545454546,32.45454545454546,31.45454545454546,30.45454545454546,29.45454545454546,28.45454545454546,27.45454545454546,26.45454545454546]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E472,(-$A448-ROWS(E444:E471)),0)","v":45.45454545454546},44.45454545454546,43.45454545454546,42.45454545454546,41.45454545454546,40.45454545454546,39.45454545454546,38.45454545454546,37.45454545454546,36.45454545454546,35.45454545454546,34.45454545454546,33.45454545454546,32.45454545454546,31.45454545454546,30.45454545454546,29.45454545454546,28.45454545454546,27.45454545454546]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F473,(-$A449-ROWS(F445:F472)),0)","v":45.45454545454546},44.45454545454546,43.45454545454546,42.45454545454546,41.45454545454546,40.45454545454546,39.45454545454546,38.45454545454546,37.45454545454546,36.45454545454546,35.45454545454546,34.45454545454546,33.45454545454546,32.45454545454546,31.45454545454546,30.45454545454546,29.45454545454546,28.45454545454546]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G474,(-$A450-ROWS(G446:G473)),0)","v":45.45454545454546},44.45454545454546,43.45454545454546,42.45454545454546,41.45454545454546,40.45454545454546,39.45454545454546,38.45454545454546,37.45454545454546,36.45454545454546,35.45454545454546,34.45454545454546,33.45454545454546,32.45454545454546,31.45454545454546,30.45454545454546,29.45454545454546]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H475,(-$A451-ROWS(H447:H474)),0)","v":45.45454545454546},44.45454545454546,43.45454545454546,42.45454545454546,41.45454545454546,40.45454545454546,39.45454545454546,38.45454545454546,37.45454545454546,36.45454545454546,35.45454545454546,34.45454545454546,33.45454545454546,32.45454545454546,31.45454545454546,30.45454545454546]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I476,(-$A452-ROWS(I448:I475)),0)","v":45.45454545454546},44.45454545454546,43.45454545454546,42.45454545454546,41.45454545454546,40.45454545454546,39.45454545454546,38.45454545454546,37.45454545454546,36.45454545454546,35.45454545454546,34.45454545454546,33.45454545454546,32.45454545454546,31.45454545454546]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J477,(-$A453-ROWS(J449:J476)),0)","v":45.45454545454546},44.45454545454546,43.45454545454546,42.45454545454546,41.45454545454546,40.45454545454546,39.45454545454546,38.45454545454546,37.45454545454546,36.45454545454546,35.45454545454546,34.45454545454546,33.45454545454546,32.45454545454546]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K478,(-$A454-ROWS(K450:K477)),0)","v":45.45454545454546},44.45454545454546,43.45454545454546,42.45454545454546,41.45454545454546,40.45454545454546,39.45454545454546,38.45454545454546,37.45454545454546,36.45454545454546,35.45454545454546,34.45454545454546,33.45454545454546]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L479,(-$A455-ROWS(L451:L478)),0)","v":45.45454545454546},44.45454545454546,43.45454545454546,42.45454545454546,41.45454545454546,40.45454545454546,39.45454545454546,38.45454545454546,37.45454545454546,36.45454545454546,35.45454545454546,34.45454545454546]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M480,(-$A456-ROWS(M452:M479)),0)","v":45.45454545454546},44.45454545454546,43.45454545454546,42.45454545454546,41.45454545454546,40.45454545454546,39.45454545454546,38.45454545454546,37.45454545454546,36.45454545454546,35.45454545454546]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N481,(-$A457-ROWS(N453:N480)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O482,(-$A458-ROWS(O454:O481)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P483,(-$A459-ROWS(P455:P482)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q484,(-$A460-ROWS(Q456:Q483)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R485,(-$A461-ROWS(R457:R484)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S486,(-$A462-ROWS(S458:S485)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T487,(-$A463-ROWS(T459:T486)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U488,(-$A464-ROWS(U460:U487)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V489,(-$A465-ROWS(V461:V488)),0)","v":0},{"$f":"IF(V489=\"n/a\",\"n/a\",MAX(0,V489-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W490,(-$A466-ROWS(W462:W489)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C442<>\"n/a\",C442<>\"n/a\"),IF(SUM(C445:C467)=0,0,IF((SUMPRODUCT(C445:C467,C469:C491)/SUM(C445:C467))<0,1,(SUMPRODUCT(C445:C467,C469:C491)/SUM(C445:C467)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C442<>\"n/a\",D442<>\"n/a\"),IF(SUM(D445:D467)=0,0,IF((SUMPRODUCT(D445:D467,D469:D491)/SUM(D445:D467))<0,1,(SUMPRODUCT(D445:D467,D469:D491)/SUM(D445:D467)))),\"n/a\"))","v":10.572821252559008},{"$f":"(IF(OR($C442<>\"n/a\",E442<>\"n/a\"),IF(SUM(E445:E467)=0,0,IF((SUMPRODUCT(E445:E467,E469:E491)/SUM(E445:E467))<0,1,(SUMPRODUCT(E445:E467,E469:E491)/SUM(E445:E467)))),\"n/a\"))","v":13.940056830532166},{"$f":"(IF(OR($C442<>\"n/a\",F442<>\"n/a\"),IF(SUM(F445:F467)=0,0,IF((SUMPRODUCT(F445:F467,F469:F491)/SUM(F445:F467))<0,1,(SUMPRODUCT(F445:F467,F469:F491)/SUM(F445:F467)))),\"n/a\"))","v":13.417868880205296},{"$f":"(IF(OR($C442<>\"n/a\",G442<>\"n/a\"),IF(SUM(G445:G467)=0,0,IF((SUMPRODUCT(G445:G467,G469:G491)/SUM(G445:G467))<0,1,(SUMPRODUCT(G445:G467,G469:G491)/SUM(G445:G467)))),\"n/a\"))","v":12.902413060596114},{"$f":"(IF(OR($C442<>\"n/a\",H442<>\"n/a\"),IF(SUM(H445:H467)=0,0,IF((SUMPRODUCT(H445:H467,H469:H491)/SUM(H445:H467))<0,1,(SUMPRODUCT(H445:H467,H469:H491)/SUM(H445:H467)))),\"n/a\"))","v":12.393832659619891},{"$f":"(IF(OR($C442<>\"n/a\",I442<>\"n/a\"),IF(SUM(I445:I467)=0,0,IF((SUMPRODUCT(I445:I467,I469:I491)/SUM(I445:I467))<0,1,(SUMPRODUCT(I445:I467,I469:I491)/SUM(I445:I467)))),\"n/a\"))","v":11.892275060603044},{"$f":"(IF(OR($C442<>\"n/a\",J442<>\"n/a\"),IF(SUM(J445:J467)=0,0,IF((SUMPRODUCT(J445:J467,J469:J491)/SUM(J445:J467))<0,1,(SUMPRODUCT(J445:J467,J469:J491)/SUM(J445:J467)))),\"n/a\"))","v":11.397891889653385},{"$f":"(IF(OR($C442<>\"n/a\",K442<>\"n/a\"),IF(SUM(K445:K467)=0,0,IF((SUMPRODUCT(K445:K467,K469:K491)/SUM(K445:K467))<0,1,(SUMPRODUCT(K445:K467,K469:K491)/SUM(K445:K467)))),\"n/a\"))","v":10.91083916944012},{"$f":"(IF(OR($C442<>\"n/a\",L442<>\"n/a\"),IF(SUM(L445:L467)=0,0,IF((SUMPRODUCT(L445:L467,L469:L491)/SUM(L445:L467))<0,1,(SUMPRODUCT(L445:L467,L469:L491)/SUM(L445:L467)))),\"n/a\"))","v":10.431277479711191},{"$f":"(IF(OR($C442<>\"n/a\",M442<>\"n/a\"),IF(SUM(M445:M467)=0,0,IF((SUMPRODUCT(M445:M467,M469:M491)/SUM(M445:M467))<0,1,(SUMPRODUCT(M445:M467,M469:M491)/SUM(M445:M467)))),\"n/a\"))","v":9.9593721248948928},{"$f":"(IF(OR($C442<>\"n/a\",N442<>\"n/a\"),IF(SUM(N445:N467)=0,0,IF((SUMPRODUCT(N445:N467,N469:N491)/SUM(N445:N467))<0,1,(SUMPRODUCT(N445:N467,N469:N491)/SUM(N445:N467)))),\"n/a\"))","v":9.495293309153233},{"$f":"(IF(OR($C442<>\"n/a\",O442<>\"n/a\"),IF(SUM(O445:O467)=0,0,IF((SUMPRODUCT(O445:O467,O469:O491)/SUM(O445:O467))<0,1,(SUMPRODUCT(O445:O467,O469:O491)/SUM(O445:O467)))),\"n/a\"))","v":9.0392163192764325},{"$f":"(IF(OR($C442<>\"n/a\",P442<>\"n/a\"),IF(SUM(P445:P467)=0,0,IF((SUMPRODUCT(P445:P467,P469:P491)/SUM(P445:P467))<0,1,(SUMPRODUCT(P445:P467,P469:P491)/SUM(P445:P467)))),\"n/a\"))","v":8.5913217158314303},{"$f":"(IF(OR($C442<>\"n/a\",Q442<>\"n/a\"),IF(SUM(Q445:Q467)=0,0,IF((SUMPRODUCT(Q445:Q467,Q469:Q491)/SUM(Q445:Q467))<0,1,(SUMPRODUCT(Q445:Q467,Q469:Q491)/SUM(Q445:Q467)))),\"n/a\"))","v":8.1517955330022698},{"$f":"(IF(OR($C442<>\"n/a\",R442<>\"n/a\"),IF(SUM(R445:R467)=0,0,IF((SUMPRODUCT(R445:R467,R469:R491)/SUM(R445:R467))<0,1,(SUMPRODUCT(R445:R467,R469:R491)/SUM(R445:R467)))),\"n/a\"))","v":7.7208294875869878},{"$f":"(IF(OR($C442<>\"n/a\",S442<>\"n/a\"),IF(SUM(S445:S467)=0,0,IF((SUMPRODUCT(S445:S467,S469:S491)/SUM(S445:S467))<0,1,(SUMPRODUCT(S445:S467,S469:S491)/SUM(S445:S467)))),\"n/a\"))","v":7.2986211976442599},{"$f":"(IF(OR($C442<>\"n/a\",T442<>\"n/a\"),IF(SUM(T445:T467)=0,0,IF((SUMPRODUCT(T445:T467,T469:T491)/SUM(T445:T467))<0,1,(SUMPRODUCT(T445:T467,T469:T491)/SUM(T445:T467)))),\"n/a\"))","v":6.8853744113135988},{"$f":"(IF(OR($C442<>\"n/a\",U442<>\"n/a\"),IF(SUM(U445:U467)=0,0,IF((SUMPRODUCT(U445:U467,U469:U491)/SUM(U445:U467))<0,1,(SUMPRODUCT(U445:U467,U469:U491)/SUM(U445:U467)))),\"n/a\"))","v":6.4812992463657375},{"$f":"(IF(OR($C442<>\"n/a\",V442<>\"n/a\"),IF(SUM(V445:V467)=0,0,IF((SUMPRODUCT(V445:V467,V469:V491)/SUM(V445:V467))<0,1,(SUMPRODUCT(V445:V467,V469:V491)/SUM(V445:V467)))),\"n/a\"))","v":6.086612441074819},{"$f":"(IF(OR($C442<>\"n/a\",W442<>\"n/a\"),IF(SUM(W445:W467)=0,0,IF((SUMPRODUCT(W445:W467,W469:W491)/SUM(W445:W467))<0,1,(SUMPRODUCT(W445:W467,W469:W491)/SUM(W445:W467)))),\"n/a\"))","v":5.701537617041657}]
[]
["Asset Class 10",{"$f":"VLOOKUP($A494,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Underground High Voltage Lines"}]
[{"$f":"VALUE(REPLACE(A494,1,12,\"\"))","v":10},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A495,0)","v":118.2581602201995},{"$f":"OFFSET('RFM input'!H$60,$A495,0)-OFFSET('RFM input'!H$114,$A495,0)","v":9.1995952544817197},{"$f":"OFFSET('RFM input'!I$60,$A495,0)-OFFSET('RFM input'!I$114,$A495,0)","v":8.7534193324179235},{"$f":"OFFSET('RFM input'!J$60,$A495,0)-OFFSET('RFM input'!J$114,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A495,0)-OFFSET('RFM input'!K$114,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A495,0)-OFFSET('RFM input'!L$114,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A495,0)-OFFSET('RFM input'!M$114,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A495,0)-OFFSET('RFM input'!N$114,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A495,0)-OFFSET('RFM input'!O$114,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A495,0)-OFFSET('RFM input'!P$114,$A495,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A495,0)-OFFSET('RFM input'!Q$114,$A495,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A495,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":31.368161738955592},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":31.368161738955592},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":31.368161738955592},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":31.368161738955592},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":31.368161738955592},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":31.368161738955592},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":31.368161738955592},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":31.368161738955592},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":31.368161738955592},{"$f":"OFFSET('RFM input'!$U$6,$A495,0)","v":31.368161738955592}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A495,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A495,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A495,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A495,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A495,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A495,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A495,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A495,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A495,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A495,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A495,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A495,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A495,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A495,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A495,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A495,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A495,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A495,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A495,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A495,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D523=\"n/a\",0,IF(AND(D497=0,C499=0),0,\nIF(AND(D497<>0,C499=0),D497,\nIF(AND(D498<>0,C499<>0),(C499-(C499/C523))+D497,\nIF(C523<1,0,(C499-(C499/C523)))))))","v":0},{"$f":"IF(E523=\"n/a\",0,IF(AND(E497=0,D499=0),0,\nIF(AND(E497<>0,D499=0),E497,\nIF(AND(E498<>0,D499<>0),(D499-(D499/D523))+E497,\nIF(D523<1,0,(D499-(D499/D523)))))))","v":0},{"$f":"IF(F523=\"n/a\",0,IF(AND(F497=0,E499=0),0,\nIF(AND(F497<>0,E499=0),F497,\nIF(AND(F498<>0,E499<>0),(E499-(E499/E523))+F497,\nIF(E523<1,0,(E499-(E499/E523)))))))","v":0},{"$f":"IF(G523=\"n/a\",0,IF(AND(G497=0,F499=0),0,\nIF(AND(G497<>0,F499=0),G497,\nIF(AND(G498<>0,F499<>0),(F499-(F499/F523))+G497,\nIF(F523<1,0,(F499-(F499/F523)))))))","v":0},{"$f":"IF(H523=\"n/a\",0,IF(AND(H497=0,G499=0),0,\nIF(AND(H497<>0,G499=0),H497,\nIF(AND(H498<>0,G499<>0),(G499-(G499/G523))+H497,\nIF(G523<1,0,(G499-(G499/G523)))))))","v":0},{"$f":"IF(I523=\"n/a\",0,IF(AND(I497=0,H499=0),0,\nIF(AND(I497<>0,H499=0),I497,\nIF(AND(I498<>0,H499<>0),(H499-(H499/H523))+I497,\nIF(H523<1,0,(H499-(H499/H523)))))))","v":0},{"$f":"IF(J523=\"n/a\",0,IF(AND(J497=0,I499=0),0,\nIF(AND(J497<>0,I499=0),J497,\nIF(AND(J498<>0,I499<>0),(I499-(I499/I523))+J497,\nIF(I523<1,0,(I499-(I499/I523)))))))","v":0},{"$f":"IF(K523=\"n/a\",0,IF(AND(K497=0,J499=0),0,\nIF(AND(K497<>0,J499=0),K497,\nIF(AND(K498<>0,J499<>0),(J499-(J499/J523))+K497,\nIF(J523<1,0,(J499-(J499/J523)))))))","v":0},{"$f":"IF(L523=\"n/a\",0,IF(AND(L497=0,K499=0),0,\nIF(AND(L497<>0,K499=0),L497,\nIF(AND(L498<>0,K499<>0),(K499-(K499/K523))+L497,\nIF(K523<1,0,(K499-(K499/K523)))))))","v":0},{"$f":"IF(M523=\"n/a\",0,IF(AND(M497=0,L499=0),0,\nIF(AND(M497<>0,L499=0),M497,\nIF(AND(M498<>0,L499<>0),(L499-(L499/L523))+M497,\nIF(L523<1,0,(L499-(L499/L523)))))))","v":0},{"$f":"IF(N523=\"n/a\",0,IF(AND(N497=0,M499=0),0,\nIF(AND(N497<>0,M499=0),N497,\nIF(AND(N498<>0,M499<>0),(M499-(M499/M523))+N497,\nIF(M523<1,0,(M499-(M499/M523)))))))","v":0},{"$f":"IF(O523=\"n/a\",0,IF(AND(O497=0,N499=0),0,\nIF(AND(O497<>0,N499=0),O497,\nIF(AND(O498<>0,N499<>0),(N499-(N499/N523))+O497,\nIF(N523<1,0,(N499-(N499/N523)))))))","v":0},{"$f":"IF(P523=\"n/a\",0,IF(AND(P497=0,O499=0),0,\nIF(AND(P497<>0,O499=0),P497,\nIF(AND(P498<>0,O499<>0),(O499-(O499/O523))+P497,\nIF(O523<1,0,(O499-(O499/O523)))))))","v":0},{"$f":"IF(Q523=\"n/a\",0,IF(AND(Q497=0,P499=0),0,\nIF(AND(Q497<>0,P499=0),Q497,\nIF(AND(Q498<>0,P499<>0),(P499-(P499/P523))+Q497,\nIF(P523<1,0,(P499-(P499/P523)))))))","v":0},{"$f":"IF(R523=\"n/a\",0,IF(AND(R497=0,Q499=0),0,\nIF(AND(R497<>0,Q499=0),R497,\nIF(AND(R498<>0,Q499<>0),(Q499-(Q499/Q523))+R497,\nIF(Q523<1,0,(Q499-(Q499/Q523)))))))","v":0},{"$f":"IF(S523=\"n/a\",0,IF(AND(S497=0,R499=0),0,\nIF(AND(S497<>0,R499=0),S497,\nIF(AND(S498<>0,R499<>0),(R499-(R499/R523))+S497,\nIF(R523<1,0,(R499-(R499/R523)))))))","v":0},{"$f":"IF(T523=\"n/a\",0,IF(AND(T497=0,S499=0),0,\nIF(AND(T497<>0,S499=0),T497,\nIF(AND(T498<>0,S499<>0),(S499-(S499/S523))+T497,\nIF(S523<1,0,(S499-(S499/S523)))))))","v":0},{"$f":"IF(U523=\"n/a\",0,IF(AND(U497=0,T499=0),0,\nIF(AND(U497<>0,T499=0),U497,\nIF(AND(U498<>0,T499<>0),(T499-(T499/T523))+U497,\nIF(T523<1,0,(T499-(T499/T523)))))))","v":0},{"$f":"IF(V523=\"n/a\",0,IF(AND(V497=0,U499=0),0,\nIF(AND(V497<>0,U499=0),V497,\nIF(AND(V498<>0,U499<>0),(U499-(U499/U523))+V497,\nIF(U523<1,0,(U499-(U499/U523)))))))","v":0},{"$f":"IF(W523=\"n/a\",0,IF(AND(W497=0,V499=0),0,\nIF(AND(W497<>0,V499=0),W497,\nIF(AND(W498<>0,V499<>0),(V499-(V499/V523))+W497,\nIF(V523<1,0,(V499-(V499/V523)))))))","v":0}]
[{"$f":"A499+1","v":0},"Depreciated starting RAB",{"$f":"C495","v":118.2581602201995},{"$f":"IF(C524=\"n/a\",C500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,C500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,C500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995},{"$f":"IF(D524=\"n/a\",D500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,D500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,D500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995},{"$f":"IF(E524=\"n/a\",E500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,E500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,E500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995},{"$f":"IF(F524=\"n/a\",F500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,F500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,F500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995},{"$f":"IF(G524=\"n/a\",G500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,G500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,G500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995},{"$f":"IF(H524=\"n/a\",H500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,H500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,H500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995},{"$f":"IF(I524=\"n/a\",I500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,I500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,I500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995},{"$f":"IF(J524=\"n/a\",J500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,J500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,J500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995},{"$f":"IF(K524=\"n/a\",K500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,K500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,K500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995},{"$f":"IF(L524=\"n/a\",L500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,L500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,L500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995},{"$f":"IF(M524=\"n/a\",M500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,M500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,M500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995},{"$f":"IF(N524=\"n/a\",N500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,N500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,N500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995},{"$f":"IF(O524=\"n/a\",O500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,O500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,O500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995},{"$f":"IF(P524=\"n/a\",P500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,P500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,P500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995},{"$f":"IF(Q524=\"n/a\",Q500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,Q500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,Q500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995},{"$f":"IF(R524=\"n/a\",R500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,R500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,R500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995},{"$f":"IF(S524=\"n/a\",S500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,S500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,S500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995},{"$f":"IF(T524=\"n/a\",T500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,T500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,T500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995},{"$f":"IF(U524=\"n/a\",U500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,U500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,U500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995},{"$f":"IF(V524=\"n/a\",V500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,V500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,V500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":118.2581602201995}]
[{"$f":"A500+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A501)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D501,-($A501+5),0)","v":9.1995952544817197},{"$f":"IF(D525=\"n/a\",D501,IFERROR(IF((OFFSET($C501,0,$A501))<0,\nMIN(0,D501-(OFFSET($C501,0,$A501)/(OFFSET($C496,-$A500,$A501)))),\nMAX(0,D501-(OFFSET($C501,0,$A501)/(OFFSET($C496,-$A500,$A501))))),0))","v":8.9063171423934069},8.6130390303050941,8.3197609182167813,8.0264828061284685,7.7332046940401566,7.4399265819518448,7.1466484698635329,6.853370357775221,6.5600922456869091,6.2668141335985972,5.9735360215102853,5.6802579094219734,5.3869797973336615,5.0937016852453496,4.8004235731570377,4.5071454610687258,4.2138673489804139,3.920589236892102,3.6273111248037901]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E502,-($A502+5),0)","v":8.7534193324179235},{"$f":"IF(E526=\"n/a\",E502,IFERROR(IF((OFFSET($C502,0,$A502))<0,\nMIN(0,E502-(OFFSET($C502,0,$A502)/(OFFSET($C497,-$A501,$A502)))),\nMAX(0,E502-(OFFSET($C502,0,$A502)/(OFFSET($C497,-$A501,$A502))))),0))","v":8.4743650669731245},8.1953108015283256,7.9162565360835258,7.6372022706387259,7.3581480051939261,7.0790937397491263,6.8000394743043264,6.5209852088595266,6.2419309434147268,5.9628766779699269,5.6838224125251271,5.4047681470803273,5.1257138816355274,4.8466596161907276,4.5676053507459278,4.2885510853011279,4.0094968198563281,3.7304425544115283]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F503,-($A503+5),0)","v":0},{"$f":"IF(F527=\"n/a\",F503,IFERROR(IF((OFFSET($C503,0,$A503))<0,\nMIN(0,F503-(OFFSET($C503,0,$A503)/(OFFSET($C498,-$A502,$A503)))),\nMAX(0,F503-(OFFSET($C503,0,$A503)/(OFFSET($C498,-$A502,$A503))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G504,-($A504+5),0)","v":0},{"$f":"IF(G528=\"n/a\",G504,IFERROR(IF((OFFSET($C504,0,$A504))<0,\nMIN(0,G504-(OFFSET($C504,0,$A504)/(OFFSET($C499,-$A503,$A504)))),\nMAX(0,G504-(OFFSET($C504,0,$A504)/(OFFSET($C499,-$A503,$A504))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H505,-($A505+5),0)","v":0},{"$f":"IF(H529=\"n/a\",H505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I506,-($A506+5),0)","v":0},{"$f":"IF(I530=\"n/a\",I506,IFERROR(IF((OFFSET($C506,0,$A506))<0,\nMIN(0,I506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506)))),\nMAX(0,I506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J507,-($A507+5),0)","v":0},{"$f":"IF(J531=\"n/a\",J507,IFERROR(IF((OFFSET($C507,0,$A507))<0,\nMIN(0,J507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507)))),\nMAX(0,J507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K508,-($A508+5),0)","v":0},{"$f":"IF(K532=\"n/a\",K508,IFERROR(IF((OFFSET($C508,0,$A508))<0,\nMIN(0,K508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508)))),\nMAX(0,K508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L509,-($A509+5),0)","v":0},{"$f":"IF(L533=\"n/a\",L509,IFERROR(IF((OFFSET($C509,0,$A509))<0,\nMIN(0,L509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509)))),\nMAX(0,L509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M510,-($A510+5),0)","v":0},{"$f":"IF(M534=\"n/a\",M510,IFERROR(IF((OFFSET($C510,0,$A510))<0,\nMIN(0,M510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510)))),\nMAX(0,M510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N511,-($A511+5),0)","v":0},{"$f":"IF(N535=\"n/a\",N511,IFERROR(IF((OFFSET($C511,0,$A511))<0,\nMIN(0,N511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511)))),\nMAX(0,N511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O512,-($A512+5),0)","v":0},{"$f":"IF(O536=\"n/a\",O512,IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,O512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512)))),\nMAX(0,O512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P513,-($A513+5),0)","v":0},{"$f":"IF(P537=\"n/a\",P513,IFERROR(IF((OFFSET($C513,0,$A513))<0,\nMIN(0,P513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513)))),\nMAX(0,P513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q514,-($A514+5),0)","v":0},{"$f":"IF(Q538=\"n/a\",Q514,IFERROR(IF((OFFSET($C514,0,$A514))<0,\nMIN(0,Q514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514)))),\nMAX(0,Q514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R515,-($A515+5),0)","v":0},{"$f":"IF(R539=\"n/a\",R515,IFERROR(IF((OFFSET($C515,0,$A515))<0,\nMIN(0,R515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515)))),\nMAX(0,R515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S516,-($A516+5),0)","v":0},{"$f":"IF(S540=\"n/a\",S516,IFERROR(IF((OFFSET($C516,0,$A516))<0,\nMIN(0,S516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516)))),\nMAX(0,S516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T517,-($A517+5),0)","v":0},{"$f":"IF(T541=\"n/a\",T517,IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,T517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517)))),\nMAX(0,T517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U518,-($A518+5),0)","v":0},{"$f":"IF(U542=\"n/a\",U518,IFERROR(IF((OFFSET($C518,0,$A518))<0,\nMIN(0,U518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518)))),\nMAX(0,U518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V519,-($A519+5),0)","v":0},{"$f":"IF(V543=\"n/a\",V519,IFERROR(IF((OFFSET($C519,0,$A519))<0,\nMIN(0,V519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519)))),\nMAX(0,V519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W520,-($A520+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C523=\"n/a\",\"n/a\",IF(AND(C523<1,D497=0),0,\nIF(D497=0,C523-1,\nIF(C523<1,D498,\n(((C523-1)*(C499-(C499/(C523))))+(D497*D498))/(D499)))))","v":0},0,0,0,0,{"$f":"IF(H523=\"n/a\",\"n/a\",IF(AND(H523<1,I497=0),0,\nIF(I497=0,H523-1,\nIF(H523<1,I498,\n(((H523-1)*(H499-(H499/(H523))))+(I497*I498))/(I499)))))","v":0},{"$f":"IF(I523=\"n/a\",\"n/a\",IF(AND(I523<1,J497=0),0,\nIF(J497=0,I523-1,\nIF(I523<1,J498,\n(((I523-1)*(I499-(I499/(I523))))+(J497*J498))/(J499)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C524,(-$A500-ROWS(C496:C523)),0)","v":"n/a"},{"$f":"IF(C524=\"n/a\",\"n/a\",MAX(0,C524-1))","v":"n/a"},{"$f":"IF(D524=\"n/a\",\"n/a\",MAX(0,D524-1))","v":"n/a"},{"$f":"IF(E524=\"n/a\",\"n/a\",MAX(0,E524-1))","v":"n/a"},{"$f":"IF(F524=\"n/a\",\"n/a\",MAX(0,F524-1))","v":"n/a"},{"$f":"IF(G524=\"n/a\",\"n/a\",MAX(0,G524-1))","v":"n/a"},{"$f":"IF(H524=\"n/a\",\"n/a\",MAX(0,H524-1))","v":"n/a"},{"$f":"IF(I524=\"n/a\",\"n/a\",MAX(0,I524-1))","v":"n/a"},{"$f":"IF(J524=\"n/a\",\"n/a\",MAX(0,J524-1))","v":"n/a"},{"$f":"IF(K524=\"n/a\",\"n/a\",MAX(0,K524-1))","v":"n/a"},{"$f":"IF(L524=\"n/a\",\"n/a\",MAX(0,L524-1))","v":"n/a"},{"$f":"IF(M524=\"n/a\",\"n/a\",MAX(0,M524-1))","v":"n/a"},{"$f":"IF(N524=\"n/a\",\"n/a\",MAX(0,N524-1))","v":"n/a"},{"$f":"IF(O524=\"n/a\",\"n/a\",MAX(0,O524-1))","v":"n/a"},{"$f":"IF(P524=\"n/a\",\"n/a\",MAX(0,P524-1))","v":"n/a"},{"$f":"IF(Q524=\"n/a\",\"n/a\",MAX(0,Q524-1))","v":"n/a"},{"$f":"IF(R524=\"n/a\",\"n/a\",MAX(0,R524-1))","v":"n/a"},{"$f":"IF(S524=\"n/a\",\"n/a\",MAX(0,S524-1))","v":"n/a"},{"$f":"IF(T524=\"n/a\",\"n/a\",MAX(0,T524-1))","v":"n/a"},{"$f":"IF(U524=\"n/a\",\"n/a\",MAX(0,U524-1))","v":"n/a"},{"$f":"IF(V524=\"n/a\",\"n/a\",MAX(0,V524-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A501)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D525,(-$A501-ROWS(D497:D524)),0)","v":31.368161738955592},30.368161738955592,29.368161738955592,28.368161738955592,27.368161738955592,26.368161738955592,25.368161738955592,24.368161738955592,23.368161738955592,22.368161738955592,21.368161738955592,20.368161738955592,19.368161738955592,18.368161738955592,17.368161738955592,16.368161738955592,15.368161738955592,14.368161738955592,13.368161738955592,12.368161738955592]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E526,(-$A502-ROWS(E498:E525)),0)","v":31.368161738955592},30.368161738955592,29.368161738955592,28.368161738955592,27.368161738955592,26.368161738955592,25.368161738955592,24.368161738955592,23.368161738955592,22.368161738955592,21.368161738955592,20.368161738955592,19.368161738955592,18.368161738955592,17.368161738955592,16.368161738955592,15.368161738955592,14.368161738955592,13.368161738955592]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F527,(-$A503-ROWS(F499:F526)),0)","v":31.368161738955592},30.368161738955592,29.368161738955592,28.368161738955592,27.368161738955592,26.368161738955592,25.368161738955592,24.368161738955592,23.368161738955592,22.368161738955592,21.368161738955592,20.368161738955592,19.368161738955592,18.368161738955592,17.368161738955592,16.368161738955592,15.368161738955592,14.368161738955592]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G528,(-$A504-ROWS(G500:G527)),0)","v":31.368161738955592},30.368161738955592,29.368161738955592,28.368161738955592,27.368161738955592,26.368161738955592,25.368161738955592,24.368161738955592,23.368161738955592,22.368161738955592,21.368161738955592,20.368161738955592,19.368161738955592,18.368161738955592,17.368161738955592,16.368161738955592,15.368161738955592]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H529,(-$A505-ROWS(H501:H528)),0)","v":31.368161738955592},30.368161738955592,29.368161738955592,28.368161738955592,27.368161738955592,26.368161738955592,25.368161738955592,24.368161738955592,23.368161738955592,22.368161738955592,21.368161738955592,20.368161738955592,19.368161738955592,18.368161738955592,17.368161738955592,16.368161738955592]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I530,(-$A506-ROWS(I502:I529)),0)","v":31.368161738955592},30.368161738955592,29.368161738955592,28.368161738955592,27.368161738955592,26.368161738955592,25.368161738955592,24.368161738955592,23.368161738955592,22.368161738955592,21.368161738955592,20.368161738955592,19.368161738955592,18.368161738955592,17.368161738955592]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J531,(-$A507-ROWS(J503:J530)),0)","v":31.368161738955592},30.368161738955592,29.368161738955592,28.368161738955592,27.368161738955592,26.368161738955592,25.368161738955592,24.368161738955592,23.368161738955592,22.368161738955592,21.368161738955592,20.368161738955592,19.368161738955592,18.368161738955592]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K532,(-$A508-ROWS(K504:K531)),0)","v":31.368161738955592},30.368161738955592,29.368161738955592,28.368161738955592,27.368161738955592,26.368161738955592,25.368161738955592,24.368161738955592,23.368161738955592,22.368161738955592,21.368161738955592,20.368161738955592,19.368161738955592]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L533,(-$A509-ROWS(L505:L532)),0)","v":31.368161738955592},30.368161738955592,29.368161738955592,28.368161738955592,27.368161738955592,26.368161738955592,25.368161738955592,24.368161738955592,23.368161738955592,22.368161738955592,21.368161738955592,20.368161738955592]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M534,(-$A510-ROWS(M506:M533)),0)","v":31.368161738955592},30.368161738955592,29.368161738955592,28.368161738955592,27.368161738955592,26.368161738955592,25.368161738955592,24.368161738955592,23.368161738955592,22.368161738955592,21.368161738955592]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N535,(-$A511-ROWS(N507:N534)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O536,(-$A512-ROWS(O508:O535)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P537,(-$A513-ROWS(P509:P536)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q538,(-$A514-ROWS(Q510:Q537)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R539,(-$A515-ROWS(R511:R538)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S540,(-$A516-ROWS(S512:S539)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T541,(-$A517-ROWS(T513:T540)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U542,(-$A518-ROWS(U514:U541)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V543,(-$A519-ROWS(V515:V542)),0)","v":0},{"$f":"IF(V543=\"n/a\",\"n/a\",MAX(0,V543-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W544,(-$A520-ROWS(W516:W543)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C496<>\"n/a\",C496<>\"n/a\"),IF(SUM(C499:C521)=0,0,IF((SUMPRODUCT(C499:C521,C523:C545)/SUM(C499:C521))<0,1,(SUMPRODUCT(C499:C521,C523:C545)/SUM(C499:C521)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C496<>\"n/a\",D496<>\"n/a\"),IF(SUM(D499:D521)=0,0,IF((SUMPRODUCT(D499:D521,D523:D545)/SUM(D499:D521))<0,1,(SUMPRODUCT(D499:D521,D523:D545)/SUM(D499:D521)))),\"n/a\"))","v":2.2640787200495982},{"$f":"(IF(OR($C496<>\"n/a\",E496<>\"n/a\"),IF(SUM(E499:E521)=0,0,IF((SUMPRODUCT(E499:E521,E523:E545)/SUM(E499:E521))<0,1,(SUMPRODUCT(E499:E521,E523:E545)/SUM(E499:E521)))),\"n/a\"))","v":4.0101205663141277},{"$f":"(IF(OR($C496<>\"n/a\",F496<>\"n/a\"),IF(SUM(F499:F521)=0,0,IF((SUMPRODUCT(F499:F521,F523:F545)/SUM(F499:F521))<0,1,(SUMPRODUCT(F499:F521,F523:F545)/SUM(F499:F521)))),\"n/a\"))","v":3.7703489942066408},{"$f":"(IF(OR($C496<>\"n/a\",G496<>\"n/a\"),IF(SUM(G499:G521)=0,0,IF((SUMPRODUCT(G499:G521,G523:G545)/SUM(G499:G521))<0,1,(SUMPRODUCT(G499:G521,G523:G545)/SUM(G499:G521)))),\"n/a\"))","v":3.5370342434922604},{"$f":"(IF(OR($C496<>\"n/a\",H496<>\"n/a\"),IF(SUM(H499:H521)=0,0,IF((SUMPRODUCT(H499:H521,H523:H545)/SUM(H499:H521))<0,1,(SUMPRODUCT(H499:H521,H523:H545)/SUM(H499:H521)))),\"n/a\"))","v":3.3102589242269098},{"$f":"(IF(OR($C496<>\"n/a\",I496<>\"n/a\"),IF(SUM(I499:I521)=0,0,IF((SUMPRODUCT(I499:I521,I523:I545)/SUM(I499:I521))<0,1,(SUMPRODUCT(I499:I521,I523:I545)/SUM(I499:I521)))),\"n/a\"))","v":3.0901070617450159},{"$f":"(IF(OR($C496<>\"n/a\",J496<>\"n/a\"),IF(SUM(J499:J521)=0,0,IF((SUMPRODUCT(J499:J521,J523:J545)/SUM(J499:J521))<0,1,(SUMPRODUCT(J499:J521,J523:J545)/SUM(J499:J521)))),\"n/a\"))","v":2.8766641270981346},{"$f":"(IF(OR($C496<>\"n/a\",K496<>\"n/a\"),IF(SUM(K499:K521)=0,0,IF((SUMPRODUCT(K499:K521,K523:K545)/SUM(K499:K521))<0,1,(SUMPRODUCT(K499:K521,K523:K545)/SUM(K499:K521)))),\"n/a\"))","v":2.6700170682825455},{"$f":"(IF(OR($C496<>\"n/a\",L496<>\"n/a\"),IF(SUM(L499:L521)=0,0,IF((SUMPRODUCT(L499:L521,L523:L545)/SUM(L499:L521))<0,1,(SUMPRODUCT(L499:L521,L523:L545)/SUM(L499:L521)))),\"n/a\"))","v":2.4702543422797802},{"$f":"(IF(OR($C496<>\"n/a\",M496<>\"n/a\"),IF(SUM(M499:M521)=0,0,IF((SUMPRODUCT(M499:M521,M523:M545)/SUM(M499:M521))<0,1,(SUMPRODUCT(M499:M521,M523:M545)/SUM(M499:M521)))),\"n/a\"))","v":2.2774659479348798},{"$f":"(IF(OR($C496<>\"n/a\",N496<>\"n/a\"),IF(SUM(N499:N521)=0,0,IF((SUMPRODUCT(N499:N521,N523:N545)/SUM(N499:N521))<0,1,(SUMPRODUCT(N499:N521,N523:N545)/SUM(N499:N521)))),\"n/a\"))","v":2.0917434596980558},{"$f":"(IF(OR($C496<>\"n/a\",O496<>\"n/a\"),IF(SUM(O499:O521)=0,0,IF((SUMPRODUCT(O499:O521,O523:O545)/SUM(O499:O521))<0,1,(SUMPRODUCT(O499:O521,O523:O545)/SUM(O499:O521)))),\"n/a\"))","v":1.9131800622563093},{"$f":"(IF(OR($C496<>\"n/a\",P496<>\"n/a\"),IF(SUM(P499:P521)=0,0,IF((SUMPRODUCT(P499:P521,P523:P545)/SUM(P499:P521))<0,1,(SUMPRODUCT(P499:P521,P523:P545)/SUM(P499:P521)))),\"n/a\"))","v":1.7418705860825268},{"$f":"(IF(OR($C496<>\"n/a\",Q496<>\"n/a\"),IF(SUM(Q499:Q521)=0,0,IF((SUMPRODUCT(Q499:Q521,Q523:Q545)/SUM(Q499:Q521))<0,1,(SUMPRODUCT(Q499:Q521,Q523:Q545)/SUM(Q499:Q521)))),\"n/a\"))","v":1.5779115439305271},{"$f":"(IF(OR($C496<>\"n/a\",R496<>\"n/a\"),IF(SUM(R499:R521)=0,0,IF((SUMPRODUCT(R499:R521,R523:R545)/SUM(R499:R521))<0,1,(SUMPRODUCT(R499:R521,R523:R545)/SUM(R499:R521)))),\"n/a\"))","v":1.4214011683055674},{"$f":"(IF(OR($C496<>\"n/a\",S496<>\"n/a\"),IF(SUM(S499:S521)=0,0,IF((SUMPRODUCT(S499:S521,S523:S545)/SUM(S499:S521))<0,1,(SUMPRODUCT(S499:S521,S523:S545)/SUM(S499:S521)))),\"n/a\"))","v":1.2724394499408473},{"$f":"(IF(OR($C496<>\"n/a\",T496<>\"n/a\"),IF(SUM(T499:T521)=0,0,IF((SUMPRODUCT(T499:T521,T523:T545)/SUM(T499:T521))<0,1,(SUMPRODUCT(T499:T521,T523:T545)/SUM(T499:T521)))),\"n/a\"))","v":1.131128177311677},{"$f":"(IF(OR($C496<>\"n/a\",U496<>\"n/a\"),IF(SUM(U499:U521)=0,0,IF((SUMPRODUCT(U499:U521,U523:U545)/SUM(U499:U521))<0,1,(SUMPRODUCT(U499:U521,U523:U545)/SUM(U499:U521)))),\"n/a\"))","v":0.99757097722009924},{"$f":"(IF(OR($C496<>\"n/a\",V496<>\"n/a\"),IF(SUM(V499:V521)=0,0,IF((SUMPRODUCT(V499:V521,V523:V545)/SUM(V499:V521))<0,1,(SUMPRODUCT(V499:V521,V523:V545)/SUM(V499:V521)))),\"n/a\"))","v":0.87187335648395026},{"$f":"(IF(OR($C496<>\"n/a\",W496<>\"n/a\"),IF(SUM(W499:W521)=0,0,IF((SUMPRODUCT(W499:W521,W523:W545)/SUM(W499:W521))<0,1,(SUMPRODUCT(W499:W521,W523:W545)/SUM(W499:W521)))),\"n/a\"))","v":0.75414274476558552}]
[]
["Asset Class 11",{"$f":"VLOOKUP($A548,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Underground High Voltage Lines SWER"}]
[{"$f":"VALUE(REPLACE(A548,1,12,\"\"))","v":11},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A549,0)","v":0.19330323846089101},{"$f":"OFFSET('RFM input'!H$60,$A549,0)-OFFSET('RFM input'!H$114,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A549,0)-OFFSET('RFM input'!I$114,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A549,0)-OFFSET('RFM input'!J$114,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A549,0)-OFFSET('RFM input'!K$114,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A549,0)-OFFSET('RFM input'!L$114,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A549,0)-OFFSET('RFM input'!M$114,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A549,0)-OFFSET('RFM input'!N$114,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A549,0)-OFFSET('RFM input'!O$114,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A549,0)-OFFSET('RFM input'!P$114,$A549,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A549,0)-OFFSET('RFM input'!Q$114,$A549,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A549,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":31.37},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":31.37},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":31.37},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":31.37},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":31.37},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":31.37},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":31.37},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":31.37},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":31.37},{"$f":"OFFSET('RFM input'!$U$6,$A549,0)","v":31.37}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A549,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A549,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A549,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A549,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A549,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A549,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A549,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A549,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A549,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A549,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A549,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A549,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A549,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A549,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A549,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A549,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A549,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A549,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A549,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A549,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D577=\"n/a\",0,IF(AND(D551=0,C553=0),0,\nIF(AND(D551<>0,C553=0),D551,\nIF(AND(D552<>0,C553<>0),(C553-(C553/C577))+D551,\nIF(C577<1,0,(C553-(C553/C577)))))))","v":0},{"$f":"IF(E577=\"n/a\",0,IF(AND(E551=0,D553=0),0,\nIF(AND(E551<>0,D553=0),E551,\nIF(AND(E552<>0,D553<>0),(D553-(D553/D577))+E551,\nIF(D577<1,0,(D553-(D553/D577)))))))","v":0},{"$f":"IF(F577=\"n/a\",0,IF(AND(F551=0,E553=0),0,\nIF(AND(F551<>0,E553=0),F551,\nIF(AND(F552<>0,E553<>0),(E553-(E553/E577))+F551,\nIF(E577<1,0,(E553-(E553/E577)))))))","v":0},{"$f":"IF(G577=\"n/a\",0,IF(AND(G551=0,F553=0),0,\nIF(AND(G551<>0,F553=0),G551,\nIF(AND(G552<>0,F553<>0),(F553-(F553/F577))+G551,\nIF(F577<1,0,(F553-(F553/F577)))))))","v":0},{"$f":"IF(H577=\"n/a\",0,IF(AND(H551=0,G553=0),0,\nIF(AND(H551<>0,G553=0),H551,\nIF(AND(H552<>0,G553<>0),(G553-(G553/G577))+H551,\nIF(G577<1,0,(G553-(G553/G577)))))))","v":0},{"$f":"IF(I577=\"n/a\",0,IF(AND(I551=0,H553=0),0,\nIF(AND(I551<>0,H553=0),I551,\nIF(AND(I552<>0,H553<>0),(H553-(H553/H577))+I551,\nIF(H577<1,0,(H553-(H553/H577)))))))","v":0},{"$f":"IF(J577=\"n/a\",0,IF(AND(J551=0,I553=0),0,\nIF(AND(J551<>0,I553=0),J551,\nIF(AND(J552<>0,I553<>0),(I553-(I553/I577))+J551,\nIF(I577<1,0,(I553-(I553/I577)))))))","v":0},{"$f":"IF(K577=\"n/a\",0,IF(AND(K551=0,J553=0),0,\nIF(AND(K551<>0,J553=0),K551,\nIF(AND(K552<>0,J553<>0),(J553-(J553/J577))+K551,\nIF(J577<1,0,(J553-(J553/J577)))))))","v":0},{"$f":"IF(L577=\"n/a\",0,IF(AND(L551=0,K553=0),0,\nIF(AND(L551<>0,K553=0),L551,\nIF(AND(L552<>0,K553<>0),(K553-(K553/K577))+L551,\nIF(K577<1,0,(K553-(K553/K577)))))))","v":0},{"$f":"IF(M577=\"n/a\",0,IF(AND(M551=0,L553=0),0,\nIF(AND(M551<>0,L553=0),M551,\nIF(AND(M552<>0,L553<>0),(L553-(L553/L577))+M551,\nIF(L577<1,0,(L553-(L553/L577)))))))","v":0},{"$f":"IF(N577=\"n/a\",0,IF(AND(N551=0,M553=0),0,\nIF(AND(N551<>0,M553=0),N551,\nIF(AND(N552<>0,M553<>0),(M553-(M553/M577))+N551,\nIF(M577<1,0,(M553-(M553/M577)))))))","v":0},{"$f":"IF(O577=\"n/a\",0,IF(AND(O551=0,N553=0),0,\nIF(AND(O551<>0,N553=0),O551,\nIF(AND(O552<>0,N553<>0),(N553-(N553/N577))+O551,\nIF(N577<1,0,(N553-(N553/N577)))))))","v":0},{"$f":"IF(P577=\"n/a\",0,IF(AND(P551=0,O553=0),0,\nIF(AND(P551<>0,O553=0),P551,\nIF(AND(P552<>0,O553<>0),(O553-(O553/O577))+P551,\nIF(O577<1,0,(O553-(O553/O577)))))))","v":0},{"$f":"IF(Q577=\"n/a\",0,IF(AND(Q551=0,P553=0),0,\nIF(AND(Q551<>0,P553=0),Q551,\nIF(AND(Q552<>0,P553<>0),(P553-(P553/P577))+Q551,\nIF(P577<1,0,(P553-(P553/P577)))))))","v":0},{"$f":"IF(R577=\"n/a\",0,IF(AND(R551=0,Q553=0),0,\nIF(AND(R551<>0,Q553=0),R551,\nIF(AND(R552<>0,Q553<>0),(Q553-(Q553/Q577))+R551,\nIF(Q577<1,0,(Q553-(Q553/Q577)))))))","v":0},{"$f":"IF(S577=\"n/a\",0,IF(AND(S551=0,R553=0),0,\nIF(AND(S551<>0,R553=0),S551,\nIF(AND(S552<>0,R553<>0),(R553-(R553/R577))+S551,\nIF(R577<1,0,(R553-(R553/R577)))))))","v":0},{"$f":"IF(T577=\"n/a\",0,IF(AND(T551=0,S553=0),0,\nIF(AND(T551<>0,S553=0),T551,\nIF(AND(T552<>0,S553<>0),(S553-(S553/S577))+T551,\nIF(S577<1,0,(S553-(S553/S577)))))))","v":0},{"$f":"IF(U577=\"n/a\",0,IF(AND(U551=0,T553=0),0,\nIF(AND(U551<>0,T553=0),U551,\nIF(AND(U552<>0,T553<>0),(T553-(T553/T577))+U551,\nIF(T577<1,0,(T553-(T553/T577)))))))","v":0},{"$f":"IF(V577=\"n/a\",0,IF(AND(V551=0,U553=0),0,\nIF(AND(V551<>0,U553=0),V551,\nIF(AND(V552<>0,U553<>0),(U553-(U553/U577))+V551,\nIF(U577<1,0,(U553-(U553/U577)))))))","v":0},{"$f":"IF(W577=\"n/a\",0,IF(AND(W551=0,V553=0),0,\nIF(AND(W551<>0,V553=0),W551,\nIF(AND(W552<>0,V553<>0),(V553-(V553/V577))+W551,\nIF(V577<1,0,(V553-(V553/V577)))))))","v":0}]
[{"$f":"A553+1","v":0},"Depreciated starting RAB",{"$f":"C549","v":0.19330323846089101},{"$f":"IF(C578=\"n/a\",C554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,C554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,C554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101},{"$f":"IF(D578=\"n/a\",D554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,D554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,D554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101},{"$f":"IF(E578=\"n/a\",E554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,E554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,E554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101},{"$f":"IF(F578=\"n/a\",F554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,F554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,F554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101},{"$f":"IF(G578=\"n/a\",G554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,G554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,G554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101},{"$f":"IF(H578=\"n/a\",H554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,H554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,H554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101},{"$f":"IF(I578=\"n/a\",I554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,I554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,I554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101},{"$f":"IF(J578=\"n/a\",J554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,J554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,J554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101},{"$f":"IF(K578=\"n/a\",K554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,K554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,K554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101},{"$f":"IF(L578=\"n/a\",L554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,L554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,L554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101},{"$f":"IF(M578=\"n/a\",M554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,M554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,M554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101},{"$f":"IF(N578=\"n/a\",N554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,N554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,N554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101},{"$f":"IF(O578=\"n/a\",O554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,O554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,O554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101},{"$f":"IF(P578=\"n/a\",P554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,P554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,P554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101},{"$f":"IF(Q578=\"n/a\",Q554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,Q554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,Q554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101},{"$f":"IF(R578=\"n/a\",R554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,R554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,R554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101},{"$f":"IF(S578=\"n/a\",S554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,S554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,S554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101},{"$f":"IF(T578=\"n/a\",T554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,T554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,T554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101},{"$f":"IF(U578=\"n/a\",U554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,U554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,U554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101},{"$f":"IF(V578=\"n/a\",V554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,V554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,V554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.19330323846089101}]
[{"$f":"A554+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A555)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D555,-($A555+5),0)","v":0},{"$f":"IF(D579=\"n/a\",D555,IFERROR(IF((OFFSET($C555,0,$A555))<0,\nMIN(0,D555-(OFFSET($C555,0,$A555)/(OFFSET($C550,-$A554,$A555)))),\nMAX(0,D555-(OFFSET($C555,0,$A555)/(OFFSET($C550,-$A554,$A555))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E556,-($A556+5),0)","v":0},{"$f":"IF(E580=\"n/a\",E556,IFERROR(IF((OFFSET($C556,0,$A556))<0,\nMIN(0,E556-(OFFSET($C556,0,$A556)/(OFFSET($C551,-$A555,$A556)))),\nMAX(0,E556-(OFFSET($C556,0,$A556)/(OFFSET($C551,-$A555,$A556))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F557,-($A557+5),0)","v":0},{"$f":"IF(F581=\"n/a\",F557,IFERROR(IF((OFFSET($C557,0,$A557))<0,\nMIN(0,F557-(OFFSET($C557,0,$A557)/(OFFSET($C552,-$A556,$A557)))),\nMAX(0,F557-(OFFSET($C557,0,$A557)/(OFFSET($C552,-$A556,$A557))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G558,-($A558+5),0)","v":0},{"$f":"IF(G582=\"n/a\",G558,IFERROR(IF((OFFSET($C558,0,$A558))<0,\nMIN(0,G558-(OFFSET($C558,0,$A558)/(OFFSET($C553,-$A557,$A558)))),\nMAX(0,G558-(OFFSET($C558,0,$A558)/(OFFSET($C553,-$A557,$A558))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H559,-($A559+5),0)","v":0},{"$f":"IF(H583=\"n/a\",H559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I560,-($A560+5),0)","v":0},{"$f":"IF(I584=\"n/a\",I560,IFERROR(IF((OFFSET($C560,0,$A560))<0,\nMIN(0,I560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560)))),\nMAX(0,I560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J561,-($A561+5),0)","v":0},{"$f":"IF(J585=\"n/a\",J561,IFERROR(IF((OFFSET($C561,0,$A561))<0,\nMIN(0,J561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561)))),\nMAX(0,J561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K562,-($A562+5),0)","v":0},{"$f":"IF(K586=\"n/a\",K562,IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,K562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562)))),\nMAX(0,K562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L563,-($A563+5),0)","v":0},{"$f":"IF(L587=\"n/a\",L563,IFERROR(IF((OFFSET($C563,0,$A563))<0,\nMIN(0,L563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563)))),\nMAX(0,L563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M564,-($A564+5),0)","v":0},{"$f":"IF(M588=\"n/a\",M564,IFERROR(IF((OFFSET($C564,0,$A564))<0,\nMIN(0,M564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564)))),\nMAX(0,M564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N565,-($A565+5),0)","v":0},{"$f":"IF(N589=\"n/a\",N565,IFERROR(IF((OFFSET($C565,0,$A565))<0,\nMIN(0,N565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565)))),\nMAX(0,N565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O566,-($A566+5),0)","v":0},{"$f":"IF(O590=\"n/a\",O566,IFERROR(IF((OFFSET($C566,0,$A566))<0,\nMIN(0,O566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566)))),\nMAX(0,O566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P567,-($A567+5),0)","v":0},{"$f":"IF(P591=\"n/a\",P567,IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,P567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567)))),\nMAX(0,P567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q568,-($A568+5),0)","v":0},{"$f":"IF(Q592=\"n/a\",Q568,IFERROR(IF((OFFSET($C568,0,$A568))<0,\nMIN(0,Q568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568)))),\nMAX(0,Q568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R569,-($A569+5),0)","v":0},{"$f":"IF(R593=\"n/a\",R569,IFERROR(IF((OFFSET($C569,0,$A569))<0,\nMIN(0,R569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569)))),\nMAX(0,R569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S570,-($A570+5),0)","v":0},{"$f":"IF(S594=\"n/a\",S570,IFERROR(IF((OFFSET($C570,0,$A570))<0,\nMIN(0,S570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570)))),\nMAX(0,S570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T571,-($A571+5),0)","v":0},{"$f":"IF(T595=\"n/a\",T571,IFERROR(IF((OFFSET($C571,0,$A571))<0,\nMIN(0,T571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571)))),\nMAX(0,T571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U572,-($A572+5),0)","v":0},{"$f":"IF(U596=\"n/a\",U572,IFERROR(IF((OFFSET($C572,0,$A572))<0,\nMIN(0,U572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572)))),\nMAX(0,U572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V573,-($A573+5),0)","v":0},{"$f":"IF(V597=\"n/a\",V573,IFERROR(IF((OFFSET($C573,0,$A573))<0,\nMIN(0,V573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573)))),\nMAX(0,V573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W574,-($A574+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C577=\"n/a\",\"n/a\",IF(AND(C577<1,D551=0),0,\nIF(D551=0,C577-1,\nIF(C577<1,D552,\n(((C577-1)*(C553-(C553/(C577))))+(D551*D552))/(D553)))))","v":0},0,0,0,0,{"$f":"IF(H577=\"n/a\",\"n/a\",IF(AND(H577<1,I551=0),0,\nIF(I551=0,H577-1,\nIF(H577<1,I552,\n(((H577-1)*(H553-(H553/(H577))))+(I551*I552))/(I553)))))","v":0},{"$f":"IF(I577=\"n/a\",\"n/a\",IF(AND(I577<1,J551=0),0,\nIF(J551=0,I577-1,\nIF(I577<1,J552,\n(((I577-1)*(I553-(I553/(I577))))+(J551*J552))/(J553)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C578,(-$A554-ROWS(C550:C577)),0)","v":"n/a"},{"$f":"IF(C578=\"n/a\",\"n/a\",MAX(0,C578-1))","v":"n/a"},{"$f":"IF(D578=\"n/a\",\"n/a\",MAX(0,D578-1))","v":"n/a"},{"$f":"IF(E578=\"n/a\",\"n/a\",MAX(0,E578-1))","v":"n/a"},{"$f":"IF(F578=\"n/a\",\"n/a\",MAX(0,F578-1))","v":"n/a"},{"$f":"IF(G578=\"n/a\",\"n/a\",MAX(0,G578-1))","v":"n/a"},{"$f":"IF(H578=\"n/a\",\"n/a\",MAX(0,H578-1))","v":"n/a"},{"$f":"IF(I578=\"n/a\",\"n/a\",MAX(0,I578-1))","v":"n/a"},{"$f":"IF(J578=\"n/a\",\"n/a\",MAX(0,J578-1))","v":"n/a"},{"$f":"IF(K578=\"n/a\",\"n/a\",MAX(0,K578-1))","v":"n/a"},{"$f":"IF(L578=\"n/a\",\"n/a\",MAX(0,L578-1))","v":"n/a"},{"$f":"IF(M578=\"n/a\",\"n/a\",MAX(0,M578-1))","v":"n/a"},{"$f":"IF(N578=\"n/a\",\"n/a\",MAX(0,N578-1))","v":"n/a"},{"$f":"IF(O578=\"n/a\",\"n/a\",MAX(0,O578-1))","v":"n/a"},{"$f":"IF(P578=\"n/a\",\"n/a\",MAX(0,P578-1))","v":"n/a"},{"$f":"IF(Q578=\"n/a\",\"n/a\",MAX(0,Q578-1))","v":"n/a"},{"$f":"IF(R578=\"n/a\",\"n/a\",MAX(0,R578-1))","v":"n/a"},{"$f":"IF(S578=\"n/a\",\"n/a\",MAX(0,S578-1))","v":"n/a"},{"$f":"IF(T578=\"n/a\",\"n/a\",MAX(0,T578-1))","v":"n/a"},{"$f":"IF(U578=\"n/a\",\"n/a\",MAX(0,U578-1))","v":"n/a"},{"$f":"IF(V578=\"n/a\",\"n/a\",MAX(0,V578-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A555)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D579,(-$A555-ROWS(D551:D578)),0)","v":31.37},30.37,29.37,28.37,27.37,26.37,25.37,24.37,23.37,22.37,21.37,20.37,19.37,18.37,17.37,16.37,15.370000000000001,14.370000000000001,13.370000000000001,12.370000000000001]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E580,(-$A556-ROWS(E552:E579)),0)","v":31.37},30.37,29.37,28.37,27.37,26.37,25.37,24.37,23.37,22.37,21.37,20.37,19.37,18.37,17.37,16.37,15.370000000000001,14.370000000000001,13.370000000000001]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F581,(-$A557-ROWS(F553:F580)),0)","v":31.37},30.37,29.37,28.37,27.37,26.37,25.37,24.37,23.37,22.37,21.37,20.37,19.37,18.37,17.37,16.37,15.370000000000001,14.370000000000001]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G582,(-$A558-ROWS(G554:G581)),0)","v":31.37},30.37,29.37,28.37,27.37,26.37,25.37,24.37,23.37,22.37,21.37,20.37,19.37,18.37,17.37,16.37,15.370000000000001]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H583,(-$A559-ROWS(H555:H582)),0)","v":31.37},30.37,29.37,28.37,27.37,26.37,25.37,24.37,23.37,22.37,21.37,20.37,19.37,18.37,17.37,16.37]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I584,(-$A560-ROWS(I556:I583)),0)","v":31.37},30.37,29.37,28.37,27.37,26.37,25.37,24.37,23.37,22.37,21.37,20.37,19.37,18.37,17.37]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J585,(-$A561-ROWS(J557:J584)),0)","v":31.37},30.37,29.37,28.37,27.37,26.37,25.37,24.37,23.37,22.37,21.37,20.37,19.37,18.37]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K586,(-$A562-ROWS(K558:K585)),0)","v":31.37},30.37,29.37,28.37,27.37,26.37,25.37,24.37,23.37,22.37,21.37,20.37,19.37]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L587,(-$A563-ROWS(L559:L586)),0)","v":31.37},30.37,29.37,28.37,27.37,26.37,25.37,24.37,23.37,22.37,21.37,20.37]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M588,(-$A564-ROWS(M560:M587)),0)","v":31.37},30.37,29.37,28.37,27.37,26.37,25.37,24.37,23.37,22.37,21.37]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N589,(-$A565-ROWS(N561:N588)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O590,(-$A566-ROWS(O562:O589)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P591,(-$A567-ROWS(P563:P590)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q592,(-$A568-ROWS(Q564:Q591)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R593,(-$A569-ROWS(R565:R592)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S594,(-$A570-ROWS(S566:S593)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T595,(-$A571-ROWS(T567:T594)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U596,(-$A572-ROWS(U568:U595)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V597,(-$A573-ROWS(V569:V596)),0)","v":0},{"$f":"IF(V597=\"n/a\",\"n/a\",MAX(0,V597-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W598,(-$A574-ROWS(W570:W597)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C550<>\"n/a\",C550<>\"n/a\"),IF(SUM(C553:C575)=0,0,IF((SUMPRODUCT(C553:C575,C577:C599)/SUM(C553:C575))<0,1,(SUMPRODUCT(C553:C575,C577:C599)/SUM(C553:C575)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C550<>\"n/a\",D550<>\"n/a\"),IF(SUM(D553:D575)=0,0,IF((SUMPRODUCT(D553:D575,D577:D599)/SUM(D553:D575))<0,1,(SUMPRODUCT(D553:D575,D577:D599)/SUM(D553:D575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",E550<>\"n/a\"),IF(SUM(E553:E575)=0,0,IF((SUMPRODUCT(E553:E575,E577:E599)/SUM(E553:E575))<0,1,(SUMPRODUCT(E553:E575,E577:E599)/SUM(E553:E575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",F550<>\"n/a\"),IF(SUM(F553:F575)=0,0,IF((SUMPRODUCT(F553:F575,F577:F599)/SUM(F553:F575))<0,1,(SUMPRODUCT(F553:F575,F577:F599)/SUM(F553:F575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",G550<>\"n/a\"),IF(SUM(G553:G575)=0,0,IF((SUMPRODUCT(G553:G575,G577:G599)/SUM(G553:G575))<0,1,(SUMPRODUCT(G553:G575,G577:G599)/SUM(G553:G575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",H550<>\"n/a\"),IF(SUM(H553:H575)=0,0,IF((SUMPRODUCT(H553:H575,H577:H599)/SUM(H553:H575))<0,1,(SUMPRODUCT(H553:H575,H577:H599)/SUM(H553:H575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",I550<>\"n/a\"),IF(SUM(I553:I575)=0,0,IF((SUMPRODUCT(I553:I575,I577:I599)/SUM(I553:I575))<0,1,(SUMPRODUCT(I553:I575,I577:I599)/SUM(I553:I575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",J550<>\"n/a\"),IF(SUM(J553:J575)=0,0,IF((SUMPRODUCT(J553:J575,J577:J599)/SUM(J553:J575))<0,1,(SUMPRODUCT(J553:J575,J577:J599)/SUM(J553:J575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",K550<>\"n/a\"),IF(SUM(K553:K575)=0,0,IF((SUMPRODUCT(K553:K575,K577:K599)/SUM(K553:K575))<0,1,(SUMPRODUCT(K553:K575,K577:K599)/SUM(K553:K575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",L550<>\"n/a\"),IF(SUM(L553:L575)=0,0,IF((SUMPRODUCT(L553:L575,L577:L599)/SUM(L553:L575))<0,1,(SUMPRODUCT(L553:L575,L577:L599)/SUM(L553:L575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",M550<>\"n/a\"),IF(SUM(M553:M575)=0,0,IF((SUMPRODUCT(M553:M575,M577:M599)/SUM(M553:M575))<0,1,(SUMPRODUCT(M553:M575,M577:M599)/SUM(M553:M575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",N550<>\"n/a\"),IF(SUM(N553:N575)=0,0,IF((SUMPRODUCT(N553:N575,N577:N599)/SUM(N553:N575))<0,1,(SUMPRODUCT(N553:N575,N577:N599)/SUM(N553:N575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",O550<>\"n/a\"),IF(SUM(O553:O575)=0,0,IF((SUMPRODUCT(O553:O575,O577:O599)/SUM(O553:O575))<0,1,(SUMPRODUCT(O553:O575,O577:O599)/SUM(O553:O575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",P550<>\"n/a\"),IF(SUM(P553:P575)=0,0,IF((SUMPRODUCT(P553:P575,P577:P599)/SUM(P553:P575))<0,1,(SUMPRODUCT(P553:P575,P577:P599)/SUM(P553:P575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",Q550<>\"n/a\"),IF(SUM(Q553:Q575)=0,0,IF((SUMPRODUCT(Q553:Q575,Q577:Q599)/SUM(Q553:Q575))<0,1,(SUMPRODUCT(Q553:Q575,Q577:Q599)/SUM(Q553:Q575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",R550<>\"n/a\"),IF(SUM(R553:R575)=0,0,IF((SUMPRODUCT(R553:R575,R577:R599)/SUM(R553:R575))<0,1,(SUMPRODUCT(R553:R575,R577:R599)/SUM(R553:R575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",S550<>\"n/a\"),IF(SUM(S553:S575)=0,0,IF((SUMPRODUCT(S553:S575,S577:S599)/SUM(S553:S575))<0,1,(SUMPRODUCT(S553:S575,S577:S599)/SUM(S553:S575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",T550<>\"n/a\"),IF(SUM(T553:T575)=0,0,IF((SUMPRODUCT(T553:T575,T577:T599)/SUM(T553:T575))<0,1,(SUMPRODUCT(T553:T575,T577:T599)/SUM(T553:T575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",U550<>\"n/a\"),IF(SUM(U553:U575)=0,0,IF((SUMPRODUCT(U553:U575,U577:U599)/SUM(U553:U575))<0,1,(SUMPRODUCT(U553:U575,U577:U599)/SUM(U553:U575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",V550<>\"n/a\"),IF(SUM(V553:V575)=0,0,IF((SUMPRODUCT(V553:V575,V577:V599)/SUM(V553:V575))<0,1,(SUMPRODUCT(V553:V575,V577:V599)/SUM(V553:V575)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C550<>\"n/a\",W550<>\"n/a\"),IF(SUM(W553:W575)=0,0,IF((SUMPRODUCT(W553:W575,W577:W599)/SUM(W553:W575))<0,1,(SUMPRODUCT(W553:W575,W577:W599)/SUM(W553:W575)))),\"n/a\"))","v":0}]
[]
["Asset Class 12",{"$f":"VLOOKUP($A602,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Distribution Substations HV (Pole)"}]
[{"$f":"VALUE(REPLACE(A602,1,12,\"\"))","v":12},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A603,0)","v":1.5907582702109953},{"$f":"OFFSET('RFM input'!H$60,$A603,0)-OFFSET('RFM input'!H$114,$A603,0)","v":0.22229084049274805},{"$f":"OFFSET('RFM input'!I$60,$A603,0)-OFFSET('RFM input'!I$114,$A603,0)","v":0.23004196962198747},{"$f":"OFFSET('RFM input'!J$60,$A603,0)-OFFSET('RFM input'!J$114,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A603,0)-OFFSET('RFM input'!K$114,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A603,0)-OFFSET('RFM input'!L$114,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A603,0)-OFFSET('RFM input'!M$114,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A603,0)-OFFSET('RFM input'!N$114,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A603,0)-OFFSET('RFM input'!O$114,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A603,0)-OFFSET('RFM input'!P$114,$A603,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A603,0)-OFFSET('RFM input'!Q$114,$A603,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A603,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":37.607720058962236},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":37.607720058962236},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":37.607720058962236},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":37.607720058962236},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":37.607720058962236},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":37.607720058962236},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":37.607720058962236},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":37.607720058962236},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":37.607720058962236},{"$f":"OFFSET('RFM input'!$U$6,$A603,0)","v":37.607720058962236}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A603,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A603,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A603,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A603,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A603,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A603,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A603,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A603,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A603,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A603,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A603,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A603,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A603,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A603,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A603,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A603,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A603,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A603,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A603,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A603,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D631=\"n/a\",0,IF(AND(D605=0,C607=0),0,\nIF(AND(D605<>0,C607=0),D605,\nIF(AND(D606<>0,C607<>0),(C607-(C607/C631))+D605,\nIF(C631<1,0,(C607-(C607/C631)))))))","v":0},{"$f":"IF(E631=\"n/a\",0,IF(AND(E605=0,D607=0),0,\nIF(AND(E605<>0,D607=0),E605,\nIF(AND(E606<>0,D607<>0),(D607-(D607/D631))+E605,\nIF(D631<1,0,(D607-(D607/D631)))))))","v":0},{"$f":"IF(F631=\"n/a\",0,IF(AND(F605=0,E607=0),0,\nIF(AND(F605<>0,E607=0),F605,\nIF(AND(F606<>0,E607<>0),(E607-(E607/E631))+F605,\nIF(E631<1,0,(E607-(E607/E631)))))))","v":0},{"$f":"IF(G631=\"n/a\",0,IF(AND(G605=0,F607=0),0,\nIF(AND(G605<>0,F607=0),G605,\nIF(AND(G606<>0,F607<>0),(F607-(F607/F631))+G605,\nIF(F631<1,0,(F607-(F607/F631)))))))","v":0},{"$f":"IF(H631=\"n/a\",0,IF(AND(H605=0,G607=0),0,\nIF(AND(H605<>0,G607=0),H605,\nIF(AND(H606<>0,G607<>0),(G607-(G607/G631))+H605,\nIF(G631<1,0,(G607-(G607/G631)))))))","v":0},{"$f":"IF(I631=\"n/a\",0,IF(AND(I605=0,H607=0),0,\nIF(AND(I605<>0,H607=0),I605,\nIF(AND(I606<>0,H607<>0),(H607-(H607/H631))+I605,\nIF(H631<1,0,(H607-(H607/H631)))))))","v":0},{"$f":"IF(J631=\"n/a\",0,IF(AND(J605=0,I607=0),0,\nIF(AND(J605<>0,I607=0),J605,\nIF(AND(J606<>0,I607<>0),(I607-(I607/I631))+J605,\nIF(I631<1,0,(I607-(I607/I631)))))))","v":0},{"$f":"IF(K631=\"n/a\",0,IF(AND(K605=0,J607=0),0,\nIF(AND(K605<>0,J607=0),K605,\nIF(AND(K606<>0,J607<>0),(J607-(J607/J631))+K605,\nIF(J631<1,0,(J607-(J607/J631)))))))","v":0},{"$f":"IF(L631=\"n/a\",0,IF(AND(L605=0,K607=0),0,\nIF(AND(L605<>0,K607=0),L605,\nIF(AND(L606<>0,K607<>0),(K607-(K607/K631))+L605,\nIF(K631<1,0,(K607-(K607/K631)))))))","v":0},{"$f":"IF(M631=\"n/a\",0,IF(AND(M605=0,L607=0),0,\nIF(AND(M605<>0,L607=0),M605,\nIF(AND(M606<>0,L607<>0),(L607-(L607/L631))+M605,\nIF(L631<1,0,(L607-(L607/L631)))))))","v":0},{"$f":"IF(N631=\"n/a\",0,IF(AND(N605=0,M607=0),0,\nIF(AND(N605<>0,M607=0),N605,\nIF(AND(N606<>0,M607<>0),(M607-(M607/M631))+N605,\nIF(M631<1,0,(M607-(M607/M631)))))))","v":0},{"$f":"IF(O631=\"n/a\",0,IF(AND(O605=0,N607=0),0,\nIF(AND(O605<>0,N607=0),O605,\nIF(AND(O606<>0,N607<>0),(N607-(N607/N631))+O605,\nIF(N631<1,0,(N607-(N607/N631)))))))","v":0},{"$f":"IF(P631=\"n/a\",0,IF(AND(P605=0,O607=0),0,\nIF(AND(P605<>0,O607=0),P605,\nIF(AND(P606<>0,O607<>0),(O607-(O607/O631))+P605,\nIF(O631<1,0,(O607-(O607/O631)))))))","v":0},{"$f":"IF(Q631=\"n/a\",0,IF(AND(Q605=0,P607=0),0,\nIF(AND(Q605<>0,P607=0),Q605,\nIF(AND(Q606<>0,P607<>0),(P607-(P607/P631))+Q605,\nIF(P631<1,0,(P607-(P607/P631)))))))","v":0},{"$f":"IF(R631=\"n/a\",0,IF(AND(R605=0,Q607=0),0,\nIF(AND(R605<>0,Q607=0),R605,\nIF(AND(R606<>0,Q607<>0),(Q607-(Q607/Q631))+R605,\nIF(Q631<1,0,(Q607-(Q607/Q631)))))))","v":0},{"$f":"IF(S631=\"n/a\",0,IF(AND(S605=0,R607=0),0,\nIF(AND(S605<>0,R607=0),S605,\nIF(AND(S606<>0,R607<>0),(R607-(R607/R631))+S605,\nIF(R631<1,0,(R607-(R607/R631)))))))","v":0},{"$f":"IF(T631=\"n/a\",0,IF(AND(T605=0,S607=0),0,\nIF(AND(T605<>0,S607=0),T605,\nIF(AND(T606<>0,S607<>0),(S607-(S607/S631))+T605,\nIF(S631<1,0,(S607-(S607/S631)))))))","v":0},{"$f":"IF(U631=\"n/a\",0,IF(AND(U605=0,T607=0),0,\nIF(AND(U605<>0,T607=0),U605,\nIF(AND(U606<>0,T607<>0),(T607-(T607/T631))+U605,\nIF(T631<1,0,(T607-(T607/T631)))))))","v":0},{"$f":"IF(V631=\"n/a\",0,IF(AND(V605=0,U607=0),0,\nIF(AND(V605<>0,U607=0),V605,\nIF(AND(V606<>0,U607<>0),(U607-(U607/U631))+V605,\nIF(U631<1,0,(U607-(U607/U631)))))))","v":0},{"$f":"IF(W631=\"n/a\",0,IF(AND(W605=0,V607=0),0,\nIF(AND(W605<>0,V607=0),W605,\nIF(AND(W606<>0,V607<>0),(V607-(V607/V631))+W605,\nIF(V631<1,0,(V607-(V607/V631)))))))","v":0}]
[{"$f":"A607+1","v":0},"Depreciated starting RAB",{"$f":"C603","v":1.5907582702109953},{"$f":"IF(C632=\"n/a\",C608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,C608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,C608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953},{"$f":"IF(D632=\"n/a\",D608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,D608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,D608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953},{"$f":"IF(E632=\"n/a\",E608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,E608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,E608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953},{"$f":"IF(F632=\"n/a\",F608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,F608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,F608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953},{"$f":"IF(G632=\"n/a\",G608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,G608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,G608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953},{"$f":"IF(H632=\"n/a\",H608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,H608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,H608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953},{"$f":"IF(I632=\"n/a\",I608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,I608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,I608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953},{"$f":"IF(J632=\"n/a\",J608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,J608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,J608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953},{"$f":"IF(K632=\"n/a\",K608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,K608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,K608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953},{"$f":"IF(L632=\"n/a\",L608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,L608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,L608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953},{"$f":"IF(M632=\"n/a\",M608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,M608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,M608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953},{"$f":"IF(N632=\"n/a\",N608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,N608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,N608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953},{"$f":"IF(O632=\"n/a\",O608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,O608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,O608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953},{"$f":"IF(P632=\"n/a\",P608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,P608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,P608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953},{"$f":"IF(Q632=\"n/a\",Q608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,Q608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,Q608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953},{"$f":"IF(R632=\"n/a\",R608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,R608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,R608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953},{"$f":"IF(S632=\"n/a\",S608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,S608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,S608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953},{"$f":"IF(T632=\"n/a\",T608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,T608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,T608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953},{"$f":"IF(U632=\"n/a\",U608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,U608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,U608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953},{"$f":"IF(V632=\"n/a\",V608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,V608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,V608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.5907582702109953}]
[{"$f":"A608+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A609)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D609,-($A609+5),0)","v":0.22229084049274805},{"$f":"IF(D633=\"n/a\",D609,IFERROR(IF((OFFSET($C609,0,$A609))<0,\nMIN(0,D609-(OFFSET($C609,0,$A609)/(OFFSET($C604,-$A608,$A609)))),\nMAX(0,D609-(OFFSET($C609,0,$A609)/(OFFSET($C604,-$A608,$A609))))),0))","v":0.21638006365904913},0.21046928682535021,0.20455850999165129,0.19864773315795237,0.19273695632425344,0.18682617949055452,0.1809154026568556,0.17500462582315668,0.16909384898945776,0.16318307215575883,0.15727229532205991,0.15136151848836099,0.14545074165466207,0.13953996482096315,0.13362918798726423,0.1277184111535653,0.12180763431986638,0.11589685748616746,0.10998608065246854]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E610,-($A610+5),0)","v":0.23004196962198747},{"$f":"IF(E634=\"n/a\",E610,IFERROR(IF((OFFSET($C610,0,$A610))<0,\nMIN(0,E610-(OFFSET($C610,0,$A610)/(OFFSET($C605,-$A609,$A610)))),\nMAX(0,E610-(OFFSET($C610,0,$A610)/(OFFSET($C605,-$A609,$A610))))),0))","v":0.22392508805455072},0.21780820648711396,0.21169132491967721,0.20557444335224045,0.1994575617848037,0.19334068021736694,0.18722379864993019,0.18110691708249343,0.17499003551505668,0.16887315394761993,0.16275627238018317,0.15663939081274642,0.15052250924530966,0.14440562767787291,0.13828874611043615,0.1321718645429994,0.12605498297556264,0.11993810140812589]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F611,-($A611+5),0)","v":0},{"$f":"IF(F635=\"n/a\",F611,IFERROR(IF((OFFSET($C611,0,$A611))<0,\nMIN(0,F611-(OFFSET($C611,0,$A611)/(OFFSET($C606,-$A610,$A611)))),\nMAX(0,F611-(OFFSET($C611,0,$A611)/(OFFSET($C606,-$A610,$A611))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G612,-($A612+5),0)","v":0},{"$f":"IF(G636=\"n/a\",G612,IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,G612-(OFFSET($C612,0,$A612)/(OFFSET($C607,-$A611,$A612)))),\nMAX(0,G612-(OFFSET($C612,0,$A612)/(OFFSET($C607,-$A611,$A612))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H613,-($A613+5),0)","v":0},{"$f":"IF(H637=\"n/a\",H613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I614,-($A614+5),0)","v":0},{"$f":"IF(I638=\"n/a\",I614,IFERROR(IF((OFFSET($C614,0,$A614))<0,\nMIN(0,I614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614)))),\nMAX(0,I614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J615,-($A615+5),0)","v":0},{"$f":"IF(J639=\"n/a\",J615,IFERROR(IF((OFFSET($C615,0,$A615))<0,\nMIN(0,J615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615)))),\nMAX(0,J615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K616,-($A616+5),0)","v":0},{"$f":"IF(K640=\"n/a\",K616,IFERROR(IF((OFFSET($C616,0,$A616))<0,\nMIN(0,K616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616)))),\nMAX(0,K616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L617,-($A617+5),0)","v":0},{"$f":"IF(L641=\"n/a\",L617,IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,L617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617)))),\nMAX(0,L617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M618,-($A618+5),0)","v":0},{"$f":"IF(M642=\"n/a\",M618,IFERROR(IF((OFFSET($C618,0,$A618))<0,\nMIN(0,M618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618)))),\nMAX(0,M618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N619,-($A619+5),0)","v":0},{"$f":"IF(N643=\"n/a\",N619,IFERROR(IF((OFFSET($C619,0,$A619))<0,\nMIN(0,N619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619)))),\nMAX(0,N619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O620,-($A620+5),0)","v":0},{"$f":"IF(O644=\"n/a\",O620,IFERROR(IF((OFFSET($C620,0,$A620))<0,\nMIN(0,O620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620)))),\nMAX(0,O620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P621,-($A621+5),0)","v":0},{"$f":"IF(P645=\"n/a\",P621,IFERROR(IF((OFFSET($C621,0,$A621))<0,\nMIN(0,P621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621)))),\nMAX(0,P621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q622,-($A622+5),0)","v":0},{"$f":"IF(Q646=\"n/a\",Q622,IFERROR(IF((OFFSET($C622,0,$A622))<0,\nMIN(0,Q622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622)))),\nMAX(0,Q622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R623,-($A623+5),0)","v":0},{"$f":"IF(R647=\"n/a\",R623,IFERROR(IF((OFFSET($C623,0,$A623))<0,\nMIN(0,R623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623)))),\nMAX(0,R623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S624,-($A624+5),0)","v":0},{"$f":"IF(S648=\"n/a\",S624,IFERROR(IF((OFFSET($C624,0,$A624))<0,\nMIN(0,S624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624)))),\nMAX(0,S624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T625,-($A625+5),0)","v":0},{"$f":"IF(T649=\"n/a\",T625,IFERROR(IF((OFFSET($C625,0,$A625))<0,\nMIN(0,T625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625)))),\nMAX(0,T625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U626,-($A626+5),0)","v":0},{"$f":"IF(U650=\"n/a\",U626,IFERROR(IF((OFFSET($C626,0,$A626))<0,\nMIN(0,U626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626)))),\nMAX(0,U626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V627,-($A627+5),0)","v":0},{"$f":"IF(V651=\"n/a\",V627,IFERROR(IF((OFFSET($C627,0,$A627))<0,\nMIN(0,V627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627)))),\nMAX(0,V627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W628,-($A628+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C631=\"n/a\",\"n/a\",IF(AND(C631<1,D605=0),0,\nIF(D605=0,C631-1,\nIF(C631<1,D606,\n(((C631-1)*(C607-(C607/(C631))))+(D605*D606))/(D607)))))","v":0},0,0,0,0,{"$f":"IF(H631=\"n/a\",\"n/a\",IF(AND(H631<1,I605=0),0,\nIF(I605=0,H631-1,\nIF(H631<1,I606,\n(((H631-1)*(H607-(H607/(H631))))+(I605*I606))/(I607)))))","v":0},{"$f":"IF(I631=\"n/a\",\"n/a\",IF(AND(I631<1,J605=0),0,\nIF(J605=0,I631-1,\nIF(I631<1,J606,\n(((I631-1)*(I607-(I607/(I631))))+(J605*J606))/(J607)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C632,(-$A608-ROWS(C604:C631)),0)","v":"n/a"},{"$f":"IF(C632=\"n/a\",\"n/a\",MAX(0,C632-1))","v":"n/a"},{"$f":"IF(D632=\"n/a\",\"n/a\",MAX(0,D632-1))","v":"n/a"},{"$f":"IF(E632=\"n/a\",\"n/a\",MAX(0,E632-1))","v":"n/a"},{"$f":"IF(F632=\"n/a\",\"n/a\",MAX(0,F632-1))","v":"n/a"},{"$f":"IF(G632=\"n/a\",\"n/a\",MAX(0,G632-1))","v":"n/a"},{"$f":"IF(H632=\"n/a\",\"n/a\",MAX(0,H632-1))","v":"n/a"},{"$f":"IF(I632=\"n/a\",\"n/a\",MAX(0,I632-1))","v":"n/a"},{"$f":"IF(J632=\"n/a\",\"n/a\",MAX(0,J632-1))","v":"n/a"},{"$f":"IF(K632=\"n/a\",\"n/a\",MAX(0,K632-1))","v":"n/a"},{"$f":"IF(L632=\"n/a\",\"n/a\",MAX(0,L632-1))","v":"n/a"},{"$f":"IF(M632=\"n/a\",\"n/a\",MAX(0,M632-1))","v":"n/a"},{"$f":"IF(N632=\"n/a\",\"n/a\",MAX(0,N632-1))","v":"n/a"},{"$f":"IF(O632=\"n/a\",\"n/a\",MAX(0,O632-1))","v":"n/a"},{"$f":"IF(P632=\"n/a\",\"n/a\",MAX(0,P632-1))","v":"n/a"},{"$f":"IF(Q632=\"n/a\",\"n/a\",MAX(0,Q632-1))","v":"n/a"},{"$f":"IF(R632=\"n/a\",\"n/a\",MAX(0,R632-1))","v":"n/a"},{"$f":"IF(S632=\"n/a\",\"n/a\",MAX(0,S632-1))","v":"n/a"},{"$f":"IF(T632=\"n/a\",\"n/a\",MAX(0,T632-1))","v":"n/a"},{"$f":"IF(U632=\"n/a\",\"n/a\",MAX(0,U632-1))","v":"n/a"},{"$f":"IF(V632=\"n/a\",\"n/a\",MAX(0,V632-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A609)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D633,(-$A609-ROWS(D605:D632)),0)","v":37.607720058962236},36.607720058962236,35.607720058962236,34.607720058962236,33.607720058962236,32.607720058962236,31.607720058962236,30.607720058962236,29.607720058962236,28.607720058962236,27.607720058962236,26.607720058962236,25.607720058962236,24.607720058962236,23.607720058962236,22.607720058962236,21.607720058962236,20.607720058962236,19.607720058962236,18.607720058962236]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E634,(-$A610-ROWS(E606:E633)),0)","v":37.607720058962236},36.607720058962236,35.607720058962236,34.607720058962236,33.607720058962236,32.607720058962236,31.607720058962236,30.607720058962236,29.607720058962236,28.607720058962236,27.607720058962236,26.607720058962236,25.607720058962236,24.607720058962236,23.607720058962236,22.607720058962236,21.607720058962236,20.607720058962236,19.607720058962236]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F635,(-$A611-ROWS(F607:F634)),0)","v":37.607720058962236},36.607720058962236,35.607720058962236,34.607720058962236,33.607720058962236,32.607720058962236,31.607720058962236,30.607720058962236,29.607720058962236,28.607720058962236,27.607720058962236,26.607720058962236,25.607720058962236,24.607720058962236,23.607720058962236,22.607720058962236,21.607720058962236,20.607720058962236]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G636,(-$A612-ROWS(G608:G635)),0)","v":37.607720058962236},36.607720058962236,35.607720058962236,34.607720058962236,33.607720058962236,32.607720058962236,31.607720058962236,30.607720058962236,29.607720058962236,28.607720058962236,27.607720058962236,26.607720058962236,25.607720058962236,24.607720058962236,23.607720058962236,22.607720058962236,21.607720058962236]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H637,(-$A613-ROWS(H609:H636)),0)","v":37.607720058962236},36.607720058962236,35.607720058962236,34.607720058962236,33.607720058962236,32.607720058962236,31.607720058962236,30.607720058962236,29.607720058962236,28.607720058962236,27.607720058962236,26.607720058962236,25.607720058962236,24.607720058962236,23.607720058962236,22.607720058962236]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I638,(-$A614-ROWS(I610:I637)),0)","v":37.607720058962236},36.607720058962236,35.607720058962236,34.607720058962236,33.607720058962236,32.607720058962236,31.607720058962236,30.607720058962236,29.607720058962236,28.607720058962236,27.607720058962236,26.607720058962236,25.607720058962236,24.607720058962236,23.607720058962236]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J639,(-$A615-ROWS(J611:J638)),0)","v":37.607720058962236},36.607720058962236,35.607720058962236,34.607720058962236,33.607720058962236,32.607720058962236,31.607720058962236,30.607720058962236,29.607720058962236,28.607720058962236,27.607720058962236,26.607720058962236,25.607720058962236,24.607720058962236]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K640,(-$A616-ROWS(K612:K639)),0)","v":37.607720058962236},36.607720058962236,35.607720058962236,34.607720058962236,33.607720058962236,32.607720058962236,31.607720058962236,30.607720058962236,29.607720058962236,28.607720058962236,27.607720058962236,26.607720058962236,25.607720058962236]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L641,(-$A617-ROWS(L613:L640)),0)","v":37.607720058962236},36.607720058962236,35.607720058962236,34.607720058962236,33.607720058962236,32.607720058962236,31.607720058962236,30.607720058962236,29.607720058962236,28.607720058962236,27.607720058962236,26.607720058962236]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M642,(-$A618-ROWS(M614:M641)),0)","v":37.607720058962236},36.607720058962236,35.607720058962236,34.607720058962236,33.607720058962236,32.607720058962236,31.607720058962236,30.607720058962236,29.607720058962236,28.607720058962236,27.607720058962236]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N643,(-$A619-ROWS(N615:N642)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O644,(-$A620-ROWS(O616:O643)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P645,(-$A621-ROWS(P617:P644)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q646,(-$A622-ROWS(Q618:Q645)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R647,(-$A623-ROWS(R619:R646)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S648,(-$A624-ROWS(S620:S647)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T649,(-$A625-ROWS(T621:T648)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U650,(-$A626-ROWS(U622:U649)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V651,(-$A627-ROWS(V623:V650)),0)","v":0},{"$f":"IF(V651=\"n/a\",\"n/a\",MAX(0,V651-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W652,(-$A628-ROWS(W624:W651)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C604<>\"n/a\",C604<>\"n/a\"),IF(SUM(C607:C629)=0,0,IF((SUMPRODUCT(C607:C629,C631:C653)/SUM(C607:C629))<0,1,(SUMPRODUCT(C607:C629,C631:C653)/SUM(C607:C629)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C604<>\"n/a\",D604<>\"n/a\"),IF(SUM(D607:D629)=0,0,IF((SUMPRODUCT(D607:D629,D631:D653)/SUM(D607:D629))<0,1,(SUMPRODUCT(D607:D629,D631:D653)/SUM(D607:D629)))),\"n/a\"))","v":4.6109350549681372},{"$f":"(IF(OR($C604<>\"n/a\",E604<>\"n/a\"),IF(SUM(E607:E629)=0,0,IF((SUMPRODUCT(E607:E629,E631:E653)/SUM(E607:E629))<0,1,(SUMPRODUCT(E607:E629,E631:E653)/SUM(E607:E629)))),\"n/a\"))","v":8.1350358452411378},{"$f":"(IF(OR($C604<>\"n/a\",F604<>\"n/a\"),IF(SUM(F607:F629)=0,0,IF((SUMPRODUCT(F607:F629,F631:F653)/SUM(F607:F629))<0,1,(SUMPRODUCT(F607:F629,F631:F653)/SUM(F607:F629)))),\"n/a\"))","v":7.7484126552157546},{"$f":"(IF(OR($C604<>\"n/a\",G604<>\"n/a\"),IF(SUM(G607:G629)=0,0,IF((SUMPRODUCT(G607:G629,G631:G653)/SUM(G607:G629))<0,1,(SUMPRODUCT(G607:G629,G631:G653)/SUM(G607:G629)))),\"n/a\"))","v":7.3691188528740295},{"$f":"(IF(OR($C604<>\"n/a\",H604<>\"n/a\"),IF(SUM(H607:H629)=0,0,IF((SUMPRODUCT(H607:H629,H631:H653)/SUM(H607:H629))<0,1,(SUMPRODUCT(H607:H629,H631:H653)/SUM(H607:H629)))),\"n/a\"))","v":6.9972865987612316},{"$f":"(IF(OR($C604<>\"n/a\",I604<>\"n/a\"),IF(SUM(I607:I629)=0,0,IF((SUMPRODUCT(I607:I629,I631:I653)/SUM(I607:I629))<0,1,(SUMPRODUCT(I607:I629,I631:I653)/SUM(I607:I629)))),\"n/a\"))","v":6.6330512500565479},{"$f":"(IF(OR($C604<>\"n/a\",J604<>\"n/a\"),IF(SUM(J607:J629)=0,0,IF((SUMPRODUCT(J607:J629,J631:J653)/SUM(J607:J629))<0,1,(SUMPRODUCT(J607:J629,J631:J653)/SUM(J607:J629)))),\"n/a\"))","v":6.2765514578093091},{"$f":"(IF(OR($C604<>\"n/a\",K604<>\"n/a\"),IF(SUM(K607:K629)=0,0,IF((SUMPRODUCT(K607:K629,K631:K653)/SUM(K607:K629))<0,1,(SUMPRODUCT(K607:K629,K631:K653)/SUM(K607:K629)))),\"n/a\"))","v":5.9279292677462578},{"$f":"(IF(OR($C604<>\"n/a\",L604<>\"n/a\"),IF(SUM(L607:L629)=0,0,IF((SUMPRODUCT(L607:L629,L631:L653)/SUM(L607:L629))<0,1,(SUMPRODUCT(L607:L629,L631:L653)/SUM(L607:L629)))),\"n/a\"))","v":5.5873302248037948},{"$f":"(IF(OR($C604<>\"n/a\",M604<>\"n/a\"),IF(SUM(M607:M629)=0,0,IF((SUMPRODUCT(M607:M629,M631:M653)/SUM(M607:M629))<0,1,(SUMPRODUCT(M607:M629,M631:M653)/SUM(M607:M629)))),\"n/a\"))","v":5.2549034815468092},{"$f":"(IF(OR($C604<>\"n/a\",N604<>\"n/a\"),IF(SUM(N607:N629)=0,0,IF((SUMPRODUCT(N607:N629,N631:N653)/SUM(N607:N629))<0,1,(SUMPRODUCT(N607:N629,N631:N653)/SUM(N607:N629)))),\"n/a\"))","v":4.9308019106437042},{"$f":"(IF(OR($C604<>\"n/a\",O604<>\"n/a\"),IF(SUM(O607:O629)=0,0,IF((SUMPRODUCT(O607:O629,O631:O653)/SUM(O607:O629))<0,1,(SUMPRODUCT(O607:O629,O631:O653)/SUM(O607:O629)))),\"n/a\"))","v":4.6151822215757967},{"$f":"(IF(OR($C604<>\"n/a\",P604<>\"n/a\"),IF(SUM(P607:P629)=0,0,IF((SUMPRODUCT(P607:P629,P631:P653)/SUM(P607:P629))<0,1,(SUMPRODUCT(P607:P629,P631:P653)/SUM(P607:P629)))),\"n/a\"))","v":4.3082050817682225},{"$f":"(IF(OR($C604<>\"n/a\",Q604<>\"n/a\"),IF(SUM(Q607:Q629)=0,0,IF((SUMPRODUCT(Q607:Q629,Q631:Q653)/SUM(Q607:Q629))<0,1,(SUMPRODUCT(Q607:Q629,Q631:Q653)/SUM(Q607:Q629)))),\"n/a\"))","v":4.010035242339038},{"$f":"(IF(OR($C604<>\"n/a\",R604<>\"n/a\"),IF(SUM(R607:R629)=0,0,IF((SUMPRODUCT(R607:R629,R631:R653)/SUM(R607:R629))<0,1,(SUMPRODUCT(R607:R629,R631:R653)/SUM(R607:R629)))),\"n/a\"))","v":3.7208416686732382},{"$f":"(IF(OR($C604<>\"n/a\",S604<>\"n/a\"),IF(SUM(S607:S629)=0,0,IF((SUMPRODUCT(S607:S629,S631:S653)/SUM(S607:S629))<0,1,(SUMPRODUCT(S607:S629,S631:S653)/SUM(S607:S629)))),\"n/a\"))","v":3.4407976760390611},{"$f":"(IF(OR($C604<>\"n/a\",T604<>\"n/a\"),IF(SUM(T607:T629)=0,0,IF((SUMPRODUCT(T607:T629,T631:T653)/SUM(T607:T629))<0,1,(SUMPRODUCT(T607:T629,T631:T653)/SUM(T607:T629)))),\"n/a\"))","v":3.1700810704752231},{"$f":"(IF(OR($C604<>\"n/a\",U604<>\"n/a\"),IF(SUM(U607:U629)=0,0,IF((SUMPRODUCT(U607:U629,U631:U653)/SUM(U607:U629))<0,1,(SUMPRODUCT(U607:U629,U631:U653)/SUM(U607:U629)))),\"n/a\"))","v":2.90887429518965},{"$f":"(IF(OR($C604<>\"n/a\",V604<>\"n/a\"),IF(SUM(V607:V629)=0,0,IF((SUMPRODUCT(V607:V629,V631:V653)/SUM(V607:V629))<0,1,(SUMPRODUCT(V607:V629,V631:V653)/SUM(V607:V629)))),\"n/a\"))","v":2.6573645827228956},{"$f":"(IF(OR($C604<>\"n/a\",W604<>\"n/a\"),IF(SUM(W607:W629)=0,0,IF((SUMPRODUCT(W607:W629,W631:W653)/SUM(W607:W629))<0,1,(SUMPRODUCT(W607:W629,W631:W653)/SUM(W607:W629)))),\"n/a\"))","v":2.4157441131428246}]
[]
["Asset Class 13",{"$f":"VLOOKUP($A656,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Distribution Substations HV (Ground)"}]
[{"$f":"VALUE(REPLACE(A656,1,12,\"\"))","v":13},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A657,0)","v":20.221864001208168},{"$f":"OFFSET('RFM input'!H$60,$A657,0)-OFFSET('RFM input'!H$114,$A657,0)","v":3.8272056810680422},{"$f":"OFFSET('RFM input'!I$60,$A657,0)-OFFSET('RFM input'!I$114,$A657,0)","v":3.7821992851867572},{"$f":"OFFSET('RFM input'!J$60,$A657,0)-OFFSET('RFM input'!J$114,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A657,0)-OFFSET('RFM input'!K$114,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A657,0)-OFFSET('RFM input'!L$114,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A657,0)-OFFSET('RFM input'!M$114,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A657,0)-OFFSET('RFM input'!N$114,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A657,0)-OFFSET('RFM input'!O$114,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A657,0)-OFFSET('RFM input'!P$114,$A657,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A657,0)-OFFSET('RFM input'!Q$114,$A657,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A657,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":33.249666818823314},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":33.249666818823314},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":33.249666818823314},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":33.249666818823314},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":33.249666818823314},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":33.249666818823314},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":33.249666818823314},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":33.249666818823314},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":33.249666818823314},{"$f":"OFFSET('RFM input'!$U$6,$A657,0)","v":33.249666818823314}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A657,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A657,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A657,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A657,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A657,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A657,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A657,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A657,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A657,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A657,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A657,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A657,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A657,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A657,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A657,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A657,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A657,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A657,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A657,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A657,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D685=\"n/a\",0,IF(AND(D659=0,C661=0),0,\nIF(AND(D659<>0,C661=0),D659,\nIF(AND(D660<>0,C661<>0),(C661-(C661/C685))+D659,\nIF(C685<1,0,(C661-(C661/C685)))))))","v":0},{"$f":"IF(E685=\"n/a\",0,IF(AND(E659=0,D661=0),0,\nIF(AND(E659<>0,D661=0),E659,\nIF(AND(E660<>0,D661<>0),(D661-(D661/D685))+E659,\nIF(D685<1,0,(D661-(D661/D685)))))))","v":0},{"$f":"IF(F685=\"n/a\",0,IF(AND(F659=0,E661=0),0,\nIF(AND(F659<>0,E661=0),F659,\nIF(AND(F660<>0,E661<>0),(E661-(E661/E685))+F659,\nIF(E685<1,0,(E661-(E661/E685)))))))","v":0},{"$f":"IF(G685=\"n/a\",0,IF(AND(G659=0,F661=0),0,\nIF(AND(G659<>0,F661=0),G659,\nIF(AND(G660<>0,F661<>0),(F661-(F661/F685))+G659,\nIF(F685<1,0,(F661-(F661/F685)))))))","v":0},{"$f":"IF(H685=\"n/a\",0,IF(AND(H659=0,G661=0),0,\nIF(AND(H659<>0,G661=0),H659,\nIF(AND(H660<>0,G661<>0),(G661-(G661/G685))+H659,\nIF(G685<1,0,(G661-(G661/G685)))))))","v":0},{"$f":"IF(I685=\"n/a\",0,IF(AND(I659=0,H661=0),0,\nIF(AND(I659<>0,H661=0),I659,\nIF(AND(I660<>0,H661<>0),(H661-(H661/H685))+I659,\nIF(H685<1,0,(H661-(H661/H685)))))))","v":0},{"$f":"IF(J685=\"n/a\",0,IF(AND(J659=0,I661=0),0,\nIF(AND(J659<>0,I661=0),J659,\nIF(AND(J660<>0,I661<>0),(I661-(I661/I685))+J659,\nIF(I685<1,0,(I661-(I661/I685)))))))","v":0},{"$f":"IF(K685=\"n/a\",0,IF(AND(K659=0,J661=0),0,\nIF(AND(K659<>0,J661=0),K659,\nIF(AND(K660<>0,J661<>0),(J661-(J661/J685))+K659,\nIF(J685<1,0,(J661-(J661/J685)))))))","v":0},{"$f":"IF(L685=\"n/a\",0,IF(AND(L659=0,K661=0),0,\nIF(AND(L659<>0,K661=0),L659,\nIF(AND(L660<>0,K661<>0),(K661-(K661/K685))+L659,\nIF(K685<1,0,(K661-(K661/K685)))))))","v":0},{"$f":"IF(M685=\"n/a\",0,IF(AND(M659=0,L661=0),0,\nIF(AND(M659<>0,L661=0),M659,\nIF(AND(M660<>0,L661<>0),(L661-(L661/L685))+M659,\nIF(L685<1,0,(L661-(L661/L685)))))))","v":0},{"$f":"IF(N685=\"n/a\",0,IF(AND(N659=0,M661=0),0,\nIF(AND(N659<>0,M661=0),N659,\nIF(AND(N660<>0,M661<>0),(M661-(M661/M685))+N659,\nIF(M685<1,0,(M661-(M661/M685)))))))","v":0},{"$f":"IF(O685=\"n/a\",0,IF(AND(O659=0,N661=0),0,\nIF(AND(O659<>0,N661=0),O659,\nIF(AND(O660<>0,N661<>0),(N661-(N661/N685))+O659,\nIF(N685<1,0,(N661-(N661/N685)))))))","v":0},{"$f":"IF(P685=\"n/a\",0,IF(AND(P659=0,O661=0),0,\nIF(AND(P659<>0,O661=0),P659,\nIF(AND(P660<>0,O661<>0),(O661-(O661/O685))+P659,\nIF(O685<1,0,(O661-(O661/O685)))))))","v":0},{"$f":"IF(Q685=\"n/a\",0,IF(AND(Q659=0,P661=0),0,\nIF(AND(Q659<>0,P661=0),Q659,\nIF(AND(Q660<>0,P661<>0),(P661-(P661/P685))+Q659,\nIF(P685<1,0,(P661-(P661/P685)))))))","v":0},{"$f":"IF(R685=\"n/a\",0,IF(AND(R659=0,Q661=0),0,\nIF(AND(R659<>0,Q661=0),R659,\nIF(AND(R660<>0,Q661<>0),(Q661-(Q661/Q685))+R659,\nIF(Q685<1,0,(Q661-(Q661/Q685)))))))","v":0},{"$f":"IF(S685=\"n/a\",0,IF(AND(S659=0,R661=0),0,\nIF(AND(S659<>0,R661=0),S659,\nIF(AND(S660<>0,R661<>0),(R661-(R661/R685))+S659,\nIF(R685<1,0,(R661-(R661/R685)))))))","v":0},{"$f":"IF(T685=\"n/a\",0,IF(AND(T659=0,S661=0),0,\nIF(AND(T659<>0,S661=0),T659,\nIF(AND(T660<>0,S661<>0),(S661-(S661/S685))+T659,\nIF(S685<1,0,(S661-(S661/S685)))))))","v":0},{"$f":"IF(U685=\"n/a\",0,IF(AND(U659=0,T661=0),0,\nIF(AND(U659<>0,T661=0),U659,\nIF(AND(U660<>0,T661<>0),(T661-(T661/T685))+U659,\nIF(T685<1,0,(T661-(T661/T685)))))))","v":0},{"$f":"IF(V685=\"n/a\",0,IF(AND(V659=0,U661=0),0,\nIF(AND(V659<>0,U661=0),V659,\nIF(AND(V660<>0,U661<>0),(U661-(U661/U685))+V659,\nIF(U685<1,0,(U661-(U661/U685)))))))","v":0},{"$f":"IF(W685=\"n/a\",0,IF(AND(W659=0,V661=0),0,\nIF(AND(W659<>0,V661=0),W659,\nIF(AND(W660<>0,V661<>0),(V661-(V661/V685))+W659,\nIF(V685<1,0,(V661-(V661/V685)))))))","v":0}]
[{"$f":"A661+1","v":0},"Depreciated starting RAB",{"$f":"C657","v":20.221864001208168},{"$f":"IF(C686=\"n/a\",C662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,C662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,C662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168},{"$f":"IF(D686=\"n/a\",D662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,D662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,D662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168},{"$f":"IF(E686=\"n/a\",E662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,E662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,E662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168},{"$f":"IF(F686=\"n/a\",F662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,F662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,F662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168},{"$f":"IF(G686=\"n/a\",G662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,G662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,G662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168},{"$f":"IF(H686=\"n/a\",H662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,H662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,H662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168},{"$f":"IF(I686=\"n/a\",I662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,I662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,I662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168},{"$f":"IF(J686=\"n/a\",J662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,J662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,J662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168},{"$f":"IF(K686=\"n/a\",K662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,K662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,K662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168},{"$f":"IF(L686=\"n/a\",L662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,L662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,L662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168},{"$f":"IF(M686=\"n/a\",M662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,M662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,M662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168},{"$f":"IF(N686=\"n/a\",N662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,N662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,N662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168},{"$f":"IF(O686=\"n/a\",O662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,O662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,O662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168},{"$f":"IF(P686=\"n/a\",P662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,P662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,P662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168},{"$f":"IF(Q686=\"n/a\",Q662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,Q662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,Q662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168},{"$f":"IF(R686=\"n/a\",R662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,R662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,R662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168},{"$f":"IF(S686=\"n/a\",S662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,S662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,S662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168},{"$f":"IF(T686=\"n/a\",T662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,T662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,T662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168},{"$f":"IF(U686=\"n/a\",U662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,U662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,U662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168},{"$f":"IF(V686=\"n/a\",V662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,V662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,V662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":20.221864001208168}]
[{"$f":"A662+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A663)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D663,-($A663+5),0)","v":3.8272056810680422},{"$f":"IF(D687=\"n/a\",D663,IFERROR(IF((OFFSET($C663,0,$A663))<0,\nMIN(0,D663-(OFFSET($C663,0,$A663)/(OFFSET($C658,-$A662,$A663)))),\nMAX(0,D663-(OFFSET($C663,0,$A663)/(OFFSET($C658,-$A662,$A663))))),0))","v":3.7121005974014176},3.5969955137347931,3.4818904300681686,3.366785346401544,3.2516802627349195,3.136575179068295,3.0214700954016704,2.9063650117350459,2.7912599280684214,2.6761548444017969,2.5610497607351723,2.4459446770685478,2.3308395934019233,2.2157345097352987,2.1006294260686742,1.9855243424020499,1.8704192587354256,1.7553141750688013,1.640209091402177]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E664,-($A664+5),0)","v":3.7821992851867572},{"$f":"IF(E688=\"n/a\",E664,IFERROR(IF((OFFSET($C664,0,$A664))<0,\nMIN(0,E664-(OFFSET($C664,0,$A664)/(OFFSET($C659,-$A663,$A664)))),\nMAX(0,E664-(OFFSET($C664,0,$A664)/(OFFSET($C659,-$A663,$A664))))),0))","v":3.6684477908997355},3.5546962966127138,3.4409448023256921,3.3271933080386704,3.2134418137516487,3.099690319464627,2.9859388251776053,2.8721873308905836,2.758435836603562,2.6446843423165403,2.5309328480295186,2.4171813537424969,2.3034298594554752,2.1896783651684535,2.0759268708814318,1.9621753765944101,1.8484238823073884,1.7346723880203667]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F665,-($A665+5),0)","v":0},{"$f":"IF(F689=\"n/a\",F665,IFERROR(IF((OFFSET($C665,0,$A665))<0,\nMIN(0,F665-(OFFSET($C665,0,$A665)/(OFFSET($C660,-$A664,$A665)))),\nMAX(0,F665-(OFFSET($C665,0,$A665)/(OFFSET($C660,-$A664,$A665))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G666,-($A666+5),0)","v":0},{"$f":"IF(G690=\"n/a\",G666,IFERROR(IF((OFFSET($C666,0,$A666))<0,\nMIN(0,G666-(OFFSET($C666,0,$A666)/(OFFSET($C661,-$A665,$A666)))),\nMAX(0,G666-(OFFSET($C666,0,$A666)/(OFFSET($C661,-$A665,$A666))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H667,-($A667+5),0)","v":0},{"$f":"IF(H691=\"n/a\",H667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I668,-($A668+5),0)","v":0},{"$f":"IF(I692=\"n/a\",I668,IFERROR(IF((OFFSET($C668,0,$A668))<0,\nMIN(0,I668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668)))),\nMAX(0,I668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J669,-($A669+5),0)","v":0},{"$f":"IF(J693=\"n/a\",J669,IFERROR(IF((OFFSET($C669,0,$A669))<0,\nMIN(0,J669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669)))),\nMAX(0,J669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K670,-($A670+5),0)","v":0},{"$f":"IF(K694=\"n/a\",K670,IFERROR(IF((OFFSET($C670,0,$A670))<0,\nMIN(0,K670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670)))),\nMAX(0,K670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L671,-($A671+5),0)","v":0},{"$f":"IF(L695=\"n/a\",L671,IFERROR(IF((OFFSET($C671,0,$A671))<0,\nMIN(0,L671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671)))),\nMAX(0,L671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M672,-($A672+5),0)","v":0},{"$f":"IF(M696=\"n/a\",M672,IFERROR(IF((OFFSET($C672,0,$A672))<0,\nMIN(0,M672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672)))),\nMAX(0,M672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N673,-($A673+5),0)","v":0},{"$f":"IF(N697=\"n/a\",N673,IFERROR(IF((OFFSET($C673,0,$A673))<0,\nMIN(0,N673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673)))),\nMAX(0,N673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O674,-($A674+5),0)","v":0},{"$f":"IF(O698=\"n/a\",O674,IFERROR(IF((OFFSET($C674,0,$A674))<0,\nMIN(0,O674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674)))),\nMAX(0,O674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P675,-($A675+5),0)","v":0},{"$f":"IF(P699=\"n/a\",P675,IFERROR(IF((OFFSET($C675,0,$A675))<0,\nMIN(0,P675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675)))),\nMAX(0,P675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q676,-($A676+5),0)","v":0},{"$f":"IF(Q700=\"n/a\",Q676,IFERROR(IF((OFFSET($C676,0,$A676))<0,\nMIN(0,Q676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676)))),\nMAX(0,Q676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R677,-($A677+5),0)","v":0},{"$f":"IF(R701=\"n/a\",R677,IFERROR(IF((OFFSET($C677,0,$A677))<0,\nMIN(0,R677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677)))),\nMAX(0,R677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S678,-($A678+5),0)","v":0},{"$f":"IF(S702=\"n/a\",S678,IFERROR(IF((OFFSET($C678,0,$A678))<0,\nMIN(0,S678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678)))),\nMAX(0,S678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T679,-($A679+5),0)","v":0},{"$f":"IF(T703=\"n/a\",T679,IFERROR(IF((OFFSET($C679,0,$A679))<0,\nMIN(0,T679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679)))),\nMAX(0,T679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U680,-($A680+5),0)","v":0},{"$f":"IF(U704=\"n/a\",U680,IFERROR(IF((OFFSET($C680,0,$A680))<0,\nMIN(0,U680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680)))),\nMAX(0,U680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V681,-($A681+5),0)","v":0},{"$f":"IF(V705=\"n/a\",V681,IFERROR(IF((OFFSET($C681,0,$A681))<0,\nMIN(0,V681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681)))),\nMAX(0,V681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W682,-($A682+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C685=\"n/a\",\"n/a\",IF(AND(C685<1,D659=0),0,\nIF(D659=0,C685-1,\nIF(C685<1,D660,\n(((C685-1)*(C661-(C661/(C685))))+(D659*D660))/(D661)))))","v":0},0,0,0,0,{"$f":"IF(H685=\"n/a\",\"n/a\",IF(AND(H685<1,I659=0),0,\nIF(I659=0,H685-1,\nIF(H685<1,I660,\n(((H685-1)*(H661-(H661/(H685))))+(I659*I660))/(I661)))))","v":0},{"$f":"IF(I685=\"n/a\",\"n/a\",IF(AND(I685<1,J659=0),0,\nIF(J659=0,I685-1,\nIF(I685<1,J660,\n(((I685-1)*(I661-(I661/(I685))))+(J659*J660))/(J661)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C686,(-$A662-ROWS(C658:C685)),0)","v":"n/a"},{"$f":"IF(C686=\"n/a\",\"n/a\",MAX(0,C686-1))","v":"n/a"},{"$f":"IF(D686=\"n/a\",\"n/a\",MAX(0,D686-1))","v":"n/a"},{"$f":"IF(E686=\"n/a\",\"n/a\",MAX(0,E686-1))","v":"n/a"},{"$f":"IF(F686=\"n/a\",\"n/a\",MAX(0,F686-1))","v":"n/a"},{"$f":"IF(G686=\"n/a\",\"n/a\",MAX(0,G686-1))","v":"n/a"},{"$f":"IF(H686=\"n/a\",\"n/a\",MAX(0,H686-1))","v":"n/a"},{"$f":"IF(I686=\"n/a\",\"n/a\",MAX(0,I686-1))","v":"n/a"},{"$f":"IF(J686=\"n/a\",\"n/a\",MAX(0,J686-1))","v":"n/a"},{"$f":"IF(K686=\"n/a\",\"n/a\",MAX(0,K686-1))","v":"n/a"},{"$f":"IF(L686=\"n/a\",\"n/a\",MAX(0,L686-1))","v":"n/a"},{"$f":"IF(M686=\"n/a\",\"n/a\",MAX(0,M686-1))","v":"n/a"},{"$f":"IF(N686=\"n/a\",\"n/a\",MAX(0,N686-1))","v":"n/a"},{"$f":"IF(O686=\"n/a\",\"n/a\",MAX(0,O686-1))","v":"n/a"},{"$f":"IF(P686=\"n/a\",\"n/a\",MAX(0,P686-1))","v":"n/a"},{"$f":"IF(Q686=\"n/a\",\"n/a\",MAX(0,Q686-1))","v":"n/a"},{"$f":"IF(R686=\"n/a\",\"n/a\",MAX(0,R686-1))","v":"n/a"},{"$f":"IF(S686=\"n/a\",\"n/a\",MAX(0,S686-1))","v":"n/a"},{"$f":"IF(T686=\"n/a\",\"n/a\",MAX(0,T686-1))","v":"n/a"},{"$f":"IF(U686=\"n/a\",\"n/a\",MAX(0,U686-1))","v":"n/a"},{"$f":"IF(V686=\"n/a\",\"n/a\",MAX(0,V686-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A663)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D687,(-$A663-ROWS(D659:D686)),0)","v":33.249666818823314},32.249666818823314,31.249666818823314,30.249666818823314,29.249666818823314,28.249666818823314,27.249666818823314,26.249666818823314,25.249666818823314,24.249666818823314,23.249666818823314,22.249666818823314,21.249666818823314,20.249666818823314,19.249666818823314,18.249666818823314,17.249666818823314,16.249666818823314,15.249666818823314,14.249666818823314]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E688,(-$A664-ROWS(E660:E687)),0)","v":33.249666818823314},32.249666818823314,31.249666818823314,30.249666818823314,29.249666818823314,28.249666818823314,27.249666818823314,26.249666818823314,25.249666818823314,24.249666818823314,23.249666818823314,22.249666818823314,21.249666818823314,20.249666818823314,19.249666818823314,18.249666818823314,17.249666818823314,16.249666818823314,15.249666818823314]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F689,(-$A665-ROWS(F661:F688)),0)","v":33.249666818823314},32.249666818823314,31.249666818823314,30.249666818823314,29.249666818823314,28.249666818823314,27.249666818823314,26.249666818823314,25.249666818823314,24.249666818823314,23.249666818823314,22.249666818823314,21.249666818823314,20.249666818823314,19.249666818823314,18.249666818823314,17.249666818823314,16.249666818823314]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G690,(-$A666-ROWS(G662:G689)),0)","v":33.249666818823314},32.249666818823314,31.249666818823314,30.249666818823314,29.249666818823314,28.249666818823314,27.249666818823314,26.249666818823314,25.249666818823314,24.249666818823314,23.249666818823314,22.249666818823314,21.249666818823314,20.249666818823314,19.249666818823314,18.249666818823314,17.249666818823314]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H691,(-$A667-ROWS(H663:H690)),0)","v":33.249666818823314},32.249666818823314,31.249666818823314,30.249666818823314,29.249666818823314,28.249666818823314,27.249666818823314,26.249666818823314,25.249666818823314,24.249666818823314,23.249666818823314,22.249666818823314,21.249666818823314,20.249666818823314,19.249666818823314,18.249666818823314]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I692,(-$A668-ROWS(I664:I691)),0)","v":33.249666818823314},32.249666818823314,31.249666818823314,30.249666818823314,29.249666818823314,28.249666818823314,27.249666818823314,26.249666818823314,25.249666818823314,24.249666818823314,23.249666818823314,22.249666818823314,21.249666818823314,20.249666818823314,19.249666818823314]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J693,(-$A669-ROWS(J665:J692)),0)","v":33.249666818823314},32.249666818823314,31.249666818823314,30.249666818823314,29.249666818823314,28.249666818823314,27.249666818823314,26.249666818823314,25.249666818823314,24.249666818823314,23.249666818823314,22.249666818823314,21.249666818823314,20.249666818823314]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K694,(-$A670-ROWS(K666:K693)),0)","v":33.249666818823314},32.249666818823314,31.249666818823314,30.249666818823314,29.249666818823314,28.249666818823314,27.249666818823314,26.249666818823314,25.249666818823314,24.249666818823314,23.249666818823314,22.249666818823314,21.249666818823314]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L695,(-$A671-ROWS(L667:L694)),0)","v":33.249666818823314},32.249666818823314,31.249666818823314,30.249666818823314,29.249666818823314,28.249666818823314,27.249666818823314,26.249666818823314,25.249666818823314,24.249666818823314,23.249666818823314,22.249666818823314]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M696,(-$A672-ROWS(M668:M695)),0)","v":33.249666818823314},32.249666818823314,31.249666818823314,30.249666818823314,29.249666818823314,28.249666818823314,27.249666818823314,26.249666818823314,25.249666818823314,24.249666818823314,23.249666818823314]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N697,(-$A673-ROWS(N669:N696)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O698,(-$A674-ROWS(O670:O697)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P699,(-$A675-ROWS(P671:P698)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q700,(-$A676-ROWS(Q672:Q699)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R701,(-$A677-ROWS(R673:R700)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S702,(-$A678-ROWS(S674:S701)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T703,(-$A679-ROWS(T675:T702)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U704,(-$A680-ROWS(U676:U703)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V705,(-$A681-ROWS(V677:V704)),0)","v":0},{"$f":"IF(V705=\"n/a\",\"n/a\",MAX(0,V705-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W706,(-$A682-ROWS(W678:W705)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C658<>\"n/a\",C658<>\"n/a\"),IF(SUM(C661:C683)=0,0,IF((SUMPRODUCT(C661:C683,C685:C707)/SUM(C661:C683))<0,1,(SUMPRODUCT(C661:C683,C685:C707)/SUM(C661:C683)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C658<>\"n/a\",D658<>\"n/a\"),IF(SUM(D661:D683)=0,0,IF((SUMPRODUCT(D661:D683,D685:D707)/SUM(D661:D683))<0,1,(SUMPRODUCT(D661:D683,D685:D707)/SUM(D661:D683)))),\"n/a\"))","v":5.2914027620953616},{"$f":"(IF(OR($C658<>\"n/a\",E658<>\"n/a\"),IF(SUM(E661:E683)=0,0,IF((SUMPRODUCT(E661:E683,E685:E707)/SUM(E661:E683))<0,1,(SUMPRODUCT(E661:E683,E685:E707)/SUM(E661:E683)))),\"n/a\"))","v":8.856596265203617},{"$f":"(IF(OR($C658<>\"n/a\",F658<>\"n/a\"),IF(SUM(F661:F683)=0,0,IF((SUMPRODUCT(F661:F683,F685:F707)/SUM(F661:F683))<0,1,(SUMPRODUCT(F661:F683,F685:F707)/SUM(F661:F683)))),\"n/a\"))","v":8.3933696300160854},{"$f":"(IF(OR($C658<>\"n/a\",G658<>\"n/a\"),IF(SUM(G661:G683)=0,0,IF((SUMPRODUCT(G661:G683,G685:G707)/SUM(G661:G683))<0,1,(SUMPRODUCT(G661:G683,G685:G707)/SUM(G661:G683)))),\"n/a\"))","v":7.9391562815067989},{"$f":"(IF(OR($C658<>\"n/a\",H658<>\"n/a\"),IF(SUM(H661:H683)=0,0,IF((SUMPRODUCT(H661:H683,H685:H707)/SUM(H661:H683))<0,1,(SUMPRODUCT(H661:H683,H685:H707)/SUM(H661:H683)))),\"n/a\"))","v":7.4941851631738228},{"$f":"(IF(OR($C658<>\"n/a\",I658<>\"n/a\"),IF(SUM(I661:I683)=0,0,IF((SUMPRODUCT(I661:I683,I685:I707)/SUM(I661:I683))<0,1,(SUMPRODUCT(I661:I683,I685:I707)/SUM(I661:I683)))),\"n/a\"))","v":7.0586930384829101},{"$f":"(IF(OR($C658<>\"n/a\",J658<>\"n/a\"),IF(SUM(J661:J683)=0,0,IF((SUMPRODUCT(J661:J683,J685:J707)/SUM(J661:J683))<0,1,(SUMPRODUCT(J661:J683,J685:J707)/SUM(J661:J683)))),\"n/a\"))","v":6.6329248276240795},{"$f":"(IF(OR($C658<>\"n/a\",K658<>\"n/a\"),IF(SUM(K661:K683)=0,0,IF((SUMPRODUCT(K661:K683,K685:K707)/SUM(K661:K683))<0,1,(SUMPRODUCT(K661:K683,K685:K707)/SUM(K661:K683)))),\"n/a\"))","v":6.2171339618217161},{"$f":"(IF(OR($C658<>\"n/a\",L658<>\"n/a\"),IF(SUM(L661:L683)=0,0,IF((SUMPRODUCT(L661:L683,L685:L707)/SUM(L661:L683))<0,1,(SUMPRODUCT(L661:L683,L685:L707)/SUM(L661:L683)))),\"n/a\"))","v":5.8115827562750813},{"$f":"(IF(OR($C658<>\"n/a\",M658<>\"n/a\"),IF(SUM(M661:M683)=0,0,IF((SUMPRODUCT(M661:M683,M685:M707)/SUM(M661:M683))<0,1,(SUMPRODUCT(M661:M683,M685:M707)/SUM(M661:M683)))),\"n/a\"))","v":5.4165428028822209},{"$f":"(IF(OR($C658<>\"n/a\",N658<>\"n/a\"),IF(SUM(N661:N683)=0,0,IF((SUMPRODUCT(N661:N683,N685:N707)/SUM(N661:N683))<0,1,(SUMPRODUCT(N661:N683,N685:N707)/SUM(N661:N683)))),\"n/a\"))","v":5.032295383982536},{"$f":"(IF(OR($C658<>\"n/a\",O658<>\"n/a\"),IF(SUM(O661:O683)=0,0,IF((SUMPRODUCT(O661:O683,O685:O707)/SUM(O661:O683))<0,1,(SUMPRODUCT(O661:O683,O685:O707)/SUM(O661:O683)))),\"n/a\"))","v":4.6591319084422622},{"$f":"(IF(OR($C658<>\"n/a\",P658<>\"n/a\"),IF(SUM(P661:P683)=0,0,IF((SUMPRODUCT(P661:P683,P685:P707)/SUM(P661:P683))<0,1,(SUMPRODUCT(P661:P683,P685:P707)/SUM(P661:P683)))),\"n/a\"))","v":4.2973543715032827},{"$f":"(IF(OR($C658<>\"n/a\",Q658<>\"n/a\"),IF(SUM(Q661:Q683)=0,0,IF((SUMPRODUCT(Q661:Q683,Q685:Q707)/SUM(Q661:Q683))<0,1,(SUMPRODUCT(Q661:Q683,Q685:Q707)/SUM(Q661:Q683)))),\"n/a\"))","v":3.9472758399198673},{"$f":"(IF(OR($C658<>\"n/a\",R658<>\"n/a\"),IF(SUM(R661:R683)=0,0,IF((SUMPRODUCT(R661:R683,R685:R707)/SUM(R661:R683))<0,1,(SUMPRODUCT(R661:R683,R685:R707)/SUM(R661:R683)))),\"n/a\"))","v":3.6092209640207384},{"$f":"(IF(OR($C658<>\"n/a\",S658<>\"n/a\"),IF(SUM(S661:S683)=0,0,IF((SUMPRODUCT(S661:S683,S685:S707)/SUM(S661:S683))<0,1,(SUMPRODUCT(S661:S683,S685:S707)/SUM(S661:S683)))),\"n/a\"))","v":3.2835265184561853},{"$f":"(IF(OR($C658<>\"n/a\",T658<>\"n/a\"),IF(SUM(T661:T683)=0,0,IF((SUMPRODUCT(T661:T683,T685:T707)/SUM(T661:T683))<0,1,(SUMPRODUCT(T661:T683,T685:T707)/SUM(T661:T683)))),\"n/a\"))","v":2.9705419735225913},{"$f":"(IF(OR($C658<>\"n/a\",U658<>\"n/a\"),IF(SUM(U661:U683)=0,0,IF((SUMPRODUCT(U661:U683,U685:U707)/SUM(U661:U683))<0,1,(SUMPRODUCT(U661:U683,U685:U707)/SUM(U661:U683)))),\"n/a\"))","v":2.6706300991008125},{"$f":"(IF(OR($C658<>\"n/a\",V658<>\"n/a\"),IF(SUM(V661:V683)=0,0,IF((SUMPRODUCT(V661:V683,V685:V707)/SUM(V661:V683))<0,1,(SUMPRODUCT(V661:V683,V685:V707)/SUM(V661:V683)))),\"n/a\"))","v":2.3841676034012877},{"$f":"(IF(OR($C658<>\"n/a\",W658<>\"n/a\"),IF(SUM(W661:W683)=0,0,IF((SUMPRODUCT(W661:W683,W685:W707)/SUM(W661:W683))<0,1,(SUMPRODUCT(W661:W683,W685:W707)/SUM(W661:W683)))),\"n/a\"))","v":2.1115458088789518}]
[]
["Asset Class 14",{"$f":"VLOOKUP($A710,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Distribution Substations LV (Pole)"}]
[{"$f":"VALUE(REPLACE(A710,1,12,\"\"))","v":14},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A711,0)","v":93.59573798709485},{"$f":"OFFSET('RFM input'!H$60,$A711,0)-OFFSET('RFM input'!H$114,$A711,0)","v":7.3143248958410227},{"$f":"OFFSET('RFM input'!I$60,$A711,0)-OFFSET('RFM input'!I$114,$A711,0)","v":7.5603781065670717},{"$f":"OFFSET('RFM input'!J$60,$A711,0)-OFFSET('RFM input'!J$114,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A711,0)-OFFSET('RFM input'!K$114,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A711,0)-OFFSET('RFM input'!L$114,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A711,0)-OFFSET('RFM input'!M$114,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A711,0)-OFFSET('RFM input'!N$114,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A711,0)-OFFSET('RFM input'!O$114,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A711,0)-OFFSET('RFM input'!P$114,$A711,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A711,0)-OFFSET('RFM input'!Q$114,$A711,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A711,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":36.60668587810958},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":36.60668587810958},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":36.60668587810958},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":36.60668587810958},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":36.60668587810958},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":36.60668587810958},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":36.60668587810958},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":36.60668587810958},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":36.60668587810958},{"$f":"OFFSET('RFM input'!$U$6,$A711,0)","v":36.60668587810958}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A711,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A711,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A711,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A711,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A711,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A711,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A711,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A711,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A711,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A711,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A711,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A711,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A711,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A711,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A711,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A711,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A711,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A711,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A711,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A711,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D739=\"n/a\",0,IF(AND(D713=0,C715=0),0,\nIF(AND(D713<>0,C715=0),D713,\nIF(AND(D714<>0,C715<>0),(C715-(C715/C739))+D713,\nIF(C739<1,0,(C715-(C715/C739)))))))","v":0},{"$f":"IF(E739=\"n/a\",0,IF(AND(E713=0,D715=0),0,\nIF(AND(E713<>0,D715=0),E713,\nIF(AND(E714<>0,D715<>0),(D715-(D715/D739))+E713,\nIF(D739<1,0,(D715-(D715/D739)))))))","v":0},{"$f":"IF(F739=\"n/a\",0,IF(AND(F713=0,E715=0),0,\nIF(AND(F713<>0,E715=0),F713,\nIF(AND(F714<>0,E715<>0),(E715-(E715/E739))+F713,\nIF(E739<1,0,(E715-(E715/E739)))))))","v":0},{"$f":"IF(G739=\"n/a\",0,IF(AND(G713=0,F715=0),0,\nIF(AND(G713<>0,F715=0),G713,\nIF(AND(G714<>0,F715<>0),(F715-(F715/F739))+G713,\nIF(F739<1,0,(F715-(F715/F739)))))))","v":0},{"$f":"IF(H739=\"n/a\",0,IF(AND(H713=0,G715=0),0,\nIF(AND(H713<>0,G715=0),H713,\nIF(AND(H714<>0,G715<>0),(G715-(G715/G739))+H713,\nIF(G739<1,0,(G715-(G715/G739)))))))","v":0},{"$f":"IF(I739=\"n/a\",0,IF(AND(I713=0,H715=0),0,\nIF(AND(I713<>0,H715=0),I713,\nIF(AND(I714<>0,H715<>0),(H715-(H715/H739))+I713,\nIF(H739<1,0,(H715-(H715/H739)))))))","v":0},{"$f":"IF(J739=\"n/a\",0,IF(AND(J713=0,I715=0),0,\nIF(AND(J713<>0,I715=0),J713,\nIF(AND(J714<>0,I715<>0),(I715-(I715/I739))+J713,\nIF(I739<1,0,(I715-(I715/I739)))))))","v":0},{"$f":"IF(K739=\"n/a\",0,IF(AND(K713=0,J715=0),0,\nIF(AND(K713<>0,J715=0),K713,\nIF(AND(K714<>0,J715<>0),(J715-(J715/J739))+K713,\nIF(J739<1,0,(J715-(J715/J739)))))))","v":0},{"$f":"IF(L739=\"n/a\",0,IF(AND(L713=0,K715=0),0,\nIF(AND(L713<>0,K715=0),L713,\nIF(AND(L714<>0,K715<>0),(K715-(K715/K739))+L713,\nIF(K739<1,0,(K715-(K715/K739)))))))","v":0},{"$f":"IF(M739=\"n/a\",0,IF(AND(M713=0,L715=0),0,\nIF(AND(M713<>0,L715=0),M713,\nIF(AND(M714<>0,L715<>0),(L715-(L715/L739))+M713,\nIF(L739<1,0,(L715-(L715/L739)))))))","v":0},{"$f":"IF(N739=\"n/a\",0,IF(AND(N713=0,M715=0),0,\nIF(AND(N713<>0,M715=0),N713,\nIF(AND(N714<>0,M715<>0),(M715-(M715/M739))+N713,\nIF(M739<1,0,(M715-(M715/M739)))))))","v":0},{"$f":"IF(O739=\"n/a\",0,IF(AND(O713=0,N715=0),0,\nIF(AND(O713<>0,N715=0),O713,\nIF(AND(O714<>0,N715<>0),(N715-(N715/N739))+O713,\nIF(N739<1,0,(N715-(N715/N739)))))))","v":0},{"$f":"IF(P739=\"n/a\",0,IF(AND(P713=0,O715=0),0,\nIF(AND(P713<>0,O715=0),P713,\nIF(AND(P714<>0,O715<>0),(O715-(O715/O739))+P713,\nIF(O739<1,0,(O715-(O715/O739)))))))","v":0},{"$f":"IF(Q739=\"n/a\",0,IF(AND(Q713=0,P715=0),0,\nIF(AND(Q713<>0,P715=0),Q713,\nIF(AND(Q714<>0,P715<>0),(P715-(P715/P739))+Q713,\nIF(P739<1,0,(P715-(P715/P739)))))))","v":0},{"$f":"IF(R739=\"n/a\",0,IF(AND(R713=0,Q715=0),0,\nIF(AND(R713<>0,Q715=0),R713,\nIF(AND(R714<>0,Q715<>0),(Q715-(Q715/Q739))+R713,\nIF(Q739<1,0,(Q715-(Q715/Q739)))))))","v":0},{"$f":"IF(S739=\"n/a\",0,IF(AND(S713=0,R715=0),0,\nIF(AND(S713<>0,R715=0),S713,\nIF(AND(S714<>0,R715<>0),(R715-(R715/R739))+S713,\nIF(R739<1,0,(R715-(R715/R739)))))))","v":0},{"$f":"IF(T739=\"n/a\",0,IF(AND(T713=0,S715=0),0,\nIF(AND(T713<>0,S715=0),T713,\nIF(AND(T714<>0,S715<>0),(S715-(S715/S739))+T713,\nIF(S739<1,0,(S715-(S715/S739)))))))","v":0},{"$f":"IF(U739=\"n/a\",0,IF(AND(U713=0,T715=0),0,\nIF(AND(U713<>0,T715=0),U713,\nIF(AND(U714<>0,T715<>0),(T715-(T715/T739))+U713,\nIF(T739<1,0,(T715-(T715/T739)))))))","v":0},{"$f":"IF(V739=\"n/a\",0,IF(AND(V713=0,U715=0),0,\nIF(AND(V713<>0,U715=0),V713,\nIF(AND(V714<>0,U715<>0),(U715-(U715/U739))+V713,\nIF(U739<1,0,(U715-(U715/U739)))))))","v":0},{"$f":"IF(W739=\"n/a\",0,IF(AND(W713=0,V715=0),0,\nIF(AND(W713<>0,V715=0),W713,\nIF(AND(W714<>0,V715<>0),(V715-(V715/V739))+W713,\nIF(V739<1,0,(V715-(V715/V739)))))))","v":0}]
[{"$f":"A715+1","v":0},"Depreciated starting RAB",{"$f":"C711","v":93.59573798709485},{"$f":"IF(C740=\"n/a\",C716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,C716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,C716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485},{"$f":"IF(D740=\"n/a\",D716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,D716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,D716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485},{"$f":"IF(E740=\"n/a\",E716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,E716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,E716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485},{"$f":"IF(F740=\"n/a\",F716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,F716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,F716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485},{"$f":"IF(G740=\"n/a\",G716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,G716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,G716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485},{"$f":"IF(H740=\"n/a\",H716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,H716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,H716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485},{"$f":"IF(I740=\"n/a\",I716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,I716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,I716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485},{"$f":"IF(J740=\"n/a\",J716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,J716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,J716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485},{"$f":"IF(K740=\"n/a\",K716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,K716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,K716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485},{"$f":"IF(L740=\"n/a\",L716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,L716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,L716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485},{"$f":"IF(M740=\"n/a\",M716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,M716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,M716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485},{"$f":"IF(N740=\"n/a\",N716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,N716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,N716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485},{"$f":"IF(O740=\"n/a\",O716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,O716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,O716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485},{"$f":"IF(P740=\"n/a\",P716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,P716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,P716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485},{"$f":"IF(Q740=\"n/a\",Q716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,Q716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,Q716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485},{"$f":"IF(R740=\"n/a\",R716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,R716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,R716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485},{"$f":"IF(S740=\"n/a\",S716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,S716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,S716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485},{"$f":"IF(T740=\"n/a\",T716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,T716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,T716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485},{"$f":"IF(U740=\"n/a\",U716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,U716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,U716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485},{"$f":"IF(V740=\"n/a\",V716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,V716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,V716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":93.59573798709485}]
[{"$f":"A716+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A717)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D717,-($A717+5),0)","v":7.3143248958410227},{"$f":"IF(D741=\"n/a\",D717,IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,D717-(OFFSET($C717,0,$A717)/(OFFSET($C712,-$A716,$A717)))),\nMAX(0,D717-(OFFSET($C717,0,$A717)/(OFFSET($C712,-$A716,$A717))))),0))","v":7.1145164531921647},6.9147080105433067,6.7148995678944488,6.5150911252455908,6.3152826825967328,6.1154742399478748,5.9156657972990168,5.7158573546501588,5.5160489120013008,5.3162404693524428,5.1164320267035848,4.9166235840547268,4.7168151414058688,4.5170066987570108,4.3171982561081528,4.1173898134592948,3.9175813708104368,3.7177729281615788,3.5179644855127208]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E718,-($A718+5),0)","v":7.5603781065670717},{"$f":"IF(E742=\"n/a\",E718,IFERROR(IF((OFFSET($C718,0,$A718))<0,\nMIN(0,E718-(OFFSET($C718,0,$A718)/(OFFSET($C713,-$A717,$A718)))),\nMAX(0,E718-(OFFSET($C718,0,$A718)/(OFFSET($C713,-$A717,$A718))))),0))","v":7.3538481264497486},7.1473181463324256,6.9407881662151025,6.7342581860977795,6.5277282059804564,6.3211982258631334,6.1146682457458104,5.9081382656284873,5.7016082855111643,5.4950783053938412,5.2885483252765182,5.0820183451591951,4.8754883650418721,4.6689583849245491,4.462428404807226,4.255898424689903,4.0493684445725799,3.8428384644552565]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F719,-($A719+5),0)","v":0},{"$f":"IF(F743=\"n/a\",F719,IFERROR(IF((OFFSET($C719,0,$A719))<0,\nMIN(0,F719-(OFFSET($C719,0,$A719)/(OFFSET($C714,-$A718,$A719)))),\nMAX(0,F719-(OFFSET($C719,0,$A719)/(OFFSET($C714,-$A718,$A719))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G720,-($A720+5),0)","v":0},{"$f":"IF(G744=\"n/a\",G720,IFERROR(IF((OFFSET($C720,0,$A720))<0,\nMIN(0,G720-(OFFSET($C720,0,$A720)/(OFFSET($C715,-$A719,$A720)))),\nMAX(0,G720-(OFFSET($C720,0,$A720)/(OFFSET($C715,-$A719,$A720))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H721,-($A721+5),0)","v":0},{"$f":"IF(H745=\"n/a\",H721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I722,-($A722+5),0)","v":0},{"$f":"IF(I746=\"n/a\",I722,IFERROR(IF((OFFSET($C722,0,$A722))<0,\nMIN(0,I722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722)))),\nMAX(0,I722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J723,-($A723+5),0)","v":0},{"$f":"IF(J747=\"n/a\",J723,IFERROR(IF((OFFSET($C723,0,$A723))<0,\nMIN(0,J723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723)))),\nMAX(0,J723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K724,-($A724+5),0)","v":0},{"$f":"IF(K748=\"n/a\",K724,IFERROR(IF((OFFSET($C724,0,$A724))<0,\nMIN(0,K724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724)))),\nMAX(0,K724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L725,-($A725+5),0)","v":0},{"$f":"IF(L749=\"n/a\",L725,IFERROR(IF((OFFSET($C725,0,$A725))<0,\nMIN(0,L725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725)))),\nMAX(0,L725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M726,-($A726+5),0)","v":0},{"$f":"IF(M750=\"n/a\",M726,IFERROR(IF((OFFSET($C726,0,$A726))<0,\nMIN(0,M726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726)))),\nMAX(0,M726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N727,-($A727+5),0)","v":0},{"$f":"IF(N751=\"n/a\",N727,IFERROR(IF((OFFSET($C727,0,$A727))<0,\nMIN(0,N727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727)))),\nMAX(0,N727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O728,-($A728+5),0)","v":0},{"$f":"IF(O752=\"n/a\",O728,IFERROR(IF((OFFSET($C728,0,$A728))<0,\nMIN(0,O728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728)))),\nMAX(0,O728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P729,-($A729+5),0)","v":0},{"$f":"IF(P753=\"n/a\",P729,IFERROR(IF((OFFSET($C729,0,$A729))<0,\nMIN(0,P729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729)))),\nMAX(0,P729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q730,-($A730+5),0)","v":0},{"$f":"IF(Q754=\"n/a\",Q730,IFERROR(IF((OFFSET($C730,0,$A730))<0,\nMIN(0,Q730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730)))),\nMAX(0,Q730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R731,-($A731+5),0)","v":0},{"$f":"IF(R755=\"n/a\",R731,IFERROR(IF((OFFSET($C731,0,$A731))<0,\nMIN(0,R731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731)))),\nMAX(0,R731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S732,-($A732+5),0)","v":0},{"$f":"IF(S756=\"n/a\",S732,IFERROR(IF((OFFSET($C732,0,$A732))<0,\nMIN(0,S732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732)))),\nMAX(0,S732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T733,-($A733+5),0)","v":0},{"$f":"IF(T757=\"n/a\",T733,IFERROR(IF((OFFSET($C733,0,$A733))<0,\nMIN(0,T733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733)))),\nMAX(0,T733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U734,-($A734+5),0)","v":0},{"$f":"IF(U758=\"n/a\",U734,IFERROR(IF((OFFSET($C734,0,$A734))<0,\nMIN(0,U734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734)))),\nMAX(0,U734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V735,-($A735+5),0)","v":0},{"$f":"IF(V759=\"n/a\",V735,IFERROR(IF((OFFSET($C735,0,$A735))<0,\nMIN(0,V735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735)))),\nMAX(0,V735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W736,-($A736+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C739=\"n/a\",\"n/a\",IF(AND(C739<1,D713=0),0,\nIF(D713=0,C739-1,\nIF(C739<1,D714,\n(((C739-1)*(C715-(C715/(C739))))+(D713*D714))/(D715)))))","v":0},0,0,0,0,{"$f":"IF(H739=\"n/a\",\"n/a\",IF(AND(H739<1,I713=0),0,\nIF(I713=0,H739-1,\nIF(H739<1,I714,\n(((H739-1)*(H715-(H715/(H739))))+(I713*I714))/(I715)))))","v":0},{"$f":"IF(I739=\"n/a\",\"n/a\",IF(AND(I739<1,J713=0),0,\nIF(J713=0,I739-1,\nIF(I739<1,J714,\n(((I739-1)*(I715-(I715/(I739))))+(J713*J714))/(J715)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C740,(-$A716-ROWS(C712:C739)),0)","v":"n/a"},{"$f":"IF(C740=\"n/a\",\"n/a\",MAX(0,C740-1))","v":"n/a"},{"$f":"IF(D740=\"n/a\",\"n/a\",MAX(0,D740-1))","v":"n/a"},{"$f":"IF(E740=\"n/a\",\"n/a\",MAX(0,E740-1))","v":"n/a"},{"$f":"IF(F740=\"n/a\",\"n/a\",MAX(0,F740-1))","v":"n/a"},{"$f":"IF(G740=\"n/a\",\"n/a\",MAX(0,G740-1))","v":"n/a"},{"$f":"IF(H740=\"n/a\",\"n/a\",MAX(0,H740-1))","v":"n/a"},{"$f":"IF(I740=\"n/a\",\"n/a\",MAX(0,I740-1))","v":"n/a"},{"$f":"IF(J740=\"n/a\",\"n/a\",MAX(0,J740-1))","v":"n/a"},{"$f":"IF(K740=\"n/a\",\"n/a\",MAX(0,K740-1))","v":"n/a"},{"$f":"IF(L740=\"n/a\",\"n/a\",MAX(0,L740-1))","v":"n/a"},{"$f":"IF(M740=\"n/a\",\"n/a\",MAX(0,M740-1))","v":"n/a"},{"$f":"IF(N740=\"n/a\",\"n/a\",MAX(0,N740-1))","v":"n/a"},{"$f":"IF(O740=\"n/a\",\"n/a\",MAX(0,O740-1))","v":"n/a"},{"$f":"IF(P740=\"n/a\",\"n/a\",MAX(0,P740-1))","v":"n/a"},{"$f":"IF(Q740=\"n/a\",\"n/a\",MAX(0,Q740-1))","v":"n/a"},{"$f":"IF(R740=\"n/a\",\"n/a\",MAX(0,R740-1))","v":"n/a"},{"$f":"IF(S740=\"n/a\",\"n/a\",MAX(0,S740-1))","v":"n/a"},{"$f":"IF(T740=\"n/a\",\"n/a\",MAX(0,T740-1))","v":"n/a"},{"$f":"IF(U740=\"n/a\",\"n/a\",MAX(0,U740-1))","v":"n/a"},{"$f":"IF(V740=\"n/a\",\"n/a\",MAX(0,V740-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A717)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D741,(-$A717-ROWS(D713:D740)),0)","v":36.60668587810958},35.60668587810958,34.60668587810958,33.60668587810958,32.60668587810958,31.60668587810958,30.60668587810958,29.60668587810958,28.60668587810958,27.60668587810958,26.60668587810958,25.60668587810958,24.60668587810958,23.60668587810958,22.60668587810958,21.60668587810958,20.60668587810958,19.60668587810958,18.60668587810958,17.60668587810958]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E742,(-$A718-ROWS(E714:E741)),0)","v":36.60668587810958},35.60668587810958,34.60668587810958,33.60668587810958,32.60668587810958,31.60668587810958,30.60668587810958,29.60668587810958,28.60668587810958,27.60668587810958,26.60668587810958,25.60668587810958,24.60668587810958,23.60668587810958,22.60668587810958,21.60668587810958,20.60668587810958,19.60668587810958,18.60668587810958]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F743,(-$A719-ROWS(F715:F742)),0)","v":36.60668587810958},35.60668587810958,34.60668587810958,33.60668587810958,32.60668587810958,31.60668587810958,30.60668587810958,29.60668587810958,28.60668587810958,27.60668587810958,26.60668587810958,25.60668587810958,24.60668587810958,23.60668587810958,22.60668587810958,21.60668587810958,20.60668587810958,19.60668587810958]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G744,(-$A720-ROWS(G716:G743)),0)","v":36.60668587810958},35.60668587810958,34.60668587810958,33.60668587810958,32.60668587810958,31.60668587810958,30.60668587810958,29.60668587810958,28.60668587810958,27.60668587810958,26.60668587810958,25.60668587810958,24.60668587810958,23.60668587810958,22.60668587810958,21.60668587810958,20.60668587810958]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H745,(-$A721-ROWS(H717:H744)),0)","v":36.60668587810958},35.60668587810958,34.60668587810958,33.60668587810958,32.60668587810958,31.60668587810958,30.60668587810958,29.60668587810958,28.60668587810958,27.60668587810958,26.60668587810958,25.60668587810958,24.60668587810958,23.60668587810958,22.60668587810958,21.60668587810958]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I746,(-$A722-ROWS(I718:I745)),0)","v":36.60668587810958},35.60668587810958,34.60668587810958,33.60668587810958,32.60668587810958,31.60668587810958,30.60668587810958,29.60668587810958,28.60668587810958,27.60668587810958,26.60668587810958,25.60668587810958,24.60668587810958,23.60668587810958,22.60668587810958]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J747,(-$A723-ROWS(J719:J746)),0)","v":36.60668587810958},35.60668587810958,34.60668587810958,33.60668587810958,32.60668587810958,31.60668587810958,30.60668587810958,29.60668587810958,28.60668587810958,27.60668587810958,26.60668587810958,25.60668587810958,24.60668587810958,23.60668587810958]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K748,(-$A724-ROWS(K720:K747)),0)","v":36.60668587810958},35.60668587810958,34.60668587810958,33.60668587810958,32.60668587810958,31.60668587810958,30.60668587810958,29.60668587810958,28.60668587810958,27.60668587810958,26.60668587810958,25.60668587810958,24.60668587810958]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L749,(-$A725-ROWS(L721:L748)),0)","v":36.60668587810958},35.60668587810958,34.60668587810958,33.60668587810958,32.60668587810958,31.60668587810958,30.60668587810958,29.60668587810958,28.60668587810958,27.60668587810958,26.60668587810958,25.60668587810958]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M750,(-$A726-ROWS(M722:M749)),0)","v":36.60668587810958},35.60668587810958,34.60668587810958,33.60668587810958,32.60668587810958,31.60668587810958,30.60668587810958,29.60668587810958,28.60668587810958,27.60668587810958,26.60668587810958]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N751,(-$A727-ROWS(N723:N750)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O752,(-$A728-ROWS(O724:O751)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P753,(-$A729-ROWS(P725:P752)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q754,(-$A730-ROWS(Q726:Q753)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R755,(-$A731-ROWS(R727:R754)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S756,(-$A732-ROWS(S728:S755)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T757,(-$A733-ROWS(T729:T756)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U758,(-$A734-ROWS(U730:U757)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V759,(-$A735-ROWS(V731:V758)),0)","v":0},{"$f":"IF(V759=\"n/a\",\"n/a\",MAX(0,V759-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W760,(-$A736-ROWS(W732:W759)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C712<>\"n/a\",C712<>\"n/a\"),IF(SUM(C715:C737)=0,0,IF((SUMPRODUCT(C715:C737,C739:C761)/SUM(C715:C737))<0,1,(SUMPRODUCT(C715:C737,C739:C761)/SUM(C715:C737)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C712<>\"n/a\",D712<>\"n/a\"),IF(SUM(D715:D737)=0,0,IF((SUMPRODUCT(D715:D737,D739:D761)/SUM(D715:D737))<0,1,(SUMPRODUCT(D715:D737,D739:D761)/SUM(D715:D737)))),\"n/a\"))","v":2.6533844715081094},{"$f":"(IF(OR($C712<>\"n/a\",E712<>\"n/a\"),IF(SUM(E715:E737)=0,0,IF((SUMPRODUCT(E715:E737,E739:E761)/SUM(E715:E737))<0,1,(SUMPRODUCT(E715:E737,E739:E761)/SUM(E715:E737)))),\"n/a\"))","v":4.8959235438187658},{"$f":"(IF(OR($C712<>\"n/a\",F712<>\"n/a\"),IF(SUM(F715:F737)=0,0,IF((SUMPRODUCT(F715:F737,F739:F761)/SUM(F715:F737))<0,1,(SUMPRODUCT(F715:F737,F739:F761)/SUM(F715:F737)))),\"n/a\"))","v":4.6460350235734573},{"$f":"(IF(OR($C712<>\"n/a\",G712<>\"n/a\"),IF(SUM(G715:G737)=0,0,IF((SUMPRODUCT(G715:G737,G739:G761)/SUM(G715:G737))<0,1,(SUMPRODUCT(G715:G737,G739:G761)/SUM(G715:G737)))),\"n/a\"))","v":4.4018194032747937},{"$f":"(IF(OR($C712<>\"n/a\",H712<>\"n/a\"),IF(SUM(H715:H737)=0,0,IF((SUMPRODUCT(H715:H737,H739:H761)/SUM(H715:H737))<0,1,(SUMPRODUCT(H715:H737,H739:H761)/SUM(H715:H737)))),\"n/a\"))","v":4.1633412812149473},{"$f":"(IF(OR($C712<>\"n/a\",I712<>\"n/a\"),IF(SUM(I715:I737)=0,0,IF((SUMPRODUCT(I715:I737,I739:I761)/SUM(I715:I737))<0,1,(SUMPRODUCT(I715:I737,I739:I761)/SUM(I715:I737)))),\"n/a\"))","v":3.9306662402123056},{"$f":"(IF(OR($C712<>\"n/a\",J712<>\"n/a\"),IF(SUM(J715:J737)=0,0,IF((SUMPRODUCT(J715:J737,J739:J761)/SUM(J715:J737))<0,1,(SUMPRODUCT(J715:J737,J739:J761)/SUM(J715:J737)))),\"n/a\"))","v":3.7038608664393493},{"$f":"(IF(OR($C712<>\"n/a\",K712<>\"n/a\"),IF(SUM(K715:K737)=0,0,IF((SUMPRODUCT(K715:K737,K739:K761)/SUM(K715:K737))<0,1,(SUMPRODUCT(K715:K737,K739:K761)/SUM(K715:K737)))),\"n/a\"))","v":3.4829927686842672},{"$f":"(IF(OR($C712<>\"n/a\",L712<>\"n/a\"),IF(SUM(L715:L737)=0,0,IF((SUMPRODUCT(L715:L737,L739:L761)/SUM(L715:L737))<0,1,(SUMPRODUCT(L715:L737,L739:L761)/SUM(L715:L737)))),\"n/a\"))","v":3.2681305980580033},{"$f":"(IF(OR($C712<>\"n/a\",M712<>\"n/a\"),IF(SUM(M715:M737)=0,0,IF((SUMPRODUCT(M715:M737,M739:M761)/SUM(M715:M737))<0,1,(SUMPRODUCT(M715:M737,M739:M761)/SUM(M715:M737)))),\"n/a\"))","v":3.0593440681587989},{"$f":"(IF(OR($C712<>\"n/a\",N712<>\"n/a\"),IF(SUM(N715:N737)=0,0,IF((SUMPRODUCT(N715:N737,N739:N761)/SUM(N715:N737))<0,1,(SUMPRODUCT(N715:N737,N739:N761)/SUM(N715:N737)))),\"n/a\"))","v":2.8567039757066759},{"$f":"(IF(OR($C712<>\"n/a\",O712<>\"n/a\"),IF(SUM(O715:O737)=0,0,IF((SUMPRODUCT(O715:O737,O739:O761)/SUM(O715:O737))<0,1,(SUMPRODUCT(O715:O737,O739:O761)/SUM(O715:O737)))),\"n/a\"))","v":2.6602822216606787},{"$f":"(IF(OR($C712<>\"n/a\",P712<>\"n/a\"),IF(SUM(P715:P737)=0,0,IF((SUMPRODUCT(P715:P737,P739:P761)/SUM(P715:P737))<0,1,(SUMPRODUCT(P715:P737,P739:P761)/SUM(P715:P737)))),\"n/a\"))","v":2.4701518328321161},{"$f":"(IF(OR($C712<>\"n/a\",Q712<>\"n/a\"),IF(SUM(Q715:Q737)=0,0,IF((SUMPRODUCT(Q715:Q737,Q739:Q761)/SUM(Q715:Q737))<0,1,(SUMPRODUCT(Q715:Q737,Q739:Q761)/SUM(Q715:Q737)))),\"n/a\"))","v":2.28638698400743},{"$f":"(IF(OR($C712<>\"n/a\",R712<>\"n/a\"),IF(SUM(R715:R737)=0,0,IF((SUMPRODUCT(R715:R737,R739:R761)/SUM(R715:R737))<0,1,(SUMPRODUCT(R715:R737,R739:R761)/SUM(R715:R737)))),\"n/a\"))","v":2.1090630205947889},{"$f":"(IF(OR($C712<>\"n/a\",S712<>\"n/a\"),IF(SUM(S715:S737)=0,0,IF((SUMPRODUCT(S715:S737,S739:S761)/SUM(S715:S737))<0,1,(SUMPRODUCT(S715:S737,S739:S761)/SUM(S715:S737)))),\"n/a\"))","v":1.9382564818089061},{"$f":"(IF(OR($C712<>\"n/a\",T712<>\"n/a\"),IF(SUM(T715:T737)=0,0,IF((SUMPRODUCT(T715:T737,T739:T761)/SUM(T715:T737))<0,1,(SUMPRODUCT(T715:T737,T739:T761)/SUM(T715:T737)))),\"n/a\"))","v":1.7740451244090798},{"$f":"(IF(OR($C712<>\"n/a\",U712<>\"n/a\"),IF(SUM(U715:U737)=0,0,IF((SUMPRODUCT(U715:U737,U739:U761)/SUM(U715:U737))<0,1,(SUMPRODUCT(U715:U737,U739:U761)/SUM(U715:U737)))),\"n/a\"))","v":1.6165079470059107},{"$f":"(IF(OR($C712<>\"n/a\",V712<>\"n/a\"),IF(SUM(V715:V737)=0,0,IF((SUMPRODUCT(V715:V737,V739:V761)/SUM(V715:V737))<0,1,(SUMPRODUCT(V715:V737,V739:V761)/SUM(V715:V737)))),\"n/a\"))","v":1.4657252149526598},{"$f":"(IF(OR($C712<>\"n/a\",W712<>\"n/a\"),IF(SUM(W715:W737)=0,0,IF((SUMPRODUCT(W715:W737,W739:W761)/SUM(W715:W737))<0,1,(SUMPRODUCT(W715:W737,W739:W761)/SUM(W715:W737)))),\"n/a\"))","v":1.3217784858377108}]
[]
["Asset Class 15",{"$f":"VLOOKUP($A764,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Distribution Substations LV (Ground)"}]
[{"$f":"VALUE(REPLACE(A764,1,12,\"\"))","v":15},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A765,0)","v":51.839239781418485},{"$f":"OFFSET('RFM input'!H$60,$A765,0)-OFFSET('RFM input'!H$114,$A765,0)","v":7.4294478778109951},{"$f":"OFFSET('RFM input'!I$60,$A765,0)-OFFSET('RFM input'!I$114,$A765,0)","v":7.433223943614748},{"$f":"OFFSET('RFM input'!J$60,$A765,0)-OFFSET('RFM input'!J$114,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A765,0)-OFFSET('RFM input'!K$114,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A765,0)-OFFSET('RFM input'!L$114,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A765,0)-OFFSET('RFM input'!M$114,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A765,0)-OFFSET('RFM input'!N$114,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A765,0)-OFFSET('RFM input'!O$114,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A765,0)-OFFSET('RFM input'!P$114,$A765,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A765,0)-OFFSET('RFM input'!Q$114,$A765,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A765,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":34.149172785632899},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":34.149172785632899},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":34.149172785632899},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":34.149172785632899},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":34.149172785632899},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":34.149172785632899},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":34.149172785632899},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":34.149172785632899},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":34.149172785632899},{"$f":"OFFSET('RFM input'!$U$6,$A765,0)","v":34.149172785632899}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A765,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A765,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A765,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A765,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A765,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A765,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A765,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A765,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A765,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A765,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A765,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A765,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A765,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A765,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A765,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A765,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A765,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A765,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A765,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A765,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D793=\"n/a\",0,IF(AND(D767=0,C769=0),0,\nIF(AND(D767<>0,C769=0),D767,\nIF(AND(D768<>0,C769<>0),(C769-(C769/C793))+D767,\nIF(C793<1,0,(C769-(C769/C793)))))))","v":0},{"$f":"IF(E793=\"n/a\",0,IF(AND(E767=0,D769=0),0,\nIF(AND(E767<>0,D769=0),E767,\nIF(AND(E768<>0,D769<>0),(D769-(D769/D793))+E767,\nIF(D793<1,0,(D769-(D769/D793)))))))","v":0},{"$f":"IF(F793=\"n/a\",0,IF(AND(F767=0,E769=0),0,\nIF(AND(F767<>0,E769=0),F767,\nIF(AND(F768<>0,E769<>0),(E769-(E769/E793))+F767,\nIF(E793<1,0,(E769-(E769/E793)))))))","v":0},{"$f":"IF(G793=\"n/a\",0,IF(AND(G767=0,F769=0),0,\nIF(AND(G767<>0,F769=0),G767,\nIF(AND(G768<>0,F769<>0),(F769-(F769/F793))+G767,\nIF(F793<1,0,(F769-(F769/F793)))))))","v":0},{"$f":"IF(H793=\"n/a\",0,IF(AND(H767=0,G769=0),0,\nIF(AND(H767<>0,G769=0),H767,\nIF(AND(H768<>0,G769<>0),(G769-(G769/G793))+H767,\nIF(G793<1,0,(G769-(G769/G793)))))))","v":0},{"$f":"IF(I793=\"n/a\",0,IF(AND(I767=0,H769=0),0,\nIF(AND(I767<>0,H769=0),I767,\nIF(AND(I768<>0,H769<>0),(H769-(H769/H793))+I767,\nIF(H793<1,0,(H769-(H769/H793)))))))","v":0},{"$f":"IF(J793=\"n/a\",0,IF(AND(J767=0,I769=0),0,\nIF(AND(J767<>0,I769=0),J767,\nIF(AND(J768<>0,I769<>0),(I769-(I769/I793))+J767,\nIF(I793<1,0,(I769-(I769/I793)))))))","v":0},{"$f":"IF(K793=\"n/a\",0,IF(AND(K767=0,J769=0),0,\nIF(AND(K767<>0,J769=0),K767,\nIF(AND(K768<>0,J769<>0),(J769-(J769/J793))+K767,\nIF(J793<1,0,(J769-(J769/J793)))))))","v":0},{"$f":"IF(L793=\"n/a\",0,IF(AND(L767=0,K769=0),0,\nIF(AND(L767<>0,K769=0),L767,\nIF(AND(L768<>0,K769<>0),(K769-(K769/K793))+L767,\nIF(K793<1,0,(K769-(K769/K793)))))))","v":0},{"$f":"IF(M793=\"n/a\",0,IF(AND(M767=0,L769=0),0,\nIF(AND(M767<>0,L769=0),M767,\nIF(AND(M768<>0,L769<>0),(L769-(L769/L793))+M767,\nIF(L793<1,0,(L769-(L769/L793)))))))","v":0},{"$f":"IF(N793=\"n/a\",0,IF(AND(N767=0,M769=0),0,\nIF(AND(N767<>0,M769=0),N767,\nIF(AND(N768<>0,M769<>0),(M769-(M769/M793))+N767,\nIF(M793<1,0,(M769-(M769/M793)))))))","v":0},{"$f":"IF(O793=\"n/a\",0,IF(AND(O767=0,N769=0),0,\nIF(AND(O767<>0,N769=0),O767,\nIF(AND(O768<>0,N769<>0),(N769-(N769/N793))+O767,\nIF(N793<1,0,(N769-(N769/N793)))))))","v":0},{"$f":"IF(P793=\"n/a\",0,IF(AND(P767=0,O769=0),0,\nIF(AND(P767<>0,O769=0),P767,\nIF(AND(P768<>0,O769<>0),(O769-(O769/O793))+P767,\nIF(O793<1,0,(O769-(O769/O793)))))))","v":0},{"$f":"IF(Q793=\"n/a\",0,IF(AND(Q767=0,P769=0),0,\nIF(AND(Q767<>0,P769=0),Q767,\nIF(AND(Q768<>0,P769<>0),(P769-(P769/P793))+Q767,\nIF(P793<1,0,(P769-(P769/P793)))))))","v":0},{"$f":"IF(R793=\"n/a\",0,IF(AND(R767=0,Q769=0),0,\nIF(AND(R767<>0,Q769=0),R767,\nIF(AND(R768<>0,Q769<>0),(Q769-(Q769/Q793))+R767,\nIF(Q793<1,0,(Q769-(Q769/Q793)))))))","v":0},{"$f":"IF(S793=\"n/a\",0,IF(AND(S767=0,R769=0),0,\nIF(AND(S767<>0,R769=0),S767,\nIF(AND(S768<>0,R769<>0),(R769-(R769/R793))+S767,\nIF(R793<1,0,(R769-(R769/R793)))))))","v":0},{"$f":"IF(T793=\"n/a\",0,IF(AND(T767=0,S769=0),0,\nIF(AND(T767<>0,S769=0),T767,\nIF(AND(T768<>0,S769<>0),(S769-(S769/S793))+T767,\nIF(S793<1,0,(S769-(S769/S793)))))))","v":0},{"$f":"IF(U793=\"n/a\",0,IF(AND(U767=0,T769=0),0,\nIF(AND(U767<>0,T769=0),U767,\nIF(AND(U768<>0,T769<>0),(T769-(T769/T793))+U767,\nIF(T793<1,0,(T769-(T769/T793)))))))","v":0},{"$f":"IF(V793=\"n/a\",0,IF(AND(V767=0,U769=0),0,\nIF(AND(V767<>0,U769=0),V767,\nIF(AND(V768<>0,U769<>0),(U769-(U769/U793))+V767,\nIF(U793<1,0,(U769-(U769/U793)))))))","v":0},{"$f":"IF(W793=\"n/a\",0,IF(AND(W767=0,V769=0),0,\nIF(AND(W767<>0,V769=0),W767,\nIF(AND(W768<>0,V769<>0),(V769-(V769/V793))+W767,\nIF(V793<1,0,(V769-(V769/V793)))))))","v":0}]
[{"$f":"A769+1","v":0},"Depreciated starting RAB",{"$f":"C765","v":51.839239781418485},{"$f":"IF(C794=\"n/a\",C770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,C770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,C770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485},{"$f":"IF(D794=\"n/a\",D770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,D770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,D770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485},{"$f":"IF(E794=\"n/a\",E770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,E770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,E770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485},{"$f":"IF(F794=\"n/a\",F770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,F770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,F770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485},{"$f":"IF(G794=\"n/a\",G770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,G770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,G770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485},{"$f":"IF(H794=\"n/a\",H770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,H770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,H770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485},{"$f":"IF(I794=\"n/a\",I770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,I770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,I770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485},{"$f":"IF(J794=\"n/a\",J770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,J770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,J770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485},{"$f":"IF(K794=\"n/a\",K770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,K770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,K770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485},{"$f":"IF(L794=\"n/a\",L770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,L770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,L770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485},{"$f":"IF(M794=\"n/a\",M770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,M770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,M770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485},{"$f":"IF(N794=\"n/a\",N770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,N770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,N770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485},{"$f":"IF(O794=\"n/a\",O770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,O770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,O770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485},{"$f":"IF(P794=\"n/a\",P770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,P770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,P770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485},{"$f":"IF(Q794=\"n/a\",Q770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,Q770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,Q770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485},{"$f":"IF(R794=\"n/a\",R770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,R770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,R770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485},{"$f":"IF(S794=\"n/a\",S770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,S770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,S770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485},{"$f":"IF(T794=\"n/a\",T770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,T770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,T770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485},{"$f":"IF(U794=\"n/a\",U770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,U770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,U770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485},{"$f":"IF(V794=\"n/a\",V770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,V770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,V770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":51.839239781418485}]
[{"$f":"A770+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A771)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D771,-($A771+5),0)","v":7.4294478778109951},{"$f":"IF(D795=\"n/a\",D771,IFERROR(IF((OFFSET($C771,0,$A771))<0,\nMIN(0,D771-(OFFSET($C771,0,$A771)/(OFFSET($C766,-$A770,$A771)))),\nMAX(0,D771-(OFFSET($C771,0,$A771)/(OFFSET($C766,-$A770,$A771))))),0))","v":7.2118892293351324},6.9943305808592697,6.776771932383407,6.5592132839075443,6.3416546354316816,6.1240959869558189,5.9065373384799562,5.6889786900040935,5.4714200415282308,5.2538613930523681,5.0363027445765054,4.8187440961006427,4.60118544762478,4.3836267991489173,4.1660681506730546,3.9485095021971923,3.7309508537213301,3.5133922052454678,3.2958335567696055]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E772,-($A772+5),0)","v":7.433223943614748},{"$f":"IF(E796=\"n/a\",E772,IFERROR(IF((OFFSET($C772,0,$A772))<0,\nMIN(0,E772-(OFFSET($C772,0,$A772)/(OFFSET($C767,-$A771,$A772)))),\nMAX(0,E772-(OFFSET($C772,0,$A772)/(OFFSET($C767,-$A771,$A772))))),0))","v":7.2155547195232632},6.9978854954317784,6.7802162713402936,6.5625470472488088,6.344877823157324,6.1272085990658391,5.9095393749743543,5.6918701508828695,5.4742009267913847,5.2565317026998999,5.0388624786084151,4.8211932545169303,4.6035240304254454,4.3858548063339606,4.1681855822424758,3.9505163581509914,3.7328471340595071,3.5151779099680227]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F773,-($A773+5),0)","v":0},{"$f":"IF(F797=\"n/a\",F773,IFERROR(IF((OFFSET($C773,0,$A773))<0,\nMIN(0,F773-(OFFSET($C773,0,$A773)/(OFFSET($C768,-$A772,$A773)))),\nMAX(0,F773-(OFFSET($C773,0,$A773)/(OFFSET($C768,-$A772,$A773))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G774,-($A774+5),0)","v":0},{"$f":"IF(G798=\"n/a\",G774,IFERROR(IF((OFFSET($C774,0,$A774))<0,\nMIN(0,G774-(OFFSET($C774,0,$A774)/(OFFSET($C769,-$A773,$A774)))),\nMAX(0,G774-(OFFSET($C774,0,$A774)/(OFFSET($C769,-$A773,$A774))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H775,-($A775+5),0)","v":0},{"$f":"IF(H799=\"n/a\",H775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I776,-($A776+5),0)","v":0},{"$f":"IF(I800=\"n/a\",I776,IFERROR(IF((OFFSET($C776,0,$A776))<0,\nMIN(0,I776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776)))),\nMAX(0,I776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J777,-($A777+5),0)","v":0},{"$f":"IF(J801=\"n/a\",J777,IFERROR(IF((OFFSET($C777,0,$A777))<0,\nMIN(0,J777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777)))),\nMAX(0,J777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K778,-($A778+5),0)","v":0},{"$f":"IF(K802=\"n/a\",K778,IFERROR(IF((OFFSET($C778,0,$A778))<0,\nMIN(0,K778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778)))),\nMAX(0,K778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L779,-($A779+5),0)","v":0},{"$f":"IF(L803=\"n/a\",L779,IFERROR(IF((OFFSET($C779,0,$A779))<0,\nMIN(0,L779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779)))),\nMAX(0,L779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M780,-($A780+5),0)","v":0},{"$f":"IF(M804=\"n/a\",M780,IFERROR(IF((OFFSET($C780,0,$A780))<0,\nMIN(0,M780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780)))),\nMAX(0,M780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N781,-($A781+5),0)","v":0},{"$f":"IF(N805=\"n/a\",N781,IFERROR(IF((OFFSET($C781,0,$A781))<0,\nMIN(0,N781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781)))),\nMAX(0,N781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O782,-($A782+5),0)","v":0},{"$f":"IF(O806=\"n/a\",O782,IFERROR(IF((OFFSET($C782,0,$A782))<0,\nMIN(0,O782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782)))),\nMAX(0,O782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P783,-($A783+5),0)","v":0},{"$f":"IF(P807=\"n/a\",P783,IFERROR(IF((OFFSET($C783,0,$A783))<0,\nMIN(0,P783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783)))),\nMAX(0,P783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q784,-($A784+5),0)","v":0},{"$f":"IF(Q808=\"n/a\",Q784,IFERROR(IF((OFFSET($C784,0,$A784))<0,\nMIN(0,Q784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784)))),\nMAX(0,Q784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R785,-($A785+5),0)","v":0},{"$f":"IF(R809=\"n/a\",R785,IFERROR(IF((OFFSET($C785,0,$A785))<0,\nMIN(0,R785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785)))),\nMAX(0,R785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S786,-($A786+5),0)","v":0},{"$f":"IF(S810=\"n/a\",S786,IFERROR(IF((OFFSET($C786,0,$A786))<0,\nMIN(0,S786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786)))),\nMAX(0,S786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T787,-($A787+5),0)","v":0},{"$f":"IF(T811=\"n/a\",T787,IFERROR(IF((OFFSET($C787,0,$A787))<0,\nMIN(0,T787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787)))),\nMAX(0,T787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U788,-($A788+5),0)","v":0},{"$f":"IF(U812=\"n/a\",U788,IFERROR(IF((OFFSET($C788,0,$A788))<0,\nMIN(0,U788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788)))),\nMAX(0,U788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V789,-($A789+5),0)","v":0},{"$f":"IF(V813=\"n/a\",V789,IFERROR(IF((OFFSET($C789,0,$A789))<0,\nMIN(0,V789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789)))),\nMAX(0,V789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W790,-($A790+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C793=\"n/a\",\"n/a\",IF(AND(C793<1,D767=0),0,\nIF(D767=0,C793-1,\nIF(C793<1,D768,\n(((C793-1)*(C769-(C769/(C793))))+(D767*D768))/(D769)))))","v":0},0,0,0,0,{"$f":"IF(H793=\"n/a\",\"n/a\",IF(AND(H793<1,I767=0),0,\nIF(I767=0,H793-1,\nIF(H793<1,I768,\n(((H793-1)*(H769-(H769/(H793))))+(I767*I768))/(I769)))))","v":0},{"$f":"IF(I793=\"n/a\",\"n/a\",IF(AND(I793<1,J767=0),0,\nIF(J767=0,I793-1,\nIF(I793<1,J768,\n(((I793-1)*(I769-(I769/(I793))))+(J767*J768))/(J769)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C794,(-$A770-ROWS(C766:C793)),0)","v":"n/a"},{"$f":"IF(C794=\"n/a\",\"n/a\",MAX(0,C794-1))","v":"n/a"},{"$f":"IF(D794=\"n/a\",\"n/a\",MAX(0,D794-1))","v":"n/a"},{"$f":"IF(E794=\"n/a\",\"n/a\",MAX(0,E794-1))","v":"n/a"},{"$f":"IF(F794=\"n/a\",\"n/a\",MAX(0,F794-1))","v":"n/a"},{"$f":"IF(G794=\"n/a\",\"n/a\",MAX(0,G794-1))","v":"n/a"},{"$f":"IF(H794=\"n/a\",\"n/a\",MAX(0,H794-1))","v":"n/a"},{"$f":"IF(I794=\"n/a\",\"n/a\",MAX(0,I794-1))","v":"n/a"},{"$f":"IF(J794=\"n/a\",\"n/a\",MAX(0,J794-1))","v":"n/a"},{"$f":"IF(K794=\"n/a\",\"n/a\",MAX(0,K794-1))","v":"n/a"},{"$f":"IF(L794=\"n/a\",\"n/a\",MAX(0,L794-1))","v":"n/a"},{"$f":"IF(M794=\"n/a\",\"n/a\",MAX(0,M794-1))","v":"n/a"},{"$f":"IF(N794=\"n/a\",\"n/a\",MAX(0,N794-1))","v":"n/a"},{"$f":"IF(O794=\"n/a\",\"n/a\",MAX(0,O794-1))","v":"n/a"},{"$f":"IF(P794=\"n/a\",\"n/a\",MAX(0,P794-1))","v":"n/a"},{"$f":"IF(Q794=\"n/a\",\"n/a\",MAX(0,Q794-1))","v":"n/a"},{"$f":"IF(R794=\"n/a\",\"n/a\",MAX(0,R794-1))","v":"n/a"},{"$f":"IF(S794=\"n/a\",\"n/a\",MAX(0,S794-1))","v":"n/a"},{"$f":"IF(T794=\"n/a\",\"n/a\",MAX(0,T794-1))","v":"n/a"},{"$f":"IF(U794=\"n/a\",\"n/a\",MAX(0,U794-1))","v":"n/a"},{"$f":"IF(V794=\"n/a\",\"n/a\",MAX(0,V794-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A771)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D795,(-$A771-ROWS(D767:D794)),0)","v":34.149172785632899},33.149172785632899,32.149172785632899,31.149172785632899,30.149172785632899,29.149172785632899,28.149172785632899,27.149172785632899,26.149172785632899,25.149172785632899,24.149172785632899,23.149172785632899,22.149172785632899,21.149172785632899,20.149172785632899,19.149172785632899,18.149172785632899,17.149172785632899,16.149172785632899,15.149172785632899]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E796,(-$A772-ROWS(E768:E795)),0)","v":34.149172785632899},33.149172785632899,32.149172785632899,31.149172785632899,30.149172785632899,29.149172785632899,28.149172785632899,27.149172785632899,26.149172785632899,25.149172785632899,24.149172785632899,23.149172785632899,22.149172785632899,21.149172785632899,20.149172785632899,19.149172785632899,18.149172785632899,17.149172785632899,16.149172785632899]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F797,(-$A773-ROWS(F769:F796)),0)","v":34.149172785632899},33.149172785632899,32.149172785632899,31.149172785632899,30.149172785632899,29.149172785632899,28.149172785632899,27.149172785632899,26.149172785632899,25.149172785632899,24.149172785632899,23.149172785632899,22.149172785632899,21.149172785632899,20.149172785632899,19.149172785632899,18.149172785632899,17.149172785632899]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G798,(-$A774-ROWS(G770:G797)),0)","v":34.149172785632899},33.149172785632899,32.149172785632899,31.149172785632899,30.149172785632899,29.149172785632899,28.149172785632899,27.149172785632899,26.149172785632899,25.149172785632899,24.149172785632899,23.149172785632899,22.149172785632899,21.149172785632899,20.149172785632899,19.149172785632899,18.149172785632899]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H799,(-$A775-ROWS(H771:H798)),0)","v":34.149172785632899},33.149172785632899,32.149172785632899,31.149172785632899,30.149172785632899,29.149172785632899,28.149172785632899,27.149172785632899,26.149172785632899,25.149172785632899,24.149172785632899,23.149172785632899,22.149172785632899,21.149172785632899,20.149172785632899,19.149172785632899]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I800,(-$A776-ROWS(I772:I799)),0)","v":34.149172785632899},33.149172785632899,32.149172785632899,31.149172785632899,30.149172785632899,29.149172785632899,28.149172785632899,27.149172785632899,26.149172785632899,25.149172785632899,24.149172785632899,23.149172785632899,22.149172785632899,21.149172785632899,20.149172785632899]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J801,(-$A777-ROWS(J773:J800)),0)","v":34.149172785632899},33.149172785632899,32.149172785632899,31.149172785632899,30.149172785632899,29.149172785632899,28.149172785632899,27.149172785632899,26.149172785632899,25.149172785632899,24.149172785632899,23.149172785632899,22.149172785632899,21.149172785632899]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K802,(-$A778-ROWS(K774:K801)),0)","v":34.149172785632899},33.149172785632899,32.149172785632899,31.149172785632899,30.149172785632899,29.149172785632899,28.149172785632899,27.149172785632899,26.149172785632899,25.149172785632899,24.149172785632899,23.149172785632899,22.149172785632899]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L803,(-$A779-ROWS(L775:L802)),0)","v":34.149172785632899},33.149172785632899,32.149172785632899,31.149172785632899,30.149172785632899,29.149172785632899,28.149172785632899,27.149172785632899,26.149172785632899,25.149172785632899,24.149172785632899,23.149172785632899]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M804,(-$A780-ROWS(M776:M803)),0)","v":34.149172785632899},33.149172785632899,32.149172785632899,31.149172785632899,30.149172785632899,29.149172785632899,28.149172785632899,27.149172785632899,26.149172785632899,25.149172785632899,24.149172785632899]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N805,(-$A781-ROWS(N777:N804)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O806,(-$A782-ROWS(O778:O805)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P807,(-$A783-ROWS(P779:P806)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q808,(-$A784-ROWS(Q780:Q807)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R809,(-$A785-ROWS(R781:R808)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S810,(-$A786-ROWS(S782:S809)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T811,(-$A787-ROWS(T783:T810)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U812,(-$A788-ROWS(U784:U811)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V813,(-$A789-ROWS(V785:V812)),0)","v":0},{"$f":"IF(V813=\"n/a\",\"n/a\",MAX(0,V813-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W814,(-$A790-ROWS(W786:W813)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C766<>\"n/a\",C766<>\"n/a\"),IF(SUM(C769:C791)=0,0,IF((SUMPRODUCT(C769:C791,C793:C815)/SUM(C769:C791))<0,1,(SUMPRODUCT(C769:C791,C793:C815)/SUM(C769:C791)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C766<>\"n/a\",D766<>\"n/a\"),IF(SUM(D769:D791)=0,0,IF((SUMPRODUCT(D769:D791,D793:D815)/SUM(D769:D791))<0,1,(SUMPRODUCT(D769:D791,D793:D815)/SUM(D769:D791)))),\"n/a\"))","v":4.280666728103486},{"$f":"(IF(OR($C766<>\"n/a\",E766<>\"n/a\"),IF(SUM(E769:E791)=0,0,IF((SUMPRODUCT(E769:E791,E793:E815)/SUM(E769:E791))<0,1,(SUMPRODUCT(E769:E791,E793:E815)/SUM(E769:E791)))),\"n/a\"))","v":7.4138739278576722},{"$f":"(IF(OR($C766<>\"n/a\",F766<>\"n/a\"),IF(SUM(F769:F791)=0,0,IF((SUMPRODUCT(F769:F791,F793:F815)/SUM(F769:F791))<0,1,(SUMPRODUCT(F769:F791,F793:F815)/SUM(F769:F791)))),\"n/a\"))","v":7.0258555572208445},{"$f":"(IF(OR($C766<>\"n/a\",G766<>\"n/a\"),IF(SUM(G769:G791)=0,0,IF((SUMPRODUCT(G769:G791,G793:G815)/SUM(G769:G791))<0,1,(SUMPRODUCT(G769:G791,G793:G815)/SUM(G769:G791)))),\"n/a\"))","v":6.6459559380658471},{"$f":"(IF(OR($C766<>\"n/a\",H766<>\"n/a\"),IF(SUM(H769:H791)=0,0,IF((SUMPRODUCT(H769:H791,H793:H815)/SUM(H769:H791))<0,1,(SUMPRODUCT(H769:H791,H793:H815)/SUM(H769:H791)))),\"n/a\"))","v":6.2743377082758069},{"$f":"(IF(OR($C766<>\"n/a\",I766<>\"n/a\"),IF(SUM(I769:I791)=0,0,IF((SUMPRODUCT(I769:I791,I793:I815)/SUM(I769:I791))<0,1,(SUMPRODUCT(I769:I791,I793:I815)/SUM(I769:I791)))),\"n/a\"))","v":5.9111678789669249},{"$f":"(IF(OR($C766<>\"n/a\",J766<>\"n/a\"),IF(SUM(J769:J791)=0,0,IF((SUMPRODUCT(J769:J791,J793:J815)/SUM(J769:J791))<0,1,(SUMPRODUCT(J769:J791,J793:J815)/SUM(J769:J791)))),\"n/a\"))","v":5.5566179824752453},{"$f":"(IF(OR($C766<>\"n/a\",K766<>\"n/a\"),IF(SUM(K769:K791)=0,0,IF((SUMPRODUCT(K769:K791,K793:K815)/SUM(K769:K791))<0,1,(SUMPRODUCT(K769:K791,K793:K815)/SUM(K769:K791)))),\"n/a\"))","v":5.2108642263936682},{"$f":"(IF(OR($C766<>\"n/a\",L766<>\"n/a\"),IF(SUM(L769:L791)=0,0,IF((SUMPRODUCT(L769:L791,L793:L815)/SUM(L769:L791))<0,1,(SUMPRODUCT(L769:L791,L793:L815)/SUM(L769:L791)))),\"n/a\"))","v":4.8740876539497995},{"$f":"(IF(OR($C766<>\"n/a\",M766<>\"n/a\"),IF(SUM(M769:M791)=0,0,IF((SUMPRODUCT(M769:M791,M793:M815)/SUM(M769:M791))<0,1,(SUMPRODUCT(M769:M791,M793:M815)/SUM(M769:M791)))),\"n/a\"))","v":4.546474311031222},{"$f":"(IF(OR($C766<>\"n/a\",N766<>\"n/a\"),IF(SUM(N769:N791)=0,0,IF((SUMPRODUCT(N769:N791,N793:N815)/SUM(N769:N791))<0,1,(SUMPRODUCT(N769:N791,N793:N815)/SUM(N769:N791)))),\"n/a\"))","v":4.2282154201818916},{"$f":"(IF(OR($C766<>\"n/a\",O766<>\"n/a\"),IF(SUM(O769:O791)=0,0,IF((SUMPRODUCT(O769:O791,O793:O815)/SUM(O769:O791))<0,1,(SUMPRODUCT(O769:O791,O793:O815)/SUM(O769:O791)))),\"n/a\"))","v":3.919507561911491},{"$f":"(IF(OR($C766<>\"n/a\",P766<>\"n/a\"),IF(SUM(P769:P791)=0,0,IF((SUMPRODUCT(P769:P791,P793:P815)/SUM(P769:P791))<0,1,(SUMPRODUCT(P769:P791,P793:P815)/SUM(P769:P791)))),\"n/a\"))","v":3.6205528636788276},{"$f":"(IF(OR($C766<>\"n/a\",Q766<>\"n/a\"),IF(SUM(Q769:Q791)=0,0,IF((SUMPRODUCT(Q769:Q791,Q793:Q815)/SUM(Q769:Q791))<0,1,(SUMPRODUCT(Q769:Q791,Q793:Q815)/SUM(Q769:Q791)))),\"n/a\"))","v":3.3315591969309399},{"$f":"(IF(OR($C766<>\"n/a\",R766<>\"n/a\"),IF(SUM(R769:R791)=0,0,IF((SUMPRODUCT(R769:R791,R793:R815)/SUM(R769:R791))<0,1,(SUMPRODUCT(R769:R791,R793:R815)/SUM(R769:R791)))),\"n/a\"))","v":3.0527403826013808},{"$f":"(IF(OR($C766<>\"n/a\",S766<>\"n/a\"),IF(SUM(S769:S791)=0,0,IF((SUMPRODUCT(S769:S791,S793:S815)/SUM(S769:S791))<0,1,(SUMPRODUCT(S769:S791,S793:S815)/SUM(S769:S791)))),\"n/a\"))","v":2.7843164054944283},{"$f":"(IF(OR($C766<>\"n/a\",T766<>\"n/a\"),IF(SUM(T769:T791)=0,0,IF((SUMPRODUCT(T769:T791,T793:T815)/SUM(T769:T791))<0,1,(SUMPRODUCT(T769:T791,T793:T815)/SUM(T769:T791)))),\"n/a\"))","v":2.5265136380067537},{"$f":"(IF(OR($C766<>\"n/a\",U766<>\"n/a\"),IF(SUM(U769:U791)=0,0,IF((SUMPRODUCT(U769:U791,U793:U815)/SUM(U769:U791))<0,1,(SUMPRODUCT(U769:U791,U793:U815)/SUM(U769:U791)))),\"n/a\"))","v":2.2795650736644855},{"$f":"(IF(OR($C766<>\"n/a\",V766<>\"n/a\"),IF(SUM(V769:V791)=0,0,IF((SUMPRODUCT(V769:V791,V793:V815)/SUM(V769:V791))<0,1,(SUMPRODUCT(V769:V791,V793:V815)/SUM(V769:V791)))),\"n/a\"))","v":2.0437105709817827},{"$f":"(IF(OR($C766<>\"n/a\",W766<>\"n/a\"),IF(SUM(W769:W791)=0,0,IF((SUMPRODUCT(W769:W791,W793:W815)/SUM(W769:W791))<0,1,(SUMPRODUCT(W769:W791,W793:W815)/SUM(W769:W791)))),\"n/a\"))","v":1.8191971081770548}]
[]
["Asset Class 16",{"$f":"VLOOKUP($A818,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Overhead Low Voltage Lines Underbuilt Urban"}]
[{"$f":"VALUE(REPLACE(A818,1,12,\"\"))","v":16},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A819,0)","v":52.113885388171774},{"$f":"OFFSET('RFM input'!H$60,$A819,0)-OFFSET('RFM input'!H$114,$A819,0)","v":3.5764499694875767},{"$f":"OFFSET('RFM input'!I$60,$A819,0)-OFFSET('RFM input'!I$114,$A819,0)","v":3.6921747274429775},{"$f":"OFFSET('RFM input'!J$60,$A819,0)-OFFSET('RFM input'!J$114,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A819,0)-OFFSET('RFM input'!K$114,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A819,0)-OFFSET('RFM input'!L$114,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A819,0)-OFFSET('RFM input'!M$114,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A819,0)-OFFSET('RFM input'!N$114,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A819,0)-OFFSET('RFM input'!O$114,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A819,0)-OFFSET('RFM input'!P$114,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A819,0)-OFFSET('RFM input'!Q$114,$A819,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A819,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":37.407516726517095},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":37.407516726517095},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":37.407516726517095},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":37.407516726517095},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":37.407516726517095},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":37.407516726517095},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":37.407516726517095},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":37.407516726517095},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":37.407516726517095},{"$f":"OFFSET('RFM input'!$U$6,$A819,0)","v":37.407516726517095}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A819,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A819,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A819,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A819,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A819,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A819,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A819,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A819,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A819,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A819,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A819,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A819,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A819,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A819,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A819,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A819,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A819,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A819,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A819,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A819,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D847=\"n/a\",0,IF(AND(D821=0,C823=0),0,\nIF(AND(D821<>0,C823=0),D821,\nIF(AND(D822<>0,C823<>0),(C823-(C823/C847))+D821,\nIF(C847<1,0,(C823-(C823/C847)))))))","v":0},{"$f":"IF(E847=\"n/a\",0,IF(AND(E821=0,D823=0),0,\nIF(AND(E821<>0,D823=0),E821,\nIF(AND(E822<>0,D823<>0),(D823-(D823/D847))+E821,\nIF(D847<1,0,(D823-(D823/D847)))))))","v":0},{"$f":"IF(F847=\"n/a\",0,IF(AND(F821=0,E823=0),0,\nIF(AND(F821<>0,E823=0),F821,\nIF(AND(F822<>0,E823<>0),(E823-(E823/E847))+F821,\nIF(E847<1,0,(E823-(E823/E847)))))))","v":0},{"$f":"IF(G847=\"n/a\",0,IF(AND(G821=0,F823=0),0,\nIF(AND(G821<>0,F823=0),G821,\nIF(AND(G822<>0,F823<>0),(F823-(F823/F847))+G821,\nIF(F847<1,0,(F823-(F823/F847)))))))","v":0},{"$f":"IF(H847=\"n/a\",0,IF(AND(H821=0,G823=0),0,\nIF(AND(H821<>0,G823=0),H821,\nIF(AND(H822<>0,G823<>0),(G823-(G823/G847))+H821,\nIF(G847<1,0,(G823-(G823/G847)))))))","v":0},{"$f":"IF(I847=\"n/a\",0,IF(AND(I821=0,H823=0),0,\nIF(AND(I821<>0,H823=0),I821,\nIF(AND(I822<>0,H823<>0),(H823-(H823/H847))+I821,\nIF(H847<1,0,(H823-(H823/H847)))))))","v":0},{"$f":"IF(J847=\"n/a\",0,IF(AND(J821=0,I823=0),0,\nIF(AND(J821<>0,I823=0),J821,\nIF(AND(J822<>0,I823<>0),(I823-(I823/I847))+J821,\nIF(I847<1,0,(I823-(I823/I847)))))))","v":0},{"$f":"IF(K847=\"n/a\",0,IF(AND(K821=0,J823=0),0,\nIF(AND(K821<>0,J823=0),K821,\nIF(AND(K822<>0,J823<>0),(J823-(J823/J847))+K821,\nIF(J847<1,0,(J823-(J823/J847)))))))","v":0},{"$f":"IF(L847=\"n/a\",0,IF(AND(L821=0,K823=0),0,\nIF(AND(L821<>0,K823=0),L821,\nIF(AND(L822<>0,K823<>0),(K823-(K823/K847))+L821,\nIF(K847<1,0,(K823-(K823/K847)))))))","v":0},{"$f":"IF(M847=\"n/a\",0,IF(AND(M821=0,L823=0),0,\nIF(AND(M821<>0,L823=0),M821,\nIF(AND(M822<>0,L823<>0),(L823-(L823/L847))+M821,\nIF(L847<1,0,(L823-(L823/L847)))))))","v":0},{"$f":"IF(N847=\"n/a\",0,IF(AND(N821=0,M823=0),0,\nIF(AND(N821<>0,M823=0),N821,\nIF(AND(N822<>0,M823<>0),(M823-(M823/M847))+N821,\nIF(M847<1,0,(M823-(M823/M847)))))))","v":0},{"$f":"IF(O847=\"n/a\",0,IF(AND(O821=0,N823=0),0,\nIF(AND(O821<>0,N823=0),O821,\nIF(AND(O822<>0,N823<>0),(N823-(N823/N847))+O821,\nIF(N847<1,0,(N823-(N823/N847)))))))","v":0},{"$f":"IF(P847=\"n/a\",0,IF(AND(P821=0,O823=0),0,\nIF(AND(P821<>0,O823=0),P821,\nIF(AND(P822<>0,O823<>0),(O823-(O823/O847))+P821,\nIF(O847<1,0,(O823-(O823/O847)))))))","v":0},{"$f":"IF(Q847=\"n/a\",0,IF(AND(Q821=0,P823=0),0,\nIF(AND(Q821<>0,P823=0),Q821,\nIF(AND(Q822<>0,P823<>0),(P823-(P823/P847))+Q821,\nIF(P847<1,0,(P823-(P823/P847)))))))","v":0},{"$f":"IF(R847=\"n/a\",0,IF(AND(R821=0,Q823=0),0,\nIF(AND(R821<>0,Q823=0),R821,\nIF(AND(R822<>0,Q823<>0),(Q823-(Q823/Q847))+R821,\nIF(Q847<1,0,(Q823-(Q823/Q847)))))))","v":0},{"$f":"IF(S847=\"n/a\",0,IF(AND(S821=0,R823=0),0,\nIF(AND(S821<>0,R823=0),S821,\nIF(AND(S822<>0,R823<>0),(R823-(R823/R847))+S821,\nIF(R847<1,0,(R823-(R823/R847)))))))","v":0},{"$f":"IF(T847=\"n/a\",0,IF(AND(T821=0,S823=0),0,\nIF(AND(T821<>0,S823=0),T821,\nIF(AND(T822<>0,S823<>0),(S823-(S823/S847))+T821,\nIF(S847<1,0,(S823-(S823/S847)))))))","v":0},{"$f":"IF(U847=\"n/a\",0,IF(AND(U821=0,T823=0),0,\nIF(AND(U821<>0,T823=0),U821,\nIF(AND(U822<>0,T823<>0),(T823-(T823/T847))+U821,\nIF(T847<1,0,(T823-(T823/T847)))))))","v":0},{"$f":"IF(V847=\"n/a\",0,IF(AND(V821=0,U823=0),0,\nIF(AND(V821<>0,U823=0),V821,\nIF(AND(V822<>0,U823<>0),(U823-(U823/U847))+V821,\nIF(U847<1,0,(U823-(U823/U847)))))))","v":0},{"$f":"IF(W847=\"n/a\",0,IF(AND(W821=0,V823=0),0,\nIF(AND(W821<>0,V823=0),W821,\nIF(AND(W822<>0,V823<>0),(V823-(V823/V847))+W821,\nIF(V847<1,0,(V823-(V823/V847)))))))","v":0}]
[{"$f":"A823+1","v":0},"Depreciated starting RAB",{"$f":"C819","v":52.113885388171774},{"$f":"IF(C848=\"n/a\",C824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,C824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,C824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774},{"$f":"IF(D848=\"n/a\",D824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,D824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,D824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774},{"$f":"IF(E848=\"n/a\",E824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,E824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,E824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774},{"$f":"IF(F848=\"n/a\",F824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,F824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,F824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774},{"$f":"IF(G848=\"n/a\",G824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,G824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,G824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774},{"$f":"IF(H848=\"n/a\",H824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,H824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,H824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774},{"$f":"IF(I848=\"n/a\",I824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,I824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,I824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774},{"$f":"IF(J848=\"n/a\",J824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,J824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,J824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774},{"$f":"IF(K848=\"n/a\",K824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,K824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,K824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774},{"$f":"IF(L848=\"n/a\",L824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,L824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,L824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774},{"$f":"IF(M848=\"n/a\",M824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,M824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,M824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774},{"$f":"IF(N848=\"n/a\",N824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,N824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,N824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774},{"$f":"IF(O848=\"n/a\",O824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,O824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,O824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774},{"$f":"IF(P848=\"n/a\",P824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,P824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,P824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774},{"$f":"IF(Q848=\"n/a\",Q824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,Q824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,Q824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774},{"$f":"IF(R848=\"n/a\",R824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,R824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,R824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774},{"$f":"IF(S848=\"n/a\",S824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,S824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,S824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774},{"$f":"IF(T848=\"n/a\",T824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,T824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,T824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774},{"$f":"IF(U848=\"n/a\",U824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,U824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,U824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774},{"$f":"IF(V848=\"n/a\",V824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,V824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,V824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":52.113885388171774}]
[{"$f":"A824+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A825)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D825,-($A825+5),0)","v":3.5764499694875767},{"$f":"IF(D849=\"n/a\",D825,IFERROR(IF((OFFSET($C825,0,$A825))<0,\nMIN(0,D825-(OFFSET($C825,0,$A825)/(OFFSET($C820,-$A824,$A825)))),\nMAX(0,D825-(OFFSET($C825,0,$A825)/(OFFSET($C820,-$A824,$A825))))),0))","v":3.4808421803997667},3.3852343913119567,3.2896266022241467,3.1940188131363367,3.0984110240485268,3.0028032349607168,2.9071954458729068,2.8115876567850968,2.7159798676972868,2.6203720786094769,2.5247642895216669,2.4291565004338569,2.3335487113460469,2.2379409222582369,2.142333133170427,2.046725344082617,1.9511175549948068,1.8555097659069966,1.7599019768191864]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E826,-($A826+5),0)","v":3.6921747274429775},{"$f":"IF(E850=\"n/a\",E826,IFERROR(IF((OFFSET($C826,0,$A826))<0,\nMIN(0,E826-(OFFSET($C826,0,$A826)/(OFFSET($C821,-$A825,$A826)))),\nMAX(0,E826-(OFFSET($C826,0,$A826)/(OFFSET($C821,-$A825,$A826))))),0))","v":3.5934733152525848},3.4947719030621922,3.3960704908717996,3.2973690786814069,3.1986676664910143,3.0999662543006217,3.001264842110229,2.9025634299198364,2.8038620177294438,2.7051606055390511,2.6064591933486585,2.5077577811582659,2.4090563689678732,2.3103549567774806,2.211653544587088,2.1129521323966953,2.0142507202063027,1.9155493080159098]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F827,-($A827+5),0)","v":0},{"$f":"IF(F851=\"n/a\",F827,IFERROR(IF((OFFSET($C827,0,$A827))<0,\nMIN(0,F827-(OFFSET($C827,0,$A827)/(OFFSET($C822,-$A826,$A827)))),\nMAX(0,F827-(OFFSET($C827,0,$A827)/(OFFSET($C822,-$A826,$A827))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G828,-($A828+5),0)","v":0},{"$f":"IF(G852=\"n/a\",G828,IFERROR(IF((OFFSET($C828,0,$A828))<0,\nMIN(0,G828-(OFFSET($C828,0,$A828)/(OFFSET($C823,-$A827,$A828)))),\nMAX(0,G828-(OFFSET($C828,0,$A828)/(OFFSET($C823,-$A827,$A828))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H829,-($A829+5),0)","v":0},{"$f":"IF(H853=\"n/a\",H829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I830,-($A830+5),0)","v":0},{"$f":"IF(I854=\"n/a\",I830,IFERROR(IF((OFFSET($C830,0,$A830))<0,\nMIN(0,I830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830)))),\nMAX(0,I830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J831,-($A831+5),0)","v":0},{"$f":"IF(J855=\"n/a\",J831,IFERROR(IF((OFFSET($C831,0,$A831))<0,\nMIN(0,J831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831)))),\nMAX(0,J831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K832,-($A832+5),0)","v":0},{"$f":"IF(K856=\"n/a\",K832,IFERROR(IF((OFFSET($C832,0,$A832))<0,\nMIN(0,K832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832)))),\nMAX(0,K832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L833,-($A833+5),0)","v":0},{"$f":"IF(L857=\"n/a\",L833,IFERROR(IF((OFFSET($C833,0,$A833))<0,\nMIN(0,L833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833)))),\nMAX(0,L833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M834,-($A834+5),0)","v":0},{"$f":"IF(M858=\"n/a\",M834,IFERROR(IF((OFFSET($C834,0,$A834))<0,\nMIN(0,M834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834)))),\nMAX(0,M834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N835,-($A835+5),0)","v":0},{"$f":"IF(N859=\"n/a\",N835,IFERROR(IF((OFFSET($C835,0,$A835))<0,\nMIN(0,N835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835)))),\nMAX(0,N835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O836,-($A836+5),0)","v":0},{"$f":"IF(O860=\"n/a\",O836,IFERROR(IF((OFFSET($C836,0,$A836))<0,\nMIN(0,O836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836)))),\nMAX(0,O836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P837,-($A837+5),0)","v":0},{"$f":"IF(P861=\"n/a\",P837,IFERROR(IF((OFFSET($C837,0,$A837))<0,\nMIN(0,P837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837)))),\nMAX(0,P837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q838,-($A838+5),0)","v":0},{"$f":"IF(Q862=\"n/a\",Q838,IFERROR(IF((OFFSET($C838,0,$A838))<0,\nMIN(0,Q838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838)))),\nMAX(0,Q838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R839,-($A839+5),0)","v":0},{"$f":"IF(R863=\"n/a\",R839,IFERROR(IF((OFFSET($C839,0,$A839))<0,\nMIN(0,R839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839)))),\nMAX(0,R839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S840,-($A840+5),0)","v":0},{"$f":"IF(S864=\"n/a\",S840,IFERROR(IF((OFFSET($C840,0,$A840))<0,\nMIN(0,S840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840)))),\nMAX(0,S840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T841,-($A841+5),0)","v":0},{"$f":"IF(T865=\"n/a\",T841,IFERROR(IF((OFFSET($C841,0,$A841))<0,\nMIN(0,T841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841)))),\nMAX(0,T841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U842,-($A842+5),0)","v":0},{"$f":"IF(U866=\"n/a\",U842,IFERROR(IF((OFFSET($C842,0,$A842))<0,\nMIN(0,U842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842)))),\nMAX(0,U842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V843,-($A843+5),0)","v":0},{"$f":"IF(V867=\"n/a\",V843,IFERROR(IF((OFFSET($C843,0,$A843))<0,\nMIN(0,V843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843)))),\nMAX(0,V843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W844,-($A844+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C847=\"n/a\",\"n/a\",IF(AND(C847<1,D821=0),0,\nIF(D821=0,C847-1,\nIF(C847<1,D822,\n(((C847-1)*(C823-(C823/(C847))))+(D821*D822))/(D823)))))","v":0},0,0,0,0,{"$f":"IF(H847=\"n/a\",\"n/a\",IF(AND(H847<1,I821=0),0,\nIF(I821=0,H847-1,\nIF(H847<1,I822,\n(((H847-1)*(H823-(H823/(H847))))+(I821*I822))/(I823)))))","v":0},{"$f":"IF(I847=\"n/a\",\"n/a\",IF(AND(I847<1,J821=0),0,\nIF(J821=0,I847-1,\nIF(I847<1,J822,\n(((I847-1)*(I823-(I823/(I847))))+(J821*J822))/(J823)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C848,(-$A824-ROWS(C820:C847)),0)","v":"n/a"},{"$f":"IF(C848=\"n/a\",\"n/a\",MAX(0,C848-1))","v":"n/a"},{"$f":"IF(D848=\"n/a\",\"n/a\",MAX(0,D848-1))","v":"n/a"},{"$f":"IF(E848=\"n/a\",\"n/a\",MAX(0,E848-1))","v":"n/a"},{"$f":"IF(F848=\"n/a\",\"n/a\",MAX(0,F848-1))","v":"n/a"},{"$f":"IF(G848=\"n/a\",\"n/a\",MAX(0,G848-1))","v":"n/a"},{"$f":"IF(H848=\"n/a\",\"n/a\",MAX(0,H848-1))","v":"n/a"},{"$f":"IF(I848=\"n/a\",\"n/a\",MAX(0,I848-1))","v":"n/a"},{"$f":"IF(J848=\"n/a\",\"n/a\",MAX(0,J848-1))","v":"n/a"},{"$f":"IF(K848=\"n/a\",\"n/a\",MAX(0,K848-1))","v":"n/a"},{"$f":"IF(L848=\"n/a\",\"n/a\",MAX(0,L848-1))","v":"n/a"},{"$f":"IF(M848=\"n/a\",\"n/a\",MAX(0,M848-1))","v":"n/a"},{"$f":"IF(N848=\"n/a\",\"n/a\",MAX(0,N848-1))","v":"n/a"},{"$f":"IF(O848=\"n/a\",\"n/a\",MAX(0,O848-1))","v":"n/a"},{"$f":"IF(P848=\"n/a\",\"n/a\",MAX(0,P848-1))","v":"n/a"},{"$f":"IF(Q848=\"n/a\",\"n/a\",MAX(0,Q848-1))","v":"n/a"},{"$f":"IF(R848=\"n/a\",\"n/a\",MAX(0,R848-1))","v":"n/a"},{"$f":"IF(S848=\"n/a\",\"n/a\",MAX(0,S848-1))","v":"n/a"},{"$f":"IF(T848=\"n/a\",\"n/a\",MAX(0,T848-1))","v":"n/a"},{"$f":"IF(U848=\"n/a\",\"n/a\",MAX(0,U848-1))","v":"n/a"},{"$f":"IF(V848=\"n/a\",\"n/a\",MAX(0,V848-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A825)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D849,(-$A825-ROWS(D821:D848)),0)","v":37.407516726517095},36.407516726517095,35.407516726517095,34.407516726517095,33.407516726517095,32.407516726517095,31.407516726517095,30.407516726517095,29.407516726517095,28.407516726517095,27.407516726517095,26.407516726517095,25.407516726517095,24.407516726517095,23.407516726517095,22.407516726517095,21.407516726517095,20.407516726517095,19.407516726517095,18.407516726517095]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E850,(-$A826-ROWS(E822:E849)),0)","v":37.407516726517095},36.407516726517095,35.407516726517095,34.407516726517095,33.407516726517095,32.407516726517095,31.407516726517095,30.407516726517095,29.407516726517095,28.407516726517095,27.407516726517095,26.407516726517095,25.407516726517095,24.407516726517095,23.407516726517095,22.407516726517095,21.407516726517095,20.407516726517095,19.407516726517095]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F851,(-$A827-ROWS(F823:F850)),0)","v":37.407516726517095},36.407516726517095,35.407516726517095,34.407516726517095,33.407516726517095,32.407516726517095,31.407516726517095,30.407516726517095,29.407516726517095,28.407516726517095,27.407516726517095,26.407516726517095,25.407516726517095,24.407516726517095,23.407516726517095,22.407516726517095,21.407516726517095,20.407516726517095]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G852,(-$A828-ROWS(G824:G851)),0)","v":37.407516726517095},36.407516726517095,35.407516726517095,34.407516726517095,33.407516726517095,32.407516726517095,31.407516726517095,30.407516726517095,29.407516726517095,28.407516726517095,27.407516726517095,26.407516726517095,25.407516726517095,24.407516726517095,23.407516726517095,22.407516726517095,21.407516726517095]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H853,(-$A829-ROWS(H825:H852)),0)","v":37.407516726517095},36.407516726517095,35.407516726517095,34.407516726517095,33.407516726517095,32.407516726517095,31.407516726517095,30.407516726517095,29.407516726517095,28.407516726517095,27.407516726517095,26.407516726517095,25.407516726517095,24.407516726517095,23.407516726517095,22.407516726517095]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I854,(-$A830-ROWS(I826:I853)),0)","v":37.407516726517095},36.407516726517095,35.407516726517095,34.407516726517095,33.407516726517095,32.407516726517095,31.407516726517095,30.407516726517095,29.407516726517095,28.407516726517095,27.407516726517095,26.407516726517095,25.407516726517095,24.407516726517095,23.407516726517095]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J855,(-$A831-ROWS(J827:J854)),0)","v":37.407516726517095},36.407516726517095,35.407516726517095,34.407516726517095,33.407516726517095,32.407516726517095,31.407516726517095,30.407516726517095,29.407516726517095,28.407516726517095,27.407516726517095,26.407516726517095,25.407516726517095,24.407516726517095]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K856,(-$A832-ROWS(K828:K855)),0)","v":37.407516726517095},36.407516726517095,35.407516726517095,34.407516726517095,33.407516726517095,32.407516726517095,31.407516726517095,30.407516726517095,29.407516726517095,28.407516726517095,27.407516726517095,26.407516726517095,25.407516726517095]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L857,(-$A833-ROWS(L829:L856)),0)","v":37.407516726517095},36.407516726517095,35.407516726517095,34.407516726517095,33.407516726517095,32.407516726517095,31.407516726517095,30.407516726517095,29.407516726517095,28.407516726517095,27.407516726517095,26.407516726517095]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M858,(-$A834-ROWS(M830:M857)),0)","v":37.407516726517095},36.407516726517095,35.407516726517095,34.407516726517095,33.407516726517095,32.407516726517095,31.407516726517095,30.407516726517095,29.407516726517095,28.407516726517095,27.407516726517095]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N859,(-$A835-ROWS(N831:N858)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O860,(-$A836-ROWS(O832:O859)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P861,(-$A837-ROWS(P833:P860)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q862,(-$A838-ROWS(Q834:Q861)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R863,(-$A839-ROWS(R835:R862)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S864,(-$A840-ROWS(S836:S863)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T865,(-$A841-ROWS(T837:T864)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U866,(-$A842-ROWS(U838:U865)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V867,(-$A843-ROWS(V839:V866)),0)","v":0},{"$f":"IF(V867=\"n/a\",\"n/a\",MAX(0,V867-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W868,(-$A844-ROWS(W840:W867)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C820<>\"n/a\",C820<>\"n/a\"),IF(SUM(C823:C845)=0,0,IF((SUMPRODUCT(C823:C845,C847:C869)/SUM(C823:C845))<0,1,(SUMPRODUCT(C823:C845,C847:C869)/SUM(C823:C845)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C820<>\"n/a\",D820<>\"n/a\"),IF(SUM(D823:D845)=0,0,IF((SUMPRODUCT(D823:D845,D847:D869)/SUM(D823:D845))<0,1,(SUMPRODUCT(D823:D845,D847:D869)/SUM(D823:D845)))),\"n/a\"))","v":2.4023218965363591},{"$f":"(IF(OR($C820<>\"n/a\",E820<>\"n/a\"),IF(SUM(E823:E845)=0,0,IF((SUMPRODUCT(E823:E845,E847:E869)/SUM(E823:E845))<0,1,(SUMPRODUCT(E823:E845,E847:E869)/SUM(E823:E845)))),\"n/a\"))","v":4.4671571210952177},{"$f":"(IF(OR($C820<>\"n/a\",F820<>\"n/a\"),IF(SUM(F823:F845)=0,0,IF((SUMPRODUCT(F823:F845,F847:F869)/SUM(F823:F845))<0,1,(SUMPRODUCT(F823:F845,F847:F869)/SUM(F823:F845)))),\"n/a\"))","v":4.2423621986431463},{"$f":"(IF(OR($C820<>\"n/a\",G820<>\"n/a\"),IF(SUM(G823:G845)=0,0,IF((SUMPRODUCT(G823:G845,G847:G869)/SUM(G823:G845))<0,1,(SUMPRODUCT(G823:G845,G847:G869)/SUM(G823:G845)))),\"n/a\"))","v":4.022682178340605},{"$f":"(IF(OR($C820<>\"n/a\",H820<>\"n/a\"),IF(SUM(H823:H845)=0,0,IF((SUMPRODUCT(H823:H845,H847:H869)/SUM(H823:H845))<0,1,(SUMPRODUCT(H823:H845,H847:H869)/SUM(H823:H845)))),\"n/a\"))","v":3.8081678509163233},{"$f":"(IF(OR($C820<>\"n/a\",I820<>\"n/a\"),IF(SUM(I823:I845)=0,0,IF((SUMPRODUCT(I823:I845,I847:I869)/SUM(I823:I845))<0,1,(SUMPRODUCT(I823:I845,I847:I869)/SUM(I823:I845)))),\"n/a\"))","v":3.5988706817982159},{"$f":"(IF(OR($C820<>\"n/a\",J820<>\"n/a\"),IF(SUM(J823:J845)=0,0,IF((SUMPRODUCT(J823:J845,J847:J869)/SUM(J823:J845))<0,1,(SUMPRODUCT(J823:J845,J847:J869)/SUM(J823:J845)))),\"n/a\"))","v":3.3948428223540135},{"$f":"(IF(OR($C820<>\"n/a\",K820<>\"n/a\"),IF(SUM(K823:K845)=0,0,IF((SUMPRODUCT(K823:K845,K847:K869)/SUM(K823:K845))<0,1,(SUMPRODUCT(K823:K845,K847:K869)/SUM(K823:K845)))),\"n/a\"))","v":3.1961371213573693},{"$f":"(IF(OR($C820<>\"n/a\",L820<>\"n/a\"),IF(SUM(L823:L845)=0,0,IF((SUMPRODUCT(L823:L845,L847:L869)/SUM(L823:L845))<0,1,(SUMPRODUCT(L823:L845,L847:L869)/SUM(L823:L845)))),\"n/a\"))","v":3.0028071366847366},{"$f":"(IF(OR($C820<>\"n/a\",M820<>\"n/a\"),IF(SUM(M823:M845)=0,0,IF((SUMPRODUCT(M823:M845,M847:M869)/SUM(M823:M845))<0,1,(SUMPRODUCT(M823:M845,M847:M869)/SUM(M823:M845)))),\"n/a\"))","v":2.8149071472484528},{"$f":"(IF(OR($C820<>\"n/a\",N820<>\"n/a\"),IF(SUM(N823:N845)=0,0,IF((SUMPRODUCT(N823:N845,N847:N869)/SUM(N823:N845))<0,1,(SUMPRODUCT(N823:N845,N847:N869)/SUM(N823:N845)))),\"n/a\"))","v":2.6324921651716164},{"$f":"(IF(OR($C820<>\"n/a\",O820<>\"n/a\"),IF(SUM(O823:O845)=0,0,IF((SUMPRODUCT(O823:O845,O847:O869)/SUM(O823:O845))<0,1,(SUMPRODUCT(O823:O845,O847:O869)/SUM(O823:O845)))),\"n/a\"))","v":2.4556179482104925},{"$f":"(IF(OR($C820<>\"n/a\",P820<>\"n/a\"),IF(SUM(P823:P845)=0,0,IF((SUMPRODUCT(P823:P845,P847:P869)/SUM(P823:P845))<0,1,(SUMPRODUCT(P823:P845,P847:P869)/SUM(P823:P845)))),\"n/a\"))","v":2.2843410124303336},{"$f":"(IF(OR($C820<>\"n/a\",Q820<>\"n/a\"),IF(SUM(Q823:Q845)=0,0,IF((SUMPRODUCT(Q823:Q845,Q847:Q869)/SUM(Q823:Q845))<0,1,(SUMPRODUCT(Q823:Q845,Q847:Q869)/SUM(Q823:Q845)))),\"n/a\"))","v":2.1187186451406728},{"$f":"(IF(OR($C820<>\"n/a\",R820<>\"n/a\"),IF(SUM(R823:R845)=0,0,IF((SUMPRODUCT(R823:R845,R847:R869)/SUM(R823:R845))<0,1,(SUMPRODUCT(R823:R845,R847:R869)/SUM(R823:R845)))),\"n/a\"))","v":1.9588089180963049},{"$f":"(IF(OR($C820<>\"n/a\",S820<>\"n/a\"),IF(SUM(S823:S845)=0,0,IF((SUMPRODUCT(S823:S845,S847:S869)/SUM(S823:S845))<0,1,(SUMPRODUCT(S823:S845,S847:S869)/SUM(S823:S845)))),\"n/a\"))","v":1.8046707009703433},{"$f":"(IF(OR($C820<>\"n/a\",T820<>\"n/a\"),IF(SUM(T823:T845)=0,0,IF((SUMPRODUCT(T823:T845,T847:T869)/SUM(T823:T845))<0,1,(SUMPRODUCT(T823:T845,T847:T869)/SUM(T823:T845)))),\"n/a\"))","v":1.6563636751059159},{"$f":"(IF(OR($C820<>\"n/a\",U820<>\"n/a\"),IF(SUM(U823:U845)=0,0,IF((SUMPRODUCT(U823:U845,U847:U869)/SUM(U823:U845))<0,1,(SUMPRODUCT(U823:U845,U847:U869)/SUM(U823:U845)))),\"n/a\"))","v":1.5139483475532525},{"$f":"(IF(OR($C820<>\"n/a\",V820<>\"n/a\"),IF(SUM(V823:V845)=0,0,IF((SUMPRODUCT(V823:V845,V847:V869)/SUM(V823:V845))<0,1,(SUMPRODUCT(V823:V845,V847:V869)/SUM(V823:V845)))),\"n/a\"))","v":1.3774860653990926},{"$f":"(IF(OR($C820<>\"n/a\",W820<>\"n/a\"),IF(SUM(W823:W845)=0,0,IF((SUMPRODUCT(W823:W845,W847:W869)/SUM(W823:W845))<0,1,(SUMPRODUCT(W823:W845,W847:W869)/SUM(W823:W845)))),\"n/a\"))","v":1.2470390303955374}]
[]
["Asset Class 17",{"$f":"VLOOKUP($A872,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Overhead Low Voltage Lines Underbuilt Rural"}]
[{"$f":"VALUE(REPLACE(A872,1,12,\"\"))","v":17},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A873,0)","v":30.324206979274919},{"$f":"OFFSET('RFM input'!H$60,$A873,0)-OFFSET('RFM input'!H$114,$A873,0)","v":3.3046846730747861},{"$f":"OFFSET('RFM input'!I$60,$A873,0)-OFFSET('RFM input'!I$114,$A873,0)","v":3.3769113742122703},{"$f":"OFFSET('RFM input'!J$60,$A873,0)-OFFSET('RFM input'!J$114,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A873,0)-OFFSET('RFM input'!K$114,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A873,0)-OFFSET('RFM input'!L$114,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A873,0)-OFFSET('RFM input'!M$114,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A873,0)-OFFSET('RFM input'!N$114,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A873,0)-OFFSET('RFM input'!O$114,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A873,0)-OFFSET('RFM input'!P$114,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A873,0)-OFFSET('RFM input'!Q$114,$A873,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A873,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":38.688831566184362},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":38.688831566184362},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":38.688831566184362},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":38.688831566184362},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":38.688831566184362},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":38.688831566184362},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":38.688831566184362},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":38.688831566184362},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":38.688831566184362},{"$f":"OFFSET('RFM input'!$U$6,$A873,0)","v":38.688831566184362}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A873,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A873,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A873,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A873,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A873,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A873,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A873,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A873,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A873,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A873,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A873,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A873,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A873,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A873,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A873,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A873,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A873,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A873,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A873,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A873,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D901=\"n/a\",0,IF(AND(D875=0,C877=0),0,\nIF(AND(D875<>0,C877=0),D875,\nIF(AND(D876<>0,C877<>0),(C877-(C877/C901))+D875,\nIF(C901<1,0,(C877-(C877/C901)))))))","v":0},{"$f":"IF(E901=\"n/a\",0,IF(AND(E875=0,D877=0),0,\nIF(AND(E875<>0,D877=0),E875,\nIF(AND(E876<>0,D877<>0),(D877-(D877/D901))+E875,\nIF(D901<1,0,(D877-(D877/D901)))))))","v":0},{"$f":"IF(F901=\"n/a\",0,IF(AND(F875=0,E877=0),0,\nIF(AND(F875<>0,E877=0),F875,\nIF(AND(F876<>0,E877<>0),(E877-(E877/E901))+F875,\nIF(E901<1,0,(E877-(E877/E901)))))))","v":0},{"$f":"IF(G901=\"n/a\",0,IF(AND(G875=0,F877=0),0,\nIF(AND(G875<>0,F877=0),G875,\nIF(AND(G876<>0,F877<>0),(F877-(F877/F901))+G875,\nIF(F901<1,0,(F877-(F877/F901)))))))","v":0},{"$f":"IF(H901=\"n/a\",0,IF(AND(H875=0,G877=0),0,\nIF(AND(H875<>0,G877=0),H875,\nIF(AND(H876<>0,G877<>0),(G877-(G877/G901))+H875,\nIF(G901<1,0,(G877-(G877/G901)))))))","v":0},{"$f":"IF(I901=\"n/a\",0,IF(AND(I875=0,H877=0),0,\nIF(AND(I875<>0,H877=0),I875,\nIF(AND(I876<>0,H877<>0),(H877-(H877/H901))+I875,\nIF(H901<1,0,(H877-(H877/H901)))))))","v":0},{"$f":"IF(J901=\"n/a\",0,IF(AND(J875=0,I877=0),0,\nIF(AND(J875<>0,I877=0),J875,\nIF(AND(J876<>0,I877<>0),(I877-(I877/I901))+J875,\nIF(I901<1,0,(I877-(I877/I901)))))))","v":0},{"$f":"IF(K901=\"n/a\",0,IF(AND(K875=0,J877=0),0,\nIF(AND(K875<>0,J877=0),K875,\nIF(AND(K876<>0,J877<>0),(J877-(J877/J901))+K875,\nIF(J901<1,0,(J877-(J877/J901)))))))","v":0},{"$f":"IF(L901=\"n/a\",0,IF(AND(L875=0,K877=0),0,\nIF(AND(L875<>0,K877=0),L875,\nIF(AND(L876<>0,K877<>0),(K877-(K877/K901))+L875,\nIF(K901<1,0,(K877-(K877/K901)))))))","v":0},{"$f":"IF(M901=\"n/a\",0,IF(AND(M875=0,L877=0),0,\nIF(AND(M875<>0,L877=0),M875,\nIF(AND(M876<>0,L877<>0),(L877-(L877/L901))+M875,\nIF(L901<1,0,(L877-(L877/L901)))))))","v":0},{"$f":"IF(N901=\"n/a\",0,IF(AND(N875=0,M877=0),0,\nIF(AND(N875<>0,M877=0),N875,\nIF(AND(N876<>0,M877<>0),(M877-(M877/M901))+N875,\nIF(M901<1,0,(M877-(M877/M901)))))))","v":0},{"$f":"IF(O901=\"n/a\",0,IF(AND(O875=0,N877=0),0,\nIF(AND(O875<>0,N877=0),O875,\nIF(AND(O876<>0,N877<>0),(N877-(N877/N901))+O875,\nIF(N901<1,0,(N877-(N877/N901)))))))","v":0},{"$f":"IF(P901=\"n/a\",0,IF(AND(P875=0,O877=0),0,\nIF(AND(P875<>0,O877=0),P875,\nIF(AND(P876<>0,O877<>0),(O877-(O877/O901))+P875,\nIF(O901<1,0,(O877-(O877/O901)))))))","v":0},{"$f":"IF(Q901=\"n/a\",0,IF(AND(Q875=0,P877=0),0,\nIF(AND(Q875<>0,P877=0),Q875,\nIF(AND(Q876<>0,P877<>0),(P877-(P877/P901))+Q875,\nIF(P901<1,0,(P877-(P877/P901)))))))","v":0},{"$f":"IF(R901=\"n/a\",0,IF(AND(R875=0,Q877=0),0,\nIF(AND(R875<>0,Q877=0),R875,\nIF(AND(R876<>0,Q877<>0),(Q877-(Q877/Q901))+R875,\nIF(Q901<1,0,(Q877-(Q877/Q901)))))))","v":0},{"$f":"IF(S901=\"n/a\",0,IF(AND(S875=0,R877=0),0,\nIF(AND(S875<>0,R877=0),S875,\nIF(AND(S876<>0,R877<>0),(R877-(R877/R901))+S875,\nIF(R901<1,0,(R877-(R877/R901)))))))","v":0},{"$f":"IF(T901=\"n/a\",0,IF(AND(T875=0,S877=0),0,\nIF(AND(T875<>0,S877=0),T875,\nIF(AND(T876<>0,S877<>0),(S877-(S877/S901))+T875,\nIF(S901<1,0,(S877-(S877/S901)))))))","v":0},{"$f":"IF(U901=\"n/a\",0,IF(AND(U875=0,T877=0),0,\nIF(AND(U875<>0,T877=0),U875,\nIF(AND(U876<>0,T877<>0),(T877-(T877/T901))+U875,\nIF(T901<1,0,(T877-(T877/T901)))))))","v":0},{"$f":"IF(V901=\"n/a\",0,IF(AND(V875=0,U877=0),0,\nIF(AND(V875<>0,U877=0),V875,\nIF(AND(V876<>0,U877<>0),(U877-(U877/U901))+V875,\nIF(U901<1,0,(U877-(U877/U901)))))))","v":0},{"$f":"IF(W901=\"n/a\",0,IF(AND(W875=0,V877=0),0,\nIF(AND(W875<>0,V877=0),W875,\nIF(AND(W876<>0,V877<>0),(V877-(V877/V901))+W875,\nIF(V901<1,0,(V877-(V877/V901)))))))","v":0}]
[{"$f":"A877+1","v":0},"Depreciated starting RAB",{"$f":"C873","v":30.324206979274919},{"$f":"IF(C902=\"n/a\",C878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,C878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,C878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919},{"$f":"IF(D902=\"n/a\",D878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,D878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,D878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919},{"$f":"IF(E902=\"n/a\",E878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,E878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,E878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919},{"$f":"IF(F902=\"n/a\",F878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,F878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,F878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919},{"$f":"IF(G902=\"n/a\",G878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,G878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,G878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919},{"$f":"IF(H902=\"n/a\",H878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,H878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,H878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919},{"$f":"IF(I902=\"n/a\",I878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,I878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,I878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919},{"$f":"IF(J902=\"n/a\",J878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,J878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,J878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919},{"$f":"IF(K902=\"n/a\",K878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,K878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,K878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919},{"$f":"IF(L902=\"n/a\",L878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,L878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,L878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919},{"$f":"IF(M902=\"n/a\",M878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,M878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,M878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919},{"$f":"IF(N902=\"n/a\",N878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,N878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,N878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919},{"$f":"IF(O902=\"n/a\",O878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,O878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,O878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919},{"$f":"IF(P902=\"n/a\",P878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,P878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,P878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919},{"$f":"IF(Q902=\"n/a\",Q878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,Q878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,Q878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919},{"$f":"IF(R902=\"n/a\",R878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,R878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,R878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919},{"$f":"IF(S902=\"n/a\",S878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,S878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,S878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919},{"$f":"IF(T902=\"n/a\",T878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,T878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,T878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919},{"$f":"IF(U902=\"n/a\",U878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,U878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,U878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919},{"$f":"IF(V902=\"n/a\",V878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,V878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,V878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":30.324206979274919}]
[{"$f":"A878+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A879)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D879,-($A879+5),0)","v":3.3046846730747861},{"$f":"IF(D903=\"n/a\",D879,IFERROR(IF((OFFSET($C879,0,$A879))<0,\nMIN(0,D879-(OFFSET($C879,0,$A879)/(OFFSET($C874,-$A878,$A879)))),\nMAX(0,D879-(OFFSET($C879,0,$A879)/(OFFSET($C874,-$A878,$A879))))),0))","v":3.2192676537620804},3.1338506344493746,3.0484336151366689,2.9630165958239632,2.8775995765112574,2.7921825571985517,2.706765537885846,2.6213485185731402,2.5359314992604345,2.4505144799477288,2.365097460635023,2.2796804413223173,2.1942634220096116,2.1088464026969058,2.0234293833842001,1.9380123640714944,1.8525953447587886,1.7671783254460829,1.6817613061333772]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E880,-($A880+5),0)","v":3.3769113742122703},{"$f":"IF(E904=\"n/a\",E880,IFERROR(IF((OFFSET($C880,0,$A880))<0,\nMIN(0,E880-(OFFSET($C880,0,$A880)/(OFFSET($C875,-$A879,$A880)))),\nMAX(0,E880-(OFFSET($C880,0,$A880)/(OFFSET($C875,-$A879,$A880))))),0))","v":3.2896274931150744},3.2023436120178785,3.1150597309206827,3.0277758498234868,2.9404919687262909,2.8532080876290951,2.7659242065318992,2.6786403254347033,2.5913564443375074,2.5040725632403116,2.4167886821431157,2.3295048010459198,2.242220919948724,2.1549370388515281,2.0676531577543322,1.9803692766571364,1.8930853955599405,1.8058015144627446]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F881,-($A881+5),0)","v":0},{"$f":"IF(F905=\"n/a\",F881,IFERROR(IF((OFFSET($C881,0,$A881))<0,\nMIN(0,F881-(OFFSET($C881,0,$A881)/(OFFSET($C876,-$A880,$A881)))),\nMAX(0,F881-(OFFSET($C881,0,$A881)/(OFFSET($C876,-$A880,$A881))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G882,-($A882+5),0)","v":0},{"$f":"IF(G906=\"n/a\",G882,IFERROR(IF((OFFSET($C882,0,$A882))<0,\nMIN(0,G882-(OFFSET($C882,0,$A882)/(OFFSET($C877,-$A881,$A882)))),\nMAX(0,G882-(OFFSET($C882,0,$A882)/(OFFSET($C877,-$A881,$A882))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H883,-($A883+5),0)","v":0},{"$f":"IF(H907=\"n/a\",H883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I884,-($A884+5),0)","v":0},{"$f":"IF(I908=\"n/a\",I884,IFERROR(IF((OFFSET($C884,0,$A884))<0,\nMIN(0,I884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884)))),\nMAX(0,I884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J885,-($A885+5),0)","v":0},{"$f":"IF(J909=\"n/a\",J885,IFERROR(IF((OFFSET($C885,0,$A885))<0,\nMIN(0,J885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885)))),\nMAX(0,J885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K886,-($A886+5),0)","v":0},{"$f":"IF(K910=\"n/a\",K886,IFERROR(IF((OFFSET($C886,0,$A886))<0,\nMIN(0,K886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886)))),\nMAX(0,K886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L887,-($A887+5),0)","v":0},{"$f":"IF(L911=\"n/a\",L887,IFERROR(IF((OFFSET($C887,0,$A887))<0,\nMIN(0,L887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887)))),\nMAX(0,L887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M888,-($A888+5),0)","v":0},{"$f":"IF(M912=\"n/a\",M888,IFERROR(IF((OFFSET($C888,0,$A888))<0,\nMIN(0,M888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888)))),\nMAX(0,M888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N889,-($A889+5),0)","v":0},{"$f":"IF(N913=\"n/a\",N889,IFERROR(IF((OFFSET($C889,0,$A889))<0,\nMIN(0,N889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889)))),\nMAX(0,N889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O890,-($A890+5),0)","v":0},{"$f":"IF(O914=\"n/a\",O890,IFERROR(IF((OFFSET($C890,0,$A890))<0,\nMIN(0,O890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890)))),\nMAX(0,O890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P891,-($A891+5),0)","v":0},{"$f":"IF(P915=\"n/a\",P891,IFERROR(IF((OFFSET($C891,0,$A891))<0,\nMIN(0,P891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891)))),\nMAX(0,P891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q892,-($A892+5),0)","v":0},{"$f":"IF(Q916=\"n/a\",Q892,IFERROR(IF((OFFSET($C892,0,$A892))<0,\nMIN(0,Q892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892)))),\nMAX(0,Q892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R893,-($A893+5),0)","v":0},{"$f":"IF(R917=\"n/a\",R893,IFERROR(IF((OFFSET($C893,0,$A893))<0,\nMIN(0,R893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893)))),\nMAX(0,R893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S894,-($A894+5),0)","v":0},{"$f":"IF(S918=\"n/a\",S894,IFERROR(IF((OFFSET($C894,0,$A894))<0,\nMIN(0,S894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894)))),\nMAX(0,S894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T895,-($A895+5),0)","v":0},{"$f":"IF(T919=\"n/a\",T895,IFERROR(IF((OFFSET($C895,0,$A895))<0,\nMIN(0,T895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895)))),\nMAX(0,T895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U896,-($A896+5),0)","v":0},{"$f":"IF(U920=\"n/a\",U896,IFERROR(IF((OFFSET($C896,0,$A896))<0,\nMIN(0,U896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896)))),\nMAX(0,U896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V897,-($A897+5),0)","v":0},{"$f":"IF(V921=\"n/a\",V897,IFERROR(IF((OFFSET($C897,0,$A897))<0,\nMIN(0,V897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897)))),\nMAX(0,V897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W898,-($A898+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C901=\"n/a\",\"n/a\",IF(AND(C901<1,D875=0),0,\nIF(D875=0,C901-1,\nIF(C901<1,D876,\n(((C901-1)*(C877-(C877/(C901))))+(D875*D876))/(D877)))))","v":0},0,0,0,0,{"$f":"IF(H901=\"n/a\",\"n/a\",IF(AND(H901<1,I875=0),0,\nIF(I875=0,H901-1,\nIF(H901<1,I876,\n(((H901-1)*(H877-(H877/(H901))))+(I875*I876))/(I877)))))","v":0},{"$f":"IF(I901=\"n/a\",\"n/a\",IF(AND(I901<1,J875=0),0,\nIF(J875=0,I901-1,\nIF(I901<1,J876,\n(((I901-1)*(I877-(I877/(I901))))+(J875*J876))/(J877)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C902,(-$A878-ROWS(C874:C901)),0)","v":"n/a"},{"$f":"IF(C902=\"n/a\",\"n/a\",MAX(0,C902-1))","v":"n/a"},{"$f":"IF(D902=\"n/a\",\"n/a\",MAX(0,D902-1))","v":"n/a"},{"$f":"IF(E902=\"n/a\",\"n/a\",MAX(0,E902-1))","v":"n/a"},{"$f":"IF(F902=\"n/a\",\"n/a\",MAX(0,F902-1))","v":"n/a"},{"$f":"IF(G902=\"n/a\",\"n/a\",MAX(0,G902-1))","v":"n/a"},{"$f":"IF(H902=\"n/a\",\"n/a\",MAX(0,H902-1))","v":"n/a"},{"$f":"IF(I902=\"n/a\",\"n/a\",MAX(0,I902-1))","v":"n/a"},{"$f":"IF(J902=\"n/a\",\"n/a\",MAX(0,J902-1))","v":"n/a"},{"$f":"IF(K902=\"n/a\",\"n/a\",MAX(0,K902-1))","v":"n/a"},{"$f":"IF(L902=\"n/a\",\"n/a\",MAX(0,L902-1))","v":"n/a"},{"$f":"IF(M902=\"n/a\",\"n/a\",MAX(0,M902-1))","v":"n/a"},{"$f":"IF(N902=\"n/a\",\"n/a\",MAX(0,N902-1))","v":"n/a"},{"$f":"IF(O902=\"n/a\",\"n/a\",MAX(0,O902-1))","v":"n/a"},{"$f":"IF(P902=\"n/a\",\"n/a\",MAX(0,P902-1))","v":"n/a"},{"$f":"IF(Q902=\"n/a\",\"n/a\",MAX(0,Q902-1))","v":"n/a"},{"$f":"IF(R902=\"n/a\",\"n/a\",MAX(0,R902-1))","v":"n/a"},{"$f":"IF(S902=\"n/a\",\"n/a\",MAX(0,S902-1))","v":"n/a"},{"$f":"IF(T902=\"n/a\",\"n/a\",MAX(0,T902-1))","v":"n/a"},{"$f":"IF(U902=\"n/a\",\"n/a\",MAX(0,U902-1))","v":"n/a"},{"$f":"IF(V902=\"n/a\",\"n/a\",MAX(0,V902-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A879)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D903,(-$A879-ROWS(D875:D902)),0)","v":38.688831566184362},37.688831566184362,36.688831566184362,35.688831566184362,34.688831566184362,33.688831566184362,32.688831566184362,31.688831566184362,30.688831566184362,29.688831566184362,28.688831566184362,27.688831566184362,26.688831566184362,25.688831566184362,24.688831566184362,23.688831566184362,22.688831566184362,21.688831566184362,20.688831566184362,19.688831566184362]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E904,(-$A880-ROWS(E876:E903)),0)","v":38.688831566184362},37.688831566184362,36.688831566184362,35.688831566184362,34.688831566184362,33.688831566184362,32.688831566184362,31.688831566184362,30.688831566184362,29.688831566184362,28.688831566184362,27.688831566184362,26.688831566184362,25.688831566184362,24.688831566184362,23.688831566184362,22.688831566184362,21.688831566184362,20.688831566184362]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F905,(-$A881-ROWS(F877:F904)),0)","v":38.688831566184362},37.688831566184362,36.688831566184362,35.688831566184362,34.688831566184362,33.688831566184362,32.688831566184362,31.688831566184362,30.688831566184362,29.688831566184362,28.688831566184362,27.688831566184362,26.688831566184362,25.688831566184362,24.688831566184362,23.688831566184362,22.688831566184362,21.688831566184362]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G906,(-$A882-ROWS(G878:G905)),0)","v":38.688831566184362},37.688831566184362,36.688831566184362,35.688831566184362,34.688831566184362,33.688831566184362,32.688831566184362,31.688831566184362,30.688831566184362,29.688831566184362,28.688831566184362,27.688831566184362,26.688831566184362,25.688831566184362,24.688831566184362,23.688831566184362,22.688831566184362]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H907,(-$A883-ROWS(H879:H906)),0)","v":38.688831566184362},37.688831566184362,36.688831566184362,35.688831566184362,34.688831566184362,33.688831566184362,32.688831566184362,31.688831566184362,30.688831566184362,29.688831566184362,28.688831566184362,27.688831566184362,26.688831566184362,25.688831566184362,24.688831566184362,23.688831566184362]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I908,(-$A884-ROWS(I880:I907)),0)","v":38.688831566184362},37.688831566184362,36.688831566184362,35.688831566184362,34.688831566184362,33.688831566184362,32.688831566184362,31.688831566184362,30.688831566184362,29.688831566184362,28.688831566184362,27.688831566184362,26.688831566184362,25.688831566184362,24.688831566184362]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J909,(-$A885-ROWS(J881:J908)),0)","v":38.688831566184362},37.688831566184362,36.688831566184362,35.688831566184362,34.688831566184362,33.688831566184362,32.688831566184362,31.688831566184362,30.688831566184362,29.688831566184362,28.688831566184362,27.688831566184362,26.688831566184362,25.688831566184362]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K910,(-$A886-ROWS(K882:K909)),0)","v":38.688831566184362},37.688831566184362,36.688831566184362,35.688831566184362,34.688831566184362,33.688831566184362,32.688831566184362,31.688831566184362,30.688831566184362,29.688831566184362,28.688831566184362,27.688831566184362,26.688831566184362]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L911,(-$A887-ROWS(L883:L910)),0)","v":38.688831566184362},37.688831566184362,36.688831566184362,35.688831566184362,34.688831566184362,33.688831566184362,32.688831566184362,31.688831566184362,30.688831566184362,29.688831566184362,28.688831566184362,27.688831566184362]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M912,(-$A888-ROWS(M884:M911)),0)","v":38.688831566184362},37.688831566184362,36.688831566184362,35.688831566184362,34.688831566184362,33.688831566184362,32.688831566184362,31.688831566184362,30.688831566184362,29.688831566184362,28.688831566184362]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N913,(-$A889-ROWS(N885:N912)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O914,(-$A890-ROWS(O886:O913)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P915,(-$A891-ROWS(P887:P914)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q916,(-$A892-ROWS(Q888:Q915)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R917,(-$A893-ROWS(R889:R916)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S918,(-$A894-ROWS(S890:S917)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T919,(-$A895-ROWS(T891:T918)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U920,(-$A896-ROWS(U892:U919)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V921,(-$A897-ROWS(V893:V920)),0)","v":0},{"$f":"IF(V921=\"n/a\",\"n/a\",MAX(0,V921-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W922,(-$A898-ROWS(W894:W921)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C874<>\"n/a\",C874<>\"n/a\"),IF(SUM(C877:C899)=0,0,IF((SUMPRODUCT(C877:C899,C901:C923)/SUM(C877:C899))<0,1,(SUMPRODUCT(C877:C899,C901:C923)/SUM(C877:C899)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C874<>\"n/a\",D874<>\"n/a\"),IF(SUM(D877:D899)=0,0,IF((SUMPRODUCT(D877:D899,D901:D923)/SUM(D877:D899))<0,1,(SUMPRODUCT(D877:D899,D901:D923)/SUM(D877:D899)))),\"n/a\"))","v":3.8019209796647591},{"$f":"(IF(OR($C874<>\"n/a\",E874<>\"n/a\"),IF(SUM(E877:E899)=0,0,IF((SUMPRODUCT(E877:E899,E901:E923)/SUM(E877:E899))<0,1,(SUMPRODUCT(E877:E899,E901:E923)/SUM(E877:E899)))),\"n/a\"))","v":6.8249338371072135},{"$f":"(IF(OR($C874<>\"n/a\",F874<>\"n/a\"),IF(SUM(F877:F899)=0,0,IF((SUMPRODUCT(F877:F899,F901:F923)/SUM(F877:F899))<0,1,(SUMPRODUCT(F877:F899,F901:F923)/SUM(F877:F899)))),\"n/a\"))","v":6.5027098683808529},{"$f":"(IF(OR($C874<>\"n/a\",G874<>\"n/a\"),IF(SUM(G877:G899)=0,0,IF((SUMPRODUCT(G877:G899,G901:G923)/SUM(G877:G899))<0,1,(SUMPRODUCT(G877:G899,G901:G923)/SUM(G877:G899)))),\"n/a\"))","v":6.1868865876338264},{"$f":"(IF(OR($C874<>\"n/a\",H874<>\"n/a\"),IF(SUM(H877:H899)=0,0,IF((SUMPRODUCT(H877:H899,H901:H923)/SUM(H877:H899))<0,1,(SUMPRODUCT(H877:H899,H901:H923)/SUM(H877:H899)))),\"n/a\"))","v":5.8775550939245038},{"$f":"(IF(OR($C874<>\"n/a\",I874<>\"n/a\"),IF(SUM(I877:I899)=0,0,IF((SUMPRODUCT(I877:I899,I901:I923)/SUM(I877:I899))<0,1,(SUMPRODUCT(I877:I899,I901:I923)/SUM(I877:I899)))),\"n/a\"))","v":5.5748082233326013},{"$f":"(IF(OR($C874<>\"n/a\",J874<>\"n/a\"),IF(SUM(J877:J899)=0,0,IF((SUMPRODUCT(J877:J899,J901:J923)/SUM(J877:J899))<0,1,(SUMPRODUCT(J877:J899,J901:J923)/SUM(J877:J899)))),\"n/a\"))","v":5.2787405905580345},{"$f":"(IF(OR($C874<>\"n/a\",K874<>\"n/a\"),IF(SUM(K877:K899)=0,0,IF((SUMPRODUCT(K877:K899,K901:K923)/SUM(K877:K899))<0,1,(SUMPRODUCT(K877:K899,K901:K923)/SUM(K877:K899)))),\"n/a\"))","v":4.989448631721042},{"$f":"(IF(OR($C874<>\"n/a\",L874<>\"n/a\"),IF(SUM(L877:L899)=0,0,IF((SUMPRODUCT(L877:L899,L901:L923)/SUM(L877:L899))<0,1,(SUMPRODUCT(L877:L899,L901:L923)/SUM(L877:L899)))),\"n/a\"))","v":4.7070306484041566},{"$f":"(IF(OR($C874<>\"n/a\",M874<>\"n/a\"),IF(SUM(M877:M899)=0,0,IF((SUMPRODUCT(M877:M899,M901:M923)/SUM(M877:M899))<0,1,(SUMPRODUCT(M877:M899,M901:M923)/SUM(M877:M899)))),\"n/a\"))","v":4.4315868529783478},{"$f":"(IF(OR($C874<>\"n/a\",N874<>\"n/a\"),IF(SUM(N877:N899)=0,0,IF((SUMPRODUCT(N877:N899,N901:N923)/SUM(N877:N899))<0,1,(SUMPRODUCT(N877:N899,N901:N923)/SUM(N877:N899)))),\"n/a\"))","v":4.1632194152571618},{"$f":"(IF(OR($C874<>\"n/a\",O874<>\"n/a\"),IF(SUM(O877:O899)=0,0,IF((SUMPRODUCT(O877:O899,O901:O923)/SUM(O877:O899))<0,1,(SUMPRODUCT(O877:O899,O901:O923)/SUM(O877:O899)))),\"n/a\"))","v":3.9020325105245215},{"$f":"(IF(OR($C874<>\"n/a\",P874<>\"n/a\"),IF(SUM(P877:P899)=0,0,IF((SUMPRODUCT(P877:P899,P901:P923)/SUM(P877:P899))<0,1,(SUMPRODUCT(P877:P899,P901:P923)/SUM(P877:P899)))),\"n/a\"))","v":3.6481323689836018},{"$f":"(IF(OR($C874<>\"n/a\",Q874<>\"n/a\"),IF(SUM(Q877:Q899)=0,0,IF((SUMPRODUCT(Q877:Q899,Q901:Q923)/SUM(Q877:Q899))<0,1,(SUMPRODUCT(Q877:Q899,Q901:Q923)/SUM(Q877:Q899)))),\"n/a\"))","v":3.4016273266760488},{"$f":"(IF(OR($C874<>\"n/a\",R874<>\"n/a\"),IF(SUM(R877:R899)=0,0,IF((SUMPRODUCT(R877:R899,R901:R923)/SUM(R877:R899))<0,1,(SUMPRODUCT(R877:R899,R901:R923)/SUM(R877:R899)))),\"n/a\"))","v":3.1626278779228421},{"$f":"(IF(OR($C874<>\"n/a\",S874<>\"n/a\"),IF(SUM(S877:S899)=0,0,IF((SUMPRODUCT(S877:S899,S901:S923)/SUM(S877:S899))<0,1,(SUMPRODUCT(S877:S899,S901:S923)/SUM(S877:S899)))),\"n/a\"))","v":2.9312467293400783},{"$f":"(IF(OR($C874<>\"n/a\",T874<>\"n/a\"),IF(SUM(T877:T899)=0,0,IF((SUMPRODUCT(T877:T899,T901:T923)/SUM(T877:T899))<0,1,(SUMPRODUCT(T877:T899,T901:T923)/SUM(T877:T899)))),\"n/a\"))","v":2.7075988554851782},{"$f":"(IF(OR($C874<>\"n/a\",U874<>\"n/a\"),IF(SUM(U877:U899)=0,0,IF((SUMPRODUCT(U877:U899,U901:U923)/SUM(U877:U899))<0,1,(SUMPRODUCT(U877:U899,U901:U923)/SUM(U877:U899)))),\"n/a\"))","v":2.4918015561911835},{"$f":"(IF(OR($C874<>\"n/a\",V874<>\"n/a\"),IF(SUM(V877:V899)=0,0,IF((SUMPRODUCT(V877:V899,V901:V923)/SUM(V877:V899))<0,1,(SUMPRODUCT(V877:V899,V901:V923)/SUM(V877:V899)))),\"n/a\"))","v":2.2839745156492057},{"$f":"(IF(OR($C874<>\"n/a\",W874<>\"n/a\"),IF(SUM(W877:W899)=0,0,IF((SUMPRODUCT(W877:W899,W901:W923)/SUM(W877:W899))<0,1,(SUMPRODUCT(W877:W899,W901:W923)/SUM(W877:W899)))),\"n/a\"))","v":2.0842398633015486}]
[]
["Asset Class 18",{"$f":"VLOOKUP($A926,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Overhead Low Voltage Lines Urban"}]
[{"$f":"VALUE(REPLACE(A926,1,12,\"\"))","v":18},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A927,0)","v":59.670106462177976},{"$f":"OFFSET('RFM input'!H$60,$A927,0)-OFFSET('RFM input'!H$114,$A927,0)","v":4.3140119074929437},{"$f":"OFFSET('RFM input'!I$60,$A927,0)-OFFSET('RFM input'!I$114,$A927,0)","v":4.4609105146991057},{"$f":"OFFSET('RFM input'!J$60,$A927,0)-OFFSET('RFM input'!J$114,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A927,0)-OFFSET('RFM input'!K$114,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A927,0)-OFFSET('RFM input'!L$114,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A927,0)-OFFSET('RFM input'!M$114,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A927,0)-OFFSET('RFM input'!N$114,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A927,0)-OFFSET('RFM input'!O$114,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A927,0)-OFFSET('RFM input'!P$114,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A927,0)-OFFSET('RFM input'!Q$114,$A927,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A927,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":35.275297409764988},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":35.275297409764988},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":35.275297409764988},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":35.275297409764988},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":35.275297409764988},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":35.275297409764988},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":35.275297409764988},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":35.275297409764988},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":35.275297409764988},{"$f":"OFFSET('RFM input'!$U$6,$A927,0)","v":35.275297409764988}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A927,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A927,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A927,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A927,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A927,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A927,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A927,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A927,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A927,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A927,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A927,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A927,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A927,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A927,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A927,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A927,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A927,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A927,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A927,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A927,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D955=\"n/a\",0,IF(AND(D929=0,C931=0),0,\nIF(AND(D929<>0,C931=0),D929,\nIF(AND(D930<>0,C931<>0),(C931-(C931/C955))+D929,\nIF(C955<1,0,(C931-(C931/C955)))))))","v":0},{"$f":"IF(E955=\"n/a\",0,IF(AND(E929=0,D931=0),0,\nIF(AND(E929<>0,D931=0),E929,\nIF(AND(E930<>0,D931<>0),(D931-(D931/D955))+E929,\nIF(D955<1,0,(D931-(D931/D955)))))))","v":0},{"$f":"IF(F955=\"n/a\",0,IF(AND(F929=0,E931=0),0,\nIF(AND(F929<>0,E931=0),F929,\nIF(AND(F930<>0,E931<>0),(E931-(E931/E955))+F929,\nIF(E955<1,0,(E931-(E931/E955)))))))","v":0},{"$f":"IF(G955=\"n/a\",0,IF(AND(G929=0,F931=0),0,\nIF(AND(G929<>0,F931=0),G929,\nIF(AND(G930<>0,F931<>0),(F931-(F931/F955))+G929,\nIF(F955<1,0,(F931-(F931/F955)))))))","v":0},{"$f":"IF(H955=\"n/a\",0,IF(AND(H929=0,G931=0),0,\nIF(AND(H929<>0,G931=0),H929,\nIF(AND(H930<>0,G931<>0),(G931-(G931/G955))+H929,\nIF(G955<1,0,(G931-(G931/G955)))))))","v":0},{"$f":"IF(I955=\"n/a\",0,IF(AND(I929=0,H931=0),0,\nIF(AND(I929<>0,H931=0),I929,\nIF(AND(I930<>0,H931<>0),(H931-(H931/H955))+I929,\nIF(H955<1,0,(H931-(H931/H955)))))))","v":0},{"$f":"IF(J955=\"n/a\",0,IF(AND(J929=0,I931=0),0,\nIF(AND(J929<>0,I931=0),J929,\nIF(AND(J930<>0,I931<>0),(I931-(I931/I955))+J929,\nIF(I955<1,0,(I931-(I931/I955)))))))","v":0},{"$f":"IF(K955=\"n/a\",0,IF(AND(K929=0,J931=0),0,\nIF(AND(K929<>0,J931=0),K929,\nIF(AND(K930<>0,J931<>0),(J931-(J931/J955))+K929,\nIF(J955<1,0,(J931-(J931/J955)))))))","v":0},{"$f":"IF(L955=\"n/a\",0,IF(AND(L929=0,K931=0),0,\nIF(AND(L929<>0,K931=0),L929,\nIF(AND(L930<>0,K931<>0),(K931-(K931/K955))+L929,\nIF(K955<1,0,(K931-(K931/K955)))))))","v":0},{"$f":"IF(M955=\"n/a\",0,IF(AND(M929=0,L931=0),0,\nIF(AND(M929<>0,L931=0),M929,\nIF(AND(M930<>0,L931<>0),(L931-(L931/L955))+M929,\nIF(L955<1,0,(L931-(L931/L955)))))))","v":0},{"$f":"IF(N955=\"n/a\",0,IF(AND(N929=0,M931=0),0,\nIF(AND(N929<>0,M931=0),N929,\nIF(AND(N930<>0,M931<>0),(M931-(M931/M955))+N929,\nIF(M955<1,0,(M931-(M931/M955)))))))","v":0},{"$f":"IF(O955=\"n/a\",0,IF(AND(O929=0,N931=0),0,\nIF(AND(O929<>0,N931=0),O929,\nIF(AND(O930<>0,N931<>0),(N931-(N931/N955))+O929,\nIF(N955<1,0,(N931-(N931/N955)))))))","v":0},{"$f":"IF(P955=\"n/a\",0,IF(AND(P929=0,O931=0),0,\nIF(AND(P929<>0,O931=0),P929,\nIF(AND(P930<>0,O931<>0),(O931-(O931/O955))+P929,\nIF(O955<1,0,(O931-(O931/O955)))))))","v":0},{"$f":"IF(Q955=\"n/a\",0,IF(AND(Q929=0,P931=0),0,\nIF(AND(Q929<>0,P931=0),Q929,\nIF(AND(Q930<>0,P931<>0),(P931-(P931/P955))+Q929,\nIF(P955<1,0,(P931-(P931/P955)))))))","v":0},{"$f":"IF(R955=\"n/a\",0,IF(AND(R929=0,Q931=0),0,\nIF(AND(R929<>0,Q931=0),R929,\nIF(AND(R930<>0,Q931<>0),(Q931-(Q931/Q955))+R929,\nIF(Q955<1,0,(Q931-(Q931/Q955)))))))","v":0},{"$f":"IF(S955=\"n/a\",0,IF(AND(S929=0,R931=0),0,\nIF(AND(S929<>0,R931=0),S929,\nIF(AND(S930<>0,R931<>0),(R931-(R931/R955))+S929,\nIF(R955<1,0,(R931-(R931/R955)))))))","v":0},{"$f":"IF(T955=\"n/a\",0,IF(AND(T929=0,S931=0),0,\nIF(AND(T929<>0,S931=0),T929,\nIF(AND(T930<>0,S931<>0),(S931-(S931/S955))+T929,\nIF(S955<1,0,(S931-(S931/S955)))))))","v":0},{"$f":"IF(U955=\"n/a\",0,IF(AND(U929=0,T931=0),0,\nIF(AND(U929<>0,T931=0),U929,\nIF(AND(U930<>0,T931<>0),(T931-(T931/T955))+U929,\nIF(T955<1,0,(T931-(T931/T955)))))))","v":0},{"$f":"IF(V955=\"n/a\",0,IF(AND(V929=0,U931=0),0,\nIF(AND(V929<>0,U931=0),V929,\nIF(AND(V930<>0,U931<>0),(U931-(U931/U955))+V929,\nIF(U955<1,0,(U931-(U931/U955)))))))","v":0},{"$f":"IF(W955=\"n/a\",0,IF(AND(W929=0,V931=0),0,\nIF(AND(W929<>0,V931=0),W929,\nIF(AND(W930<>0,V931<>0),(V931-(V931/V955))+W929,\nIF(V955<1,0,(V931-(V931/V955)))))))","v":0}]
[{"$f":"A931+1","v":0},"Depreciated starting RAB",{"$f":"C927","v":59.670106462177976},{"$f":"IF(C956=\"n/a\",C932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,C932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,C932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976},{"$f":"IF(D956=\"n/a\",D932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,D932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,D932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976},{"$f":"IF(E956=\"n/a\",E932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,E932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,E932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976},{"$f":"IF(F956=\"n/a\",F932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,F932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,F932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976},{"$f":"IF(G956=\"n/a\",G932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,G932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,G932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976},{"$f":"IF(H956=\"n/a\",H932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,H932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,H932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976},{"$f":"IF(I956=\"n/a\",I932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,I932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,I932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976},{"$f":"IF(J956=\"n/a\",J932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,J932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,J932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976},{"$f":"IF(K956=\"n/a\",K932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,K932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,K932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976},{"$f":"IF(L956=\"n/a\",L932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,L932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,L932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976},{"$f":"IF(M956=\"n/a\",M932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,M932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,M932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976},{"$f":"IF(N956=\"n/a\",N932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,N932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,N932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976},{"$f":"IF(O956=\"n/a\",O932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,O932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,O932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976},{"$f":"IF(P956=\"n/a\",P932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,P932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,P932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976},{"$f":"IF(Q956=\"n/a\",Q932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,Q932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,Q932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976},{"$f":"IF(R956=\"n/a\",R932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,R932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,R932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976},{"$f":"IF(S956=\"n/a\",S932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,S932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,S932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976},{"$f":"IF(T956=\"n/a\",T932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,T932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,T932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976},{"$f":"IF(U956=\"n/a\",U932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,U932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,U932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976},{"$f":"IF(V956=\"n/a\",V932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,V932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,V932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":59.670106462177976}]
[{"$f":"A932+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A933)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D933,-($A933+5),0)","v":4.3140119074929437},{"$f":"IF(D957=\"n/a\",D933,IFERROR(IF((OFFSET($C933,0,$A933))<0,\nMIN(0,D933-(OFFSET($C933,0,$A933)/(OFFSET($C928,-$A932,$A933)))),\nMAX(0,D933-(OFFSET($C933,0,$A933)/(OFFSET($C928,-$A932,$A933))))),0))","v":4.1917163572278247},4.0694208069627056,3.9471252566975865,3.8248297064324674,3.7025341561673484,3.5802386059022293,3.4579430556371102,3.3356475053719912,3.2133519551068721,3.091056404841753,2.968760854576634,2.8464653043115149,2.7241697540463958,2.6018742037812768,2.4795786535161577,2.3572831032510386,2.2349875529859196,2.1126920027208005,1.9903964524556812]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E934,-($A934+5),0)","v":4.4609105146991057},{"$f":"IF(E958=\"n/a\",E934,IFERROR(IF((OFFSET($C934,0,$A934))<0,\nMIN(0,E934-(OFFSET($C934,0,$A934)/(OFFSET($C929,-$A933,$A934)))),\nMAX(0,E934-(OFFSET($C934,0,$A934)/(OFFSET($C929,-$A933,$A934))))),0))","v":4.3344506166327541},4.2079907185664025,4.0815308205000509,3.9550709224336997,3.8286110243673486,3.7021511263009974,3.5756912282346462,3.4492313301682951,3.3227714321019439,3.1963115340355928,3.0698516359692416,2.9433917379028904,2.8169318398365393,2.6904719417701881,2.564012043703837,2.4375521456374858,2.3110922475711346,2.1846323495047835]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F935,-($A935+5),0)","v":0},{"$f":"IF(F959=\"n/a\",F935,IFERROR(IF((OFFSET($C935,0,$A935))<0,\nMIN(0,F935-(OFFSET($C935,0,$A935)/(OFFSET($C930,-$A934,$A935)))),\nMAX(0,F935-(OFFSET($C935,0,$A935)/(OFFSET($C930,-$A934,$A935))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G936,-($A936+5),0)","v":0},{"$f":"IF(G960=\"n/a\",G936,IFERROR(IF((OFFSET($C936,0,$A936))<0,\nMIN(0,G936-(OFFSET($C936,0,$A936)/(OFFSET($C931,-$A935,$A936)))),\nMAX(0,G936-(OFFSET($C936,0,$A936)/(OFFSET($C931,-$A935,$A936))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H937,-($A937+5),0)","v":0},{"$f":"IF(H961=\"n/a\",H937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I938,-($A938+5),0)","v":0},{"$f":"IF(I962=\"n/a\",I938,IFERROR(IF((OFFSET($C938,0,$A938))<0,\nMIN(0,I938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938)))),\nMAX(0,I938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J939,-($A939+5),0)","v":0},{"$f":"IF(J963=\"n/a\",J939,IFERROR(IF((OFFSET($C939,0,$A939))<0,\nMIN(0,J939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939)))),\nMAX(0,J939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K940,-($A940+5),0)","v":0},{"$f":"IF(K964=\"n/a\",K940,IFERROR(IF((OFFSET($C940,0,$A940))<0,\nMIN(0,K940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940)))),\nMAX(0,K940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L941,-($A941+5),0)","v":0},{"$f":"IF(L965=\"n/a\",L941,IFERROR(IF((OFFSET($C941,0,$A941))<0,\nMIN(0,L941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941)))),\nMAX(0,L941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M942,-($A942+5),0)","v":0},{"$f":"IF(M966=\"n/a\",M942,IFERROR(IF((OFFSET($C942,0,$A942))<0,\nMIN(0,M942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942)))),\nMAX(0,M942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N943,-($A943+5),0)","v":0},{"$f":"IF(N967=\"n/a\",N943,IFERROR(IF((OFFSET($C943,0,$A943))<0,\nMIN(0,N943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943)))),\nMAX(0,N943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O944,-($A944+5),0)","v":0},{"$f":"IF(O968=\"n/a\",O944,IFERROR(IF((OFFSET($C944,0,$A944))<0,\nMIN(0,O944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944)))),\nMAX(0,O944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P945,-($A945+5),0)","v":0},{"$f":"IF(P969=\"n/a\",P945,IFERROR(IF((OFFSET($C945,0,$A945))<0,\nMIN(0,P945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945)))),\nMAX(0,P945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q946,-($A946+5),0)","v":0},{"$f":"IF(Q970=\"n/a\",Q946,IFERROR(IF((OFFSET($C946,0,$A946))<0,\nMIN(0,Q946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946)))),\nMAX(0,Q946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R947,-($A947+5),0)","v":0},{"$f":"IF(R971=\"n/a\",R947,IFERROR(IF((OFFSET($C947,0,$A947))<0,\nMIN(0,R947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947)))),\nMAX(0,R947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S948,-($A948+5),0)","v":0},{"$f":"IF(S972=\"n/a\",S948,IFERROR(IF((OFFSET($C948,0,$A948))<0,\nMIN(0,S948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948)))),\nMAX(0,S948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T949,-($A949+5),0)","v":0},{"$f":"IF(T973=\"n/a\",T949,IFERROR(IF((OFFSET($C949,0,$A949))<0,\nMIN(0,T949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949)))),\nMAX(0,T949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U950,-($A950+5),0)","v":0},{"$f":"IF(U974=\"n/a\",U950,IFERROR(IF((OFFSET($C950,0,$A950))<0,\nMIN(0,U950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950)))),\nMAX(0,U950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V951,-($A951+5),0)","v":0},{"$f":"IF(V975=\"n/a\",V951,IFERROR(IF((OFFSET($C951,0,$A951))<0,\nMIN(0,V951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951)))),\nMAX(0,V951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W952,-($A952+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C955=\"n/a\",\"n/a\",IF(AND(C955<1,D929=0),0,\nIF(D929=0,C955-1,\nIF(C955<1,D930,\n(((C955-1)*(C931-(C931/(C955))))+(D929*D930))/(D931)))))","v":0},0,0,0,0,{"$f":"IF(H955=\"n/a\",\"n/a\",IF(AND(H955<1,I929=0),0,\nIF(I929=0,H955-1,\nIF(H955<1,I930,\n(((H955-1)*(H931-(H931/(H955))))+(I929*I930))/(I931)))))","v":0},{"$f":"IF(I955=\"n/a\",\"n/a\",IF(AND(I955<1,J929=0),0,\nIF(J929=0,I955-1,\nIF(I955<1,J930,\n(((I955-1)*(I931-(I931/(I955))))+(J929*J930))/(J931)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C956,(-$A932-ROWS(C928:C955)),0)","v":"n/a"},{"$f":"IF(C956=\"n/a\",\"n/a\",MAX(0,C956-1))","v":"n/a"},{"$f":"IF(D956=\"n/a\",\"n/a\",MAX(0,D956-1))","v":"n/a"},{"$f":"IF(E956=\"n/a\",\"n/a\",MAX(0,E956-1))","v":"n/a"},{"$f":"IF(F956=\"n/a\",\"n/a\",MAX(0,F956-1))","v":"n/a"},{"$f":"IF(G956=\"n/a\",\"n/a\",MAX(0,G956-1))","v":"n/a"},{"$f":"IF(H956=\"n/a\",\"n/a\",MAX(0,H956-1))","v":"n/a"},{"$f":"IF(I956=\"n/a\",\"n/a\",MAX(0,I956-1))","v":"n/a"},{"$f":"IF(J956=\"n/a\",\"n/a\",MAX(0,J956-1))","v":"n/a"},{"$f":"IF(K956=\"n/a\",\"n/a\",MAX(0,K956-1))","v":"n/a"},{"$f":"IF(L956=\"n/a\",\"n/a\",MAX(0,L956-1))","v":"n/a"},{"$f":"IF(M956=\"n/a\",\"n/a\",MAX(0,M956-1))","v":"n/a"},{"$f":"IF(N956=\"n/a\",\"n/a\",MAX(0,N956-1))","v":"n/a"},{"$f":"IF(O956=\"n/a\",\"n/a\",MAX(0,O956-1))","v":"n/a"},{"$f":"IF(P956=\"n/a\",\"n/a\",MAX(0,P956-1))","v":"n/a"},{"$f":"IF(Q956=\"n/a\",\"n/a\",MAX(0,Q956-1))","v":"n/a"},{"$f":"IF(R956=\"n/a\",\"n/a\",MAX(0,R956-1))","v":"n/a"},{"$f":"IF(S956=\"n/a\",\"n/a\",MAX(0,S956-1))","v":"n/a"},{"$f":"IF(T956=\"n/a\",\"n/a\",MAX(0,T956-1))","v":"n/a"},{"$f":"IF(U956=\"n/a\",\"n/a\",MAX(0,U956-1))","v":"n/a"},{"$f":"IF(V956=\"n/a\",\"n/a\",MAX(0,V956-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A933)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D957,(-$A933-ROWS(D929:D956)),0)","v":35.275297409764988},34.275297409764988,33.275297409764988,32.275297409764988,31.275297409764988,30.275297409764988,29.275297409764988,28.275297409764988,27.275297409764988,26.275297409764988,25.275297409764988,24.275297409764988,23.275297409764988,22.275297409764988,21.275297409764988,20.275297409764988,19.275297409764988,18.275297409764988,17.275297409764988,16.275297409764988]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E958,(-$A934-ROWS(E930:E957)),0)","v":35.275297409764988},34.275297409764988,33.275297409764988,32.275297409764988,31.275297409764988,30.275297409764988,29.275297409764988,28.275297409764988,27.275297409764988,26.275297409764988,25.275297409764988,24.275297409764988,23.275297409764988,22.275297409764988,21.275297409764988,20.275297409764988,19.275297409764988,18.275297409764988,17.275297409764988]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F959,(-$A935-ROWS(F931:F958)),0)","v":35.275297409764988},34.275297409764988,33.275297409764988,32.275297409764988,31.275297409764988,30.275297409764988,29.275297409764988,28.275297409764988,27.275297409764988,26.275297409764988,25.275297409764988,24.275297409764988,23.275297409764988,22.275297409764988,21.275297409764988,20.275297409764988,19.275297409764988,18.275297409764988]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G960,(-$A936-ROWS(G932:G959)),0)","v":35.275297409764988},34.275297409764988,33.275297409764988,32.275297409764988,31.275297409764988,30.275297409764988,29.275297409764988,28.275297409764988,27.275297409764988,26.275297409764988,25.275297409764988,24.275297409764988,23.275297409764988,22.275297409764988,21.275297409764988,20.275297409764988,19.275297409764988]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H961,(-$A937-ROWS(H933:H960)),0)","v":35.275297409764988},34.275297409764988,33.275297409764988,32.275297409764988,31.275297409764988,30.275297409764988,29.275297409764988,28.275297409764988,27.275297409764988,26.275297409764988,25.275297409764988,24.275297409764988,23.275297409764988,22.275297409764988,21.275297409764988,20.275297409764988]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I962,(-$A938-ROWS(I934:I961)),0)","v":35.275297409764988},34.275297409764988,33.275297409764988,32.275297409764988,31.275297409764988,30.275297409764988,29.275297409764988,28.275297409764988,27.275297409764988,26.275297409764988,25.275297409764988,24.275297409764988,23.275297409764988,22.275297409764988,21.275297409764988]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J963,(-$A939-ROWS(J935:J962)),0)","v":35.275297409764988},34.275297409764988,33.275297409764988,32.275297409764988,31.275297409764988,30.275297409764988,29.275297409764988,28.275297409764988,27.275297409764988,26.275297409764988,25.275297409764988,24.275297409764988,23.275297409764988,22.275297409764988]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K964,(-$A940-ROWS(K936:K963)),0)","v":35.275297409764988},34.275297409764988,33.275297409764988,32.275297409764988,31.275297409764988,30.275297409764988,29.275297409764988,28.275297409764988,27.275297409764988,26.275297409764988,25.275297409764988,24.275297409764988,23.275297409764988]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L965,(-$A941-ROWS(L937:L964)),0)","v":35.275297409764988},34.275297409764988,33.275297409764988,32.275297409764988,31.275297409764988,30.275297409764988,29.275297409764988,28.275297409764988,27.275297409764988,26.275297409764988,25.275297409764988,24.275297409764988]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M966,(-$A942-ROWS(M938:M965)),0)","v":35.275297409764988},34.275297409764988,33.275297409764988,32.275297409764988,31.275297409764988,30.275297409764988,29.275297409764988,28.275297409764988,27.275297409764988,26.275297409764988,25.275297409764988]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N967,(-$A943-ROWS(N939:N966)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O968,(-$A944-ROWS(O940:O967)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P969,(-$A945-ROWS(P941:P968)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q970,(-$A946-ROWS(Q942:Q969)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R971,(-$A947-ROWS(R943:R970)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S972,(-$A948-ROWS(S944:S971)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T973,(-$A949-ROWS(T945:T972)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U974,(-$A950-ROWS(U946:U973)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V975,(-$A951-ROWS(V947:V974)),0)","v":0},{"$f":"IF(V975=\"n/a\",\"n/a\",MAX(0,V975-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W976,(-$A952-ROWS(W948:W975)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C928<>\"n/a\",C928<>\"n/a\"),IF(SUM(C931:C953)=0,0,IF((SUMPRODUCT(C931:C953,C955:C977)/SUM(C931:C953))<0,1,(SUMPRODUCT(C931:C953,C955:C977)/SUM(C931:C953)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C928<>\"n/a\",D928<>\"n/a\"),IF(SUM(D931:D953)=0,0,IF((SUMPRODUCT(D931:D953,D955:D977)/SUM(D931:D953))<0,1,(SUMPRODUCT(D931:D953,D955:D977)/SUM(D931:D953)))),\"n/a\"))","v":2.3783722733642447},{"$f":"(IF(OR($C928<>\"n/a\",E928<>\"n/a\"),IF(SUM(E931:E953)=0,0,IF((SUMPRODUCT(E931:E953,E955:E977)/SUM(E931:E953))<0,1,(SUMPRODUCT(E931:E953,E955:E977)/SUM(E931:E953)))),\"n/a\"))","v":4.4060337641007665},{"$f":"(IF(OR($C928<>\"n/a\",F928<>\"n/a\"),IF(SUM(F931:F953)=0,0,IF((SUMPRODUCT(F931:F953,F955:F977)/SUM(F931:F953))<0,1,(SUMPRODUCT(F931:F953,F955:F977)/SUM(F931:F953)))),\"n/a\"))","v":4.1715759890908908},{"$f":"(IF(OR($C928<>\"n/a\",G928<>\"n/a\"),IF(SUM(G931:G953)=0,0,IF((SUMPRODUCT(G931:G953,G955:G977)/SUM(G931:G953))<0,1,(SUMPRODUCT(G931:G953,G955:G977)/SUM(G931:G953)))),\"n/a\"))","v":3.9427336117914971},{"$f":"(IF(OR($C928<>\"n/a\",H928<>\"n/a\"),IF(SUM(H931:H953)=0,0,IF((SUMPRODUCT(H931:H953,H955:H977)/SUM(H931:H953))<0,1,(SUMPRODUCT(H931:H953,H955:H977)/SUM(H931:H953)))),\"n/a\"))","v":3.7195686446532497},{"$f":"(IF(OR($C928<>\"n/a\",I928<>\"n/a\"),IF(SUM(I931:I953)=0,0,IF((SUMPRODUCT(I931:I953,I955:I977)/SUM(I931:I953))<0,1,(SUMPRODUCT(I931:I953,I955:I977)/SUM(I931:I953)))),\"n/a\"))","v":3.5021440165955031},{"$f":"(IF(OR($C928<>\"n/a\",J928<>\"n/a\"),IF(SUM(J931:J953)=0,0,IF((SUMPRODUCT(J931:J953,J955:J977)/SUM(J931:J953))<0,1,(SUMPRODUCT(J931:J953,J955:J977)/SUM(J931:J953)))),\"n/a\"))","v":3.2905235899994589},{"$f":"(IF(OR($C928<>\"n/a\",K928<>\"n/a\"),IF(SUM(K931:K953)=0,0,IF((SUMPRODUCT(K931:K953,K955:K977)/SUM(K931:K953))<0,1,(SUMPRODUCT(K931:K953,K955:K977)/SUM(K931:K953)))),\"n/a\"))","v":3.084772178080831},{"$f":"(IF(OR($C928<>\"n/a\",L928<>\"n/a\"),IF(SUM(L931:L953)=0,0,IF((SUMPRODUCT(L931:L953,L955:L977)/SUM(L931:L953))<0,1,(SUMPRODUCT(L931:L953,L955:L977)/SUM(L931:L953)))),\"n/a\"))","v":2.8849555626519412},{"$f":"(IF(OR($C928<>\"n/a\",M928<>\"n/a\"),IF(SUM(M931:M953)=0,0,IF((SUMPRODUCT(M931:M953,M955:M977)/SUM(M931:M953))<0,1,(SUMPRODUCT(M931:M953,M955:M977)/SUM(M931:M953)))),\"n/a\"))","v":2.6911405122834831},{"$f":"(IF(OR($C928<>\"n/a\",N928<>\"n/a\"),IF(SUM(N931:N953)=0,0,IF((SUMPRODUCT(N931:N953,N955:N977)/SUM(N931:N953))<0,1,(SUMPRODUCT(N931:N953,N955:N977)/SUM(N931:N953)))),\"n/a\"))","v":2.5033948008764719},{"$f":"(IF(OR($C928<>\"n/a\",O928<>\"n/a\"),IF(SUM(O931:O953)=0,0,IF((SUMPRODUCT(O931:O953,O955:O977)/SUM(O931:O953))<0,1,(SUMPRODUCT(O931:O953,O955:O977)/SUM(O931:O953)))),\"n/a\"))","v":2.321787226655236},{"$f":"(IF(OR($C928<>\"n/a\",P928<>\"n/a\"),IF(SUM(P931:P953)=0,0,IF((SUMPRODUCT(P931:P953,P955:P977)/SUM(P931:P953))<0,1,(SUMPRODUCT(P931:P953,P955:P977)/SUM(P931:P953)))),\"n/a\"))","v":2.1463876315926274},{"$f":"(IF(OR($C928<>\"n/a\",Q928<>\"n/a\"),IF(SUM(Q931:Q953)=0,0,IF((SUMPRODUCT(Q931:Q953,Q955:Q977)/SUM(Q931:Q953))<0,1,(SUMPRODUCT(Q931:Q953,Q955:Q977)/SUM(Q931:Q953)))),\"n/a\"))","v":1.9772669212789669},{"$f":"(IF(OR($C928<>\"n/a\",R928<>\"n/a\"),IF(SUM(R931:R953)=0,0,IF((SUMPRODUCT(R931:R953,R955:R977)/SUM(R931:R953))<0,1,(SUMPRODUCT(R931:R953,R955:R977)/SUM(R931:R953)))),\"n/a\"))","v":1.8144970852466014},{"$f":"(IF(OR($C928<>\"n/a\",S928<>\"n/a\"),IF(SUM(S931:S953)=0,0,IF((SUMPRODUCT(S931:S953,S955:S977)/SUM(S931:S953))<0,1,(SUMPRODUCT(S931:S953,S955:S977)/SUM(S931:S953)))),\"n/a\"))","v":1.6581512177623017},{"$f":"(IF(OR($C928<>\"n/a\",T928<>\"n/a\"),IF(SUM(T931:T953)=0,0,IF((SUMPRODUCT(T931:T953,T955:T977)/SUM(T931:T953))<0,1,(SUMPRODUCT(T931:T953,T955:T977)/SUM(T931:T953)))),\"n/a\"))","v":1.5083035391001181},{"$f":"(IF(OR($C928<>\"n/a\",U928<>\"n/a\"),IF(SUM(U931:U953)=0,0,IF((SUMPRODUCT(U931:U953,U955:U977)/SUM(U931:U953))<0,1,(SUMPRODUCT(U931:U953,U955:U977)/SUM(U931:U953)))),\"n/a\"))","v":1.3650294173076947},{"$f":"(IF(OR($C928<>\"n/a\",V928<>\"n/a\"),IF(SUM(V931:V953)=0,0,IF((SUMPRODUCT(V931:V953,V955:V977)/SUM(V931:V953))<0,1,(SUMPRODUCT(V931:V953,V955:V977)/SUM(V931:V953)))),\"n/a\"))","v":1.2284053904794461},{"$f":"(IF(OR($C928<>\"n/a\",W928<>\"n/a\"),IF(SUM(W931:W953)=0,0,IF((SUMPRODUCT(W931:W953,W955:W977)/SUM(W931:W953))<0,1,(SUMPRODUCT(W931:W953,W955:W977)/SUM(W931:W953)))),\"n/a\"))","v":1.0985091895504278}]
[]
["Asset Class 19",{"$f":"VLOOKUP($A980,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Overhead Low Voltage Lines Rural"}]
[{"$f":"VALUE(REPLACE(A980,1,12,\"\"))","v":19},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A981,0)","v":69.027119130691432},{"$f":"OFFSET('RFM input'!H$60,$A981,0)-OFFSET('RFM input'!H$114,$A981,0)","v":7.0290792217174243},{"$f":"OFFSET('RFM input'!I$60,$A981,0)-OFFSET('RFM input'!I$114,$A981,0)","v":7.2193798379996759},{"$f":"OFFSET('RFM input'!J$60,$A981,0)-OFFSET('RFM input'!J$114,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A981,0)-OFFSET('RFM input'!K$114,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A981,0)-OFFSET('RFM input'!L$114,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A981,0)-OFFSET('RFM input'!M$114,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A981,0)-OFFSET('RFM input'!N$114,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A981,0)-OFFSET('RFM input'!O$114,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A981,0)-OFFSET('RFM input'!P$114,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A981,0)-OFFSET('RFM input'!Q$114,$A981,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A981,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":36.71185780223643},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":36.71185780223643},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":36.71185780223643},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":36.71185780223643},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":36.71185780223643},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":36.71185780223643},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":36.71185780223643},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":36.71185780223643},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":36.71185780223643},{"$f":"OFFSET('RFM input'!$U$6,$A981,0)","v":36.71185780223643}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A981,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A981,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A981,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A981,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A981,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A981,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A981,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A981,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A981,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A981,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A981,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A981,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A981,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A981,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A981,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A981,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A981,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A981,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A981,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A981,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1009=\"n/a\",0,IF(AND(D983=0,C985=0),0,\nIF(AND(D983<>0,C985=0),D983,\nIF(AND(D984<>0,C985<>0),(C985-(C985/C1009))+D983,\nIF(C1009<1,0,(C985-(C985/C1009)))))))","v":0},{"$f":"IF(E1009=\"n/a\",0,IF(AND(E983=0,D985=0),0,\nIF(AND(E983<>0,D985=0),E983,\nIF(AND(E984<>0,D985<>0),(D985-(D985/D1009))+E983,\nIF(D1009<1,0,(D985-(D985/D1009)))))))","v":0},{"$f":"IF(F1009=\"n/a\",0,IF(AND(F983=0,E985=0),0,\nIF(AND(F983<>0,E985=0),F983,\nIF(AND(F984<>0,E985<>0),(E985-(E985/E1009))+F983,\nIF(E1009<1,0,(E985-(E985/E1009)))))))","v":0},{"$f":"IF(G1009=\"n/a\",0,IF(AND(G983=0,F985=0),0,\nIF(AND(G983<>0,F985=0),G983,\nIF(AND(G984<>0,F985<>0),(F985-(F985/F1009))+G983,\nIF(F1009<1,0,(F985-(F985/F1009)))))))","v":0},{"$f":"IF(H1009=\"n/a\",0,IF(AND(H983=0,G985=0),0,\nIF(AND(H983<>0,G985=0),H983,\nIF(AND(H984<>0,G985<>0),(G985-(G985/G1009))+H983,\nIF(G1009<1,0,(G985-(G985/G1009)))))))","v":0},{"$f":"IF(I1009=\"n/a\",0,IF(AND(I983=0,H985=0),0,\nIF(AND(I983<>0,H985=0),I983,\nIF(AND(I984<>0,H985<>0),(H985-(H985/H1009))+I983,\nIF(H1009<1,0,(H985-(H985/H1009)))))))","v":0},{"$f":"IF(J1009=\"n/a\",0,IF(AND(J983=0,I985=0),0,\nIF(AND(J983<>0,I985=0),J983,\nIF(AND(J984<>0,I985<>0),(I985-(I985/I1009))+J983,\nIF(I1009<1,0,(I985-(I985/I1009)))))))","v":0},{"$f":"IF(K1009=\"n/a\",0,IF(AND(K983=0,J985=0),0,\nIF(AND(K983<>0,J985=0),K983,\nIF(AND(K984<>0,J985<>0),(J985-(J985/J1009))+K983,\nIF(J1009<1,0,(J985-(J985/J1009)))))))","v":0},{"$f":"IF(L1009=\"n/a\",0,IF(AND(L983=0,K985=0),0,\nIF(AND(L983<>0,K985=0),L983,\nIF(AND(L984<>0,K985<>0),(K985-(K985/K1009))+L983,\nIF(K1009<1,0,(K985-(K985/K1009)))))))","v":0},{"$f":"IF(M1009=\"n/a\",0,IF(AND(M983=0,L985=0),0,\nIF(AND(M983<>0,L985=0),M983,\nIF(AND(M984<>0,L985<>0),(L985-(L985/L1009))+M983,\nIF(L1009<1,0,(L985-(L985/L1009)))))))","v":0},{"$f":"IF(N1009=\"n/a\",0,IF(AND(N983=0,M985=0),0,\nIF(AND(N983<>0,M985=0),N983,\nIF(AND(N984<>0,M985<>0),(M985-(M985/M1009))+N983,\nIF(M1009<1,0,(M985-(M985/M1009)))))))","v":0},{"$f":"IF(O1009=\"n/a\",0,IF(AND(O983=0,N985=0),0,\nIF(AND(O983<>0,N985=0),O983,\nIF(AND(O984<>0,N985<>0),(N985-(N985/N1009))+O983,\nIF(N1009<1,0,(N985-(N985/N1009)))))))","v":0},{"$f":"IF(P1009=\"n/a\",0,IF(AND(P983=0,O985=0),0,\nIF(AND(P983<>0,O985=0),P983,\nIF(AND(P984<>0,O985<>0),(O985-(O985/O1009))+P983,\nIF(O1009<1,0,(O985-(O985/O1009)))))))","v":0},{"$f":"IF(Q1009=\"n/a\",0,IF(AND(Q983=0,P985=0),0,\nIF(AND(Q983<>0,P985=0),Q983,\nIF(AND(Q984<>0,P985<>0),(P985-(P985/P1009))+Q983,\nIF(P1009<1,0,(P985-(P985/P1009)))))))","v":0},{"$f":"IF(R1009=\"n/a\",0,IF(AND(R983=0,Q985=0),0,\nIF(AND(R983<>0,Q985=0),R983,\nIF(AND(R984<>0,Q985<>0),(Q985-(Q985/Q1009))+R983,\nIF(Q1009<1,0,(Q985-(Q985/Q1009)))))))","v":0},{"$f":"IF(S1009=\"n/a\",0,IF(AND(S983=0,R985=0),0,\nIF(AND(S983<>0,R985=0),S983,\nIF(AND(S984<>0,R985<>0),(R985-(R985/R1009))+S983,\nIF(R1009<1,0,(R985-(R985/R1009)))))))","v":0},{"$f":"IF(T1009=\"n/a\",0,IF(AND(T983=0,S985=0),0,\nIF(AND(T983<>0,S985=0),T983,\nIF(AND(T984<>0,S985<>0),(S985-(S985/S1009))+T983,\nIF(S1009<1,0,(S985-(S985/S1009)))))))","v":0},{"$f":"IF(U1009=\"n/a\",0,IF(AND(U983=0,T985=0),0,\nIF(AND(U983<>0,T985=0),U983,\nIF(AND(U984<>0,T985<>0),(T985-(T985/T1009))+U983,\nIF(T1009<1,0,(T985-(T985/T1009)))))))","v":0},{"$f":"IF(V1009=\"n/a\",0,IF(AND(V983=0,U985=0),0,\nIF(AND(V983<>0,U985=0),V983,\nIF(AND(V984<>0,U985<>0),(U985-(U985/U1009))+V983,\nIF(U1009<1,0,(U985-(U985/U1009)))))))","v":0},{"$f":"IF(W1009=\"n/a\",0,IF(AND(W983=0,V985=0),0,\nIF(AND(W983<>0,V985=0),W983,\nIF(AND(W984<>0,V985<>0),(V985-(V985/V1009))+W983,\nIF(V1009<1,0,(V985-(V985/V1009)))))))","v":0}]
[{"$f":"A985+1","v":0},"Depreciated starting RAB",{"$f":"C981","v":69.027119130691432},{"$f":"IF(C1010=\"n/a\",C986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,C986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,C986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432},{"$f":"IF(D1010=\"n/a\",D986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,D986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,D986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432},{"$f":"IF(E1010=\"n/a\",E986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,E986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,E986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432},{"$f":"IF(F1010=\"n/a\",F986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,F986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,F986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432},{"$f":"IF(G1010=\"n/a\",G986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,G986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,G986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432},{"$f":"IF(H1010=\"n/a\",H986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,H986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,H986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432},{"$f":"IF(I1010=\"n/a\",I986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,I986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,I986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432},{"$f":"IF(J1010=\"n/a\",J986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,J986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,J986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432},{"$f":"IF(K1010=\"n/a\",K986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,K986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,K986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432},{"$f":"IF(L1010=\"n/a\",L986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,L986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,L986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432},{"$f":"IF(M1010=\"n/a\",M986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,M986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,M986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432},{"$f":"IF(N1010=\"n/a\",N986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,N986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,N986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432},{"$f":"IF(O1010=\"n/a\",O986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,O986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,O986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432},{"$f":"IF(P1010=\"n/a\",P986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,P986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,P986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432},{"$f":"IF(Q1010=\"n/a\",Q986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,Q986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,Q986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432},{"$f":"IF(R1010=\"n/a\",R986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,R986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,R986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432},{"$f":"IF(S1010=\"n/a\",S986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,S986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,S986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432},{"$f":"IF(T1010=\"n/a\",T986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,T986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,T986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432},{"$f":"IF(U1010=\"n/a\",U986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,U986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,U986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432},{"$f":"IF(V1010=\"n/a\",V986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,V986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,V986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":69.027119130691432}]
[{"$f":"A986+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A987)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D987,-($A987+5),0)","v":7.0290792217174243},{"$f":"IF(D1011=\"n/a\",D987,IFERROR(IF((OFFSET($C987,0,$A987))<0,\nMIN(0,D987-(OFFSET($C987,0,$A987)/(OFFSET($C982,-$A986,$A987)))),\nMAX(0,D987-(OFFSET($C987,0,$A987)/(OFFSET($C982,-$A986,$A987))))),0))","v":6.8376130404202948},6.6461468591231654,6.4546806778260359,6.2632144965289065,6.071748315231777,5.8802821339346476,5.6888159526375182,5.4973497713403887,5.3058835900432593,5.1144174087461298,4.9229512274490004,4.7314850461518709,4.5400188648547415,4.348552683557612,4.1570865022604826,3.9656203209633536,3.7741541396662246,3.5826879583690956,3.3912217770719666]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E988,-($A988+5),0)","v":7.2193798379996759},{"$f":"IF(E1012=\"n/a\",E988,IFERROR(IF((OFFSET($C988,0,$A988))<0,\nMIN(0,E988-(OFFSET($C988,0,$A988)/(OFFSET($C983,-$A987,$A988)))),\nMAX(0,E988-(OFFSET($C988,0,$A988)/(OFFSET($C983,-$A987,$A988))))),0))","v":7.0227300286413525},6.8260802192830292,6.6294304099247059,6.4327806005663826,6.2361307912080592,6.0394809818497359,5.8428311724914126,5.6461813631330893,5.4495315537747659,5.2528817444164426,5.0562319350581193,4.859582125699796,4.6629323163414726,4.4662825069831493,4.269632697624826,4.0729828882665027,3.8763330789081794,3.679683269549856]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F989,-($A989+5),0)","v":0},{"$f":"IF(F1013=\"n/a\",F989,IFERROR(IF((OFFSET($C989,0,$A989))<0,\nMIN(0,F989-(OFFSET($C989,0,$A989)/(OFFSET($C984,-$A988,$A989)))),\nMAX(0,F989-(OFFSET($C989,0,$A989)/(OFFSET($C984,-$A988,$A989))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G990,-($A990+5),0)","v":0},{"$f":"IF(G1014=\"n/a\",G990,IFERROR(IF((OFFSET($C990,0,$A990))<0,\nMIN(0,G990-(OFFSET($C990,0,$A990)/(OFFSET($C985,-$A989,$A990)))),\nMAX(0,G990-(OFFSET($C990,0,$A990)/(OFFSET($C985,-$A989,$A990))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H991,-($A991+5),0)","v":0},{"$f":"IF(H1015=\"n/a\",H991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I992,-($A992+5),0)","v":0},{"$f":"IF(I1016=\"n/a\",I992,IFERROR(IF((OFFSET($C992,0,$A992))<0,\nMIN(0,I992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992)))),\nMAX(0,I992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J993,-($A993+5),0)","v":0},{"$f":"IF(J1017=\"n/a\",J993,IFERROR(IF((OFFSET($C993,0,$A993))<0,\nMIN(0,J993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993)))),\nMAX(0,J993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K994,-($A994+5),0)","v":0},{"$f":"IF(K1018=\"n/a\",K994,IFERROR(IF((OFFSET($C994,0,$A994))<0,\nMIN(0,K994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994)))),\nMAX(0,K994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L995,-($A995+5),0)","v":0},{"$f":"IF(L1019=\"n/a\",L995,IFERROR(IF((OFFSET($C995,0,$A995))<0,\nMIN(0,L995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995)))),\nMAX(0,L995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M996,-($A996+5),0)","v":0},{"$f":"IF(M1020=\"n/a\",M996,IFERROR(IF((OFFSET($C996,0,$A996))<0,\nMIN(0,M996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996)))),\nMAX(0,M996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N997,-($A997+5),0)","v":0},{"$f":"IF(N1021=\"n/a\",N997,IFERROR(IF((OFFSET($C997,0,$A997))<0,\nMIN(0,N997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997)))),\nMAX(0,N997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O998,-($A998+5),0)","v":0},{"$f":"IF(O1022=\"n/a\",O998,IFERROR(IF((OFFSET($C998,0,$A998))<0,\nMIN(0,O998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998)))),\nMAX(0,O998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P999,-($A999+5),0)","v":0},{"$f":"IF(P1023=\"n/a\",P999,IFERROR(IF((OFFSET($C999,0,$A999))<0,\nMIN(0,P999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999)))),\nMAX(0,P999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1000,-($A1000+5),0)","v":0},{"$f":"IF(Q1024=\"n/a\",Q1000,IFERROR(IF((OFFSET($C1000,0,$A1000))<0,\nMIN(0,Q1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000)))),\nMAX(0,Q1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1001,-($A1001+5),0)","v":0},{"$f":"IF(R1025=\"n/a\",R1001,IFERROR(IF((OFFSET($C1001,0,$A1001))<0,\nMIN(0,R1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001)))),\nMAX(0,R1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1002,-($A1002+5),0)","v":0},{"$f":"IF(S1026=\"n/a\",S1002,IFERROR(IF((OFFSET($C1002,0,$A1002))<0,\nMIN(0,S1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002)))),\nMAX(0,S1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1003,-($A1003+5),0)","v":0},{"$f":"IF(T1027=\"n/a\",T1003,IFERROR(IF((OFFSET($C1003,0,$A1003))<0,\nMIN(0,T1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003)))),\nMAX(0,T1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1004,-($A1004+5),0)","v":0},{"$f":"IF(U1028=\"n/a\",U1004,IFERROR(IF((OFFSET($C1004,0,$A1004))<0,\nMIN(0,U1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004)))),\nMAX(0,U1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1005,-($A1005+5),0)","v":0},{"$f":"IF(V1029=\"n/a\",V1005,IFERROR(IF((OFFSET($C1005,0,$A1005))<0,\nMIN(0,V1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005)))),\nMAX(0,V1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1006,-($A1006+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1009=\"n/a\",\"n/a\",IF(AND(C1009<1,D983=0),0,\nIF(D983=0,C1009-1,\nIF(C1009<1,D984,\n(((C1009-1)*(C985-(C985/(C1009))))+(D983*D984))/(D985)))))","v":0},0,0,0,0,{"$f":"IF(H1009=\"n/a\",\"n/a\",IF(AND(H1009<1,I983=0),0,\nIF(I983=0,H1009-1,\nIF(H1009<1,I984,\n(((H1009-1)*(H985-(H985/(H1009))))+(I983*I984))/(I985)))))","v":0},{"$f":"IF(I1009=\"n/a\",\"n/a\",IF(AND(I1009<1,J983=0),0,\nIF(J983=0,I1009-1,\nIF(I1009<1,J984,\n(((I1009-1)*(I985-(I985/(I1009))))+(J983*J984))/(J985)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1010,(-$A986-ROWS(C982:C1009)),0)","v":"n/a"},{"$f":"IF(C1010=\"n/a\",\"n/a\",MAX(0,C1010-1))","v":"n/a"},{"$f":"IF(D1010=\"n/a\",\"n/a\",MAX(0,D1010-1))","v":"n/a"},{"$f":"IF(E1010=\"n/a\",\"n/a\",MAX(0,E1010-1))","v":"n/a"},{"$f":"IF(F1010=\"n/a\",\"n/a\",MAX(0,F1010-1))","v":"n/a"},{"$f":"IF(G1010=\"n/a\",\"n/a\",MAX(0,G1010-1))","v":"n/a"},{"$f":"IF(H1010=\"n/a\",\"n/a\",MAX(0,H1010-1))","v":"n/a"},{"$f":"IF(I1010=\"n/a\",\"n/a\",MAX(0,I1010-1))","v":"n/a"},{"$f":"IF(J1010=\"n/a\",\"n/a\",MAX(0,J1010-1))","v":"n/a"},{"$f":"IF(K1010=\"n/a\",\"n/a\",MAX(0,K1010-1))","v":"n/a"},{"$f":"IF(L1010=\"n/a\",\"n/a\",MAX(0,L1010-1))","v":"n/a"},{"$f":"IF(M1010=\"n/a\",\"n/a\",MAX(0,M1010-1))","v":"n/a"},{"$f":"IF(N1010=\"n/a\",\"n/a\",MAX(0,N1010-1))","v":"n/a"},{"$f":"IF(O1010=\"n/a\",\"n/a\",MAX(0,O1010-1))","v":"n/a"},{"$f":"IF(P1010=\"n/a\",\"n/a\",MAX(0,P1010-1))","v":"n/a"},{"$f":"IF(Q1010=\"n/a\",\"n/a\",MAX(0,Q1010-1))","v":"n/a"},{"$f":"IF(R1010=\"n/a\",\"n/a\",MAX(0,R1010-1))","v":"n/a"},{"$f":"IF(S1010=\"n/a\",\"n/a\",MAX(0,S1010-1))","v":"n/a"},{"$f":"IF(T1010=\"n/a\",\"n/a\",MAX(0,T1010-1))","v":"n/a"},{"$f":"IF(U1010=\"n/a\",\"n/a\",MAX(0,U1010-1))","v":"n/a"},{"$f":"IF(V1010=\"n/a\",\"n/a\",MAX(0,V1010-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A987)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1011,(-$A987-ROWS(D983:D1010)),0)","v":36.71185780223643},35.71185780223643,34.71185780223643,33.71185780223643,32.71185780223643,31.71185780223643,30.71185780223643,29.71185780223643,28.71185780223643,27.71185780223643,26.71185780223643,25.71185780223643,24.71185780223643,23.71185780223643,22.71185780223643,21.71185780223643,20.71185780223643,19.71185780223643,18.71185780223643,17.71185780223643]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1012,(-$A988-ROWS(E984:E1011)),0)","v":36.71185780223643},35.71185780223643,34.71185780223643,33.71185780223643,32.71185780223643,31.71185780223643,30.71185780223643,29.71185780223643,28.71185780223643,27.71185780223643,26.71185780223643,25.71185780223643,24.71185780223643,23.71185780223643,22.71185780223643,21.71185780223643,20.71185780223643,19.71185780223643,18.71185780223643]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1013,(-$A989-ROWS(F985:F1012)),0)","v":36.71185780223643},35.71185780223643,34.71185780223643,33.71185780223643,32.71185780223643,31.71185780223643,30.71185780223643,29.71185780223643,28.71185780223643,27.71185780223643,26.71185780223643,25.71185780223643,24.71185780223643,23.71185780223643,22.71185780223643,21.71185780223643,20.71185780223643,19.71185780223643]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1014,(-$A990-ROWS(G986:G1013)),0)","v":36.71185780223643},35.71185780223643,34.71185780223643,33.71185780223643,32.71185780223643,31.71185780223643,30.71185780223643,29.71185780223643,28.71185780223643,27.71185780223643,26.71185780223643,25.71185780223643,24.71185780223643,23.71185780223643,22.71185780223643,21.71185780223643,20.71185780223643]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1015,(-$A991-ROWS(H987:H1014)),0)","v":36.71185780223643},35.71185780223643,34.71185780223643,33.71185780223643,32.71185780223643,31.71185780223643,30.71185780223643,29.71185780223643,28.71185780223643,27.71185780223643,26.71185780223643,25.71185780223643,24.71185780223643,23.71185780223643,22.71185780223643,21.71185780223643]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1016,(-$A992-ROWS(I988:I1015)),0)","v":36.71185780223643},35.71185780223643,34.71185780223643,33.71185780223643,32.71185780223643,31.71185780223643,30.71185780223643,29.71185780223643,28.71185780223643,27.71185780223643,26.71185780223643,25.71185780223643,24.71185780223643,23.71185780223643,22.71185780223643]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1017,(-$A993-ROWS(J989:J1016)),0)","v":36.71185780223643},35.71185780223643,34.71185780223643,33.71185780223643,32.71185780223643,31.71185780223643,30.71185780223643,29.71185780223643,28.71185780223643,27.71185780223643,26.71185780223643,25.71185780223643,24.71185780223643,23.71185780223643]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1018,(-$A994-ROWS(K990:K1017)),0)","v":36.71185780223643},35.71185780223643,34.71185780223643,33.71185780223643,32.71185780223643,31.71185780223643,30.71185780223643,29.71185780223643,28.71185780223643,27.71185780223643,26.71185780223643,25.71185780223643,24.71185780223643]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1019,(-$A995-ROWS(L991:L1018)),0)","v":36.71185780223643},35.71185780223643,34.71185780223643,33.71185780223643,32.71185780223643,31.71185780223643,30.71185780223643,29.71185780223643,28.71185780223643,27.71185780223643,26.71185780223643,25.71185780223643]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1020,(-$A996-ROWS(M992:M1019)),0)","v":36.71185780223643},35.71185780223643,34.71185780223643,33.71185780223643,32.71185780223643,31.71185780223643,30.71185780223643,29.71185780223643,28.71185780223643,27.71185780223643,26.71185780223643]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1021,(-$A997-ROWS(N993:N1020)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1022,(-$A998-ROWS(O994:O1021)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1023,(-$A999-ROWS(P995:P1022)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1024,(-$A1000-ROWS(Q996:Q1023)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1025,(-$A1001-ROWS(R997:R1024)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1026,(-$A1002-ROWS(S998:S1025)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1027,(-$A1003-ROWS(T999:T1026)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1028,(-$A1004-ROWS(U1000:U1027)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1029,(-$A1005-ROWS(V1001:V1028)),0)","v":0},{"$f":"IF(V1029=\"n/a\",\"n/a\",MAX(0,V1029-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1030,(-$A1006-ROWS(W1002:W1029)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C982<>\"n/a\",C982<>\"n/a\"),IF(SUM(C985:C1007)=0,0,IF((SUMPRODUCT(C985:C1007,C1009:C1031)/SUM(C985:C1007))<0,1,(SUMPRODUCT(C985:C1007,C1009:C1031)/SUM(C985:C1007)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C982<>\"n/a\",D982<>\"n/a\"),IF(SUM(D985:D1007)=0,0,IF((SUMPRODUCT(D985:D1007,D1009:D1031)/SUM(D985:D1007))<0,1,(SUMPRODUCT(D985:D1007,D1009:D1031)/SUM(D985:D1007)))),\"n/a\"))","v":3.3928931823894115},{"$f":"(IF(OR($C982<>\"n/a\",E982<>\"n/a\"),IF(SUM(E985:E1007)=0,0,IF((SUMPRODUCT(E985:E1007,E1009:E1031)/SUM(E985:E1007))<0,1,(SUMPRODUCT(E985:E1007,E1009:E1031)/SUM(E985:E1007)))),\"n/a\"))","v":6.1289781924050679},{"$f":"(IF(OR($C982<>\"n/a\",F982<>\"n/a\"),IF(SUM(F985:F1007)=0,0,IF((SUMPRODUCT(F985:F1007,F1009:F1031)/SUM(F985:F1007))<0,1,(SUMPRODUCT(F985:F1007,F1009:F1031)/SUM(F985:F1007)))),\"n/a\"))","v":5.8224686085834216},{"$f":"(IF(OR($C982<>\"n/a\",G982<>\"n/a\"),IF(SUM(G985:G1007)=0,0,IF((SUMPRODUCT(G985:G1007,G1009:G1031)/SUM(G985:G1007))<0,1,(SUMPRODUCT(G985:G1007,G1009:G1031)/SUM(G985:G1007)))),\"n/a\"))","v":5.5224992179922205},{"$f":"(IF(OR($C982<>\"n/a\",H982<>\"n/a\"),IF(SUM(H985:H1007)=0,0,IF((SUMPRODUCT(H985:H1007,H1009:H1031)/SUM(H985:H1007))<0,1,(SUMPRODUCT(H985:H1007,H1009:H1031)/SUM(H985:H1007)))),\"n/a\"))","v":5.2291629781834521},{"$f":"(IF(OR($C982<>\"n/a\",I982<>\"n/a\"),IF(SUM(I985:I1007)=0,0,IF((SUMPRODUCT(I985:I1007,I1009:I1031)/SUM(I985:I1007))<0,1,(SUMPRODUCT(I985:I1007,I1009:I1031)/SUM(I985:I1007)))),\"n/a\"))","v":4.9425546167364844},{"$f":"(IF(OR($C982<>\"n/a\",J982<>\"n/a\"),IF(SUM(J985:J1007)=0,0,IF((SUMPRODUCT(J985:J1007,J1009:J1031)/SUM(J985:J1007))<0,1,(SUMPRODUCT(J985:J1007,J1009:J1031)/SUM(J985:J1007)))),\"n/a\"))","v":4.6627706735889776},{"$f":"(IF(OR($C982<>\"n/a\",K982<>\"n/a\"),IF(SUM(K985:K1007)=0,0,IF((SUMPRODUCT(K985:K1007,K1009:K1031)/SUM(K985:K1007))<0,1,(SUMPRODUCT(K985:K1007,K1009:K1031)/SUM(K985:K1007)))),\"n/a\"))","v":4.3899095445884635},{"$f":"(IF(OR($C982<>\"n/a\",L982<>\"n/a\"),IF(SUM(L985:L1007)=0,0,IF((SUMPRODUCT(L985:L1007,L1009:L1031)/SUM(L985:L1007))<0,1,(SUMPRODUCT(L985:L1007,L1009:L1031)/SUM(L985:L1007)))),\"n/a\"))","v":4.1240715263058751},{"$f":"(IF(OR($C982<>\"n/a\",M982<>\"n/a\"),IF(SUM(M985:M1007)=0,0,IF((SUMPRODUCT(M985:M1007,M1009:M1031)/SUM(M985:M1007))<0,1,(SUMPRODUCT(M985:M1007,M1009:M1031)/SUM(M985:M1007)))),\"n/a\"))","v":3.865358862153859},{"$f":"(IF(OR($C982<>\"n/a\",N982<>\"n/a\"),IF(SUM(N985:N1007)=0,0,IF((SUMPRODUCT(N985:N1007,N1009:N1031)/SUM(N985:N1007))<0,1,(SUMPRODUCT(N985:N1007,N1009:N1031)/SUM(N985:N1007)))),\"n/a\"))","v":3.6138757898544371},{"$f":"(IF(OR($C982<>\"n/a\",O982<>\"n/a\"),IF(SUM(O985:O1007)=0,0,IF((SUMPRODUCT(O985:O1007,O1009:O1031)/SUM(O985:O1007))<0,1,(SUMPRODUCT(O985:O1007,O1009:O1031)/SUM(O985:O1007)))),\"n/a\"))","v":3.3697285903023011},{"$f":"(IF(OR($C982<>\"n/a\",P982<>\"n/a\"),IF(SUM(P985:P1007)=0,0,IF((SUMPRODUCT(P985:P1007,P1009:P1031)/SUM(P985:P1007))<0,1,(SUMPRODUCT(P985:P1007,P1009:P1031)/SUM(P985:P1007)))),\"n/a\"))","v":3.1330256378718366},{"$f":"(IF(OR($C982<>\"n/a\",Q982<>\"n/a\"),IF(SUM(Q985:Q1007)=0,0,IF((SUMPRODUCT(Q985:Q1007,Q1009:Q1031)/SUM(Q985:Q1007))<0,1,(SUMPRODUCT(Q985:Q1007,Q1009:Q1031)/SUM(Q985:Q1007)))),\"n/a\"))","v":2.9038774522178947},{"$f":"(IF(OR($C982<>\"n/a\",R982<>\"n/a\"),IF(SUM(R985:R1007)=0,0,IF((SUMPRODUCT(R985:R1007,R1009:R1031)/SUM(R985:R1007))<0,1,(SUMPRODUCT(R985:R1007,R1009:R1031)/SUM(R985:R1007)))),\"n/a\"))","v":2.6823967516223188},{"$f":"(IF(OR($C982<>\"n/a\",S982<>\"n/a\"),IF(SUM(S985:S1007)=0,0,IF((SUMPRODUCT(S985:S1007,S1009:S1031)/SUM(S985:S1007))<0,1,(SUMPRODUCT(S985:S1007,S1009:S1031)/SUM(S985:S1007)))),\"n/a\"))","v":2.4686985079402963},{"$f":"(IF(OR($C982<>\"n/a\",T982<>\"n/a\"),IF(SUM(T985:T1007)=0,0,IF((SUMPRODUCT(T985:T1007,T1009:T1031)/SUM(T985:T1007))<0,1,(SUMPRODUCT(T985:T1007,T1009:T1031)/SUM(T985:T1007)))),\"n/a\"))","v":2.2629000032028102},{"$f":"(IF(OR($C982<>\"n/a\",U982<>\"n/a\"),IF(SUM(U985:U1007)=0,0,IF((SUMPRODUCT(U985:U1007,U1009:U1031)/SUM(U985:U1007))<0,1,(SUMPRODUCT(U985:U1007,U1009:U1031)/SUM(U985:U1007)))),\"n/a\"))","v":2.0651208879336997},{"$f":"(IF(OR($C982<>\"n/a\",V982<>\"n/a\"),IF(SUM(V985:V1007)=0,0,IF((SUMPRODUCT(V985:V1007,V1009:V1031)/SUM(V985:V1007))<0,1,(SUMPRODUCT(V985:V1007,V1009:V1031)/SUM(V985:V1007)))),\"n/a\"))","v":1.8754832412422451},{"$f":"(IF(OR($C982<>\"n/a\",W982<>\"n/a\"),IF(SUM(W985:W1007)=0,0,IF((SUMPRODUCT(W985:W1007,W1009:W1031)/SUM(W985:W1007))<0,1,(SUMPRODUCT(W985:W1007,W1009:W1031)/SUM(W985:W1007)))),\"n/a\"))","v":1.6941116327546573}]
[]
["Asset Class 20",{"$f":"VLOOKUP($A1034,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Underground Low Voltage Lines"}]
[{"$f":"VALUE(REPLACE(A1034,1,12,\"\"))","v":20},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1035,0)","v":44.931067063718345},{"$f":"OFFSET('RFM input'!H$60,$A1035,0)-OFFSET('RFM input'!H$114,$A1035,0)","v":5.8712426122517334},{"$f":"OFFSET('RFM input'!I$60,$A1035,0)-OFFSET('RFM input'!I$114,$A1035,0)","v":5.9728827816782797},{"$f":"OFFSET('RFM input'!J$60,$A1035,0)-OFFSET('RFM input'!J$114,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1035,0)-OFFSET('RFM input'!K$114,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1035,0)-OFFSET('RFM input'!L$114,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1035,0)-OFFSET('RFM input'!M$114,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1035,0)-OFFSET('RFM input'!N$114,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1035,0)-OFFSET('RFM input'!O$114,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1035,0)-OFFSET('RFM input'!P$114,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1035,0)-OFFSET('RFM input'!Q$114,$A1035,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1035,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":42.484392036221195},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":42.484392036221195},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":42.484392036221195},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":42.484392036221195},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":42.484392036221195},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":42.484392036221195},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":42.484392036221195},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":42.484392036221195},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":42.484392036221195},{"$f":"OFFSET('RFM input'!$U$6,$A1035,0)","v":42.484392036221195}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1035,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1035,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1035,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1035,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1035,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1035,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1035,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1035,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1035,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1035,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1035,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1035,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1035,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1035,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1035,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1035,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1035,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1035,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1035,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1035,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1063=\"n/a\",0,IF(AND(D1037=0,C1039=0),0,\nIF(AND(D1037<>0,C1039=0),D1037,\nIF(AND(D1038<>0,C1039<>0),(C1039-(C1039/C1063))+D1037,\nIF(C1063<1,0,(C1039-(C1039/C1063)))))))","v":0},{"$f":"IF(E1063=\"n/a\",0,IF(AND(E1037=0,D1039=0),0,\nIF(AND(E1037<>0,D1039=0),E1037,\nIF(AND(E1038<>0,D1039<>0),(D1039-(D1039/D1063))+E1037,\nIF(D1063<1,0,(D1039-(D1039/D1063)))))))","v":0},{"$f":"IF(F1063=\"n/a\",0,IF(AND(F1037=0,E1039=0),0,\nIF(AND(F1037<>0,E1039=0),F1037,\nIF(AND(F1038<>0,E1039<>0),(E1039-(E1039/E1063))+F1037,\nIF(E1063<1,0,(E1039-(E1039/E1063)))))))","v":0},{"$f":"IF(G1063=\"n/a\",0,IF(AND(G1037=0,F1039=0),0,\nIF(AND(G1037<>0,F1039=0),G1037,\nIF(AND(G1038<>0,F1039<>0),(F1039-(F1039/F1063))+G1037,\nIF(F1063<1,0,(F1039-(F1039/F1063)))))))","v":0},{"$f":"IF(H1063=\"n/a\",0,IF(AND(H1037=0,G1039=0),0,\nIF(AND(H1037<>0,G1039=0),H1037,\nIF(AND(H1038<>0,G1039<>0),(G1039-(G1039/G1063))+H1037,\nIF(G1063<1,0,(G1039-(G1039/G1063)))))))","v":0},{"$f":"IF(I1063=\"n/a\",0,IF(AND(I1037=0,H1039=0),0,\nIF(AND(I1037<>0,H1039=0),I1037,\nIF(AND(I1038<>0,H1039<>0),(H1039-(H1039/H1063))+I1037,\nIF(H1063<1,0,(H1039-(H1039/H1063)))))))","v":0},{"$f":"IF(J1063=\"n/a\",0,IF(AND(J1037=0,I1039=0),0,\nIF(AND(J1037<>0,I1039=0),J1037,\nIF(AND(J1038<>0,I1039<>0),(I1039-(I1039/I1063))+J1037,\nIF(I1063<1,0,(I1039-(I1039/I1063)))))))","v":0},{"$f":"IF(K1063=\"n/a\",0,IF(AND(K1037=0,J1039=0),0,\nIF(AND(K1037<>0,J1039=0),K1037,\nIF(AND(K1038<>0,J1039<>0),(J1039-(J1039/J1063))+K1037,\nIF(J1063<1,0,(J1039-(J1039/J1063)))))))","v":0},{"$f":"IF(L1063=\"n/a\",0,IF(AND(L1037=0,K1039=0),0,\nIF(AND(L1037<>0,K1039=0),L1037,\nIF(AND(L1038<>0,K1039<>0),(K1039-(K1039/K1063))+L1037,\nIF(K1063<1,0,(K1039-(K1039/K1063)))))))","v":0},{"$f":"IF(M1063=\"n/a\",0,IF(AND(M1037=0,L1039=0),0,\nIF(AND(M1037<>0,L1039=0),M1037,\nIF(AND(M1038<>0,L1039<>0),(L1039-(L1039/L1063))+M1037,\nIF(L1063<1,0,(L1039-(L1039/L1063)))))))","v":0},{"$f":"IF(N1063=\"n/a\",0,IF(AND(N1037=0,M1039=0),0,\nIF(AND(N1037<>0,M1039=0),N1037,\nIF(AND(N1038<>0,M1039<>0),(M1039-(M1039/M1063))+N1037,\nIF(M1063<1,0,(M1039-(M1039/M1063)))))))","v":0},{"$f":"IF(O1063=\"n/a\",0,IF(AND(O1037=0,N1039=0),0,\nIF(AND(O1037<>0,N1039=0),O1037,\nIF(AND(O1038<>0,N1039<>0),(N1039-(N1039/N1063))+O1037,\nIF(N1063<1,0,(N1039-(N1039/N1063)))))))","v":0},{"$f":"IF(P1063=\"n/a\",0,IF(AND(P1037=0,O1039=0),0,\nIF(AND(P1037<>0,O1039=0),P1037,\nIF(AND(P1038<>0,O1039<>0),(O1039-(O1039/O1063))+P1037,\nIF(O1063<1,0,(O1039-(O1039/O1063)))))))","v":0},{"$f":"IF(Q1063=\"n/a\",0,IF(AND(Q1037=0,P1039=0),0,\nIF(AND(Q1037<>0,P1039=0),Q1037,\nIF(AND(Q1038<>0,P1039<>0),(P1039-(P1039/P1063))+Q1037,\nIF(P1063<1,0,(P1039-(P1039/P1063)))))))","v":0},{"$f":"IF(R1063=\"n/a\",0,IF(AND(R1037=0,Q1039=0),0,\nIF(AND(R1037<>0,Q1039=0),R1037,\nIF(AND(R1038<>0,Q1039<>0),(Q1039-(Q1039/Q1063))+R1037,\nIF(Q1063<1,0,(Q1039-(Q1039/Q1063)))))))","v":0},{"$f":"IF(S1063=\"n/a\",0,IF(AND(S1037=0,R1039=0),0,\nIF(AND(S1037<>0,R1039=0),S1037,\nIF(AND(S1038<>0,R1039<>0),(R1039-(R1039/R1063))+S1037,\nIF(R1063<1,0,(R1039-(R1039/R1063)))))))","v":0},{"$f":"IF(T1063=\"n/a\",0,IF(AND(T1037=0,S1039=0),0,\nIF(AND(T1037<>0,S1039=0),T1037,\nIF(AND(T1038<>0,S1039<>0),(S1039-(S1039/S1063))+T1037,\nIF(S1063<1,0,(S1039-(S1039/S1063)))))))","v":0},{"$f":"IF(U1063=\"n/a\",0,IF(AND(U1037=0,T1039=0),0,\nIF(AND(U1037<>0,T1039=0),U1037,\nIF(AND(U1038<>0,T1039<>0),(T1039-(T1039/T1063))+U1037,\nIF(T1063<1,0,(T1039-(T1039/T1063)))))))","v":0},{"$f":"IF(V1063=\"n/a\",0,IF(AND(V1037=0,U1039=0),0,\nIF(AND(V1037<>0,U1039=0),V1037,\nIF(AND(V1038<>0,U1039<>0),(U1039-(U1039/U1063))+V1037,\nIF(U1063<1,0,(U1039-(U1039/U1063)))))))","v":0},{"$f":"IF(W1063=\"n/a\",0,IF(AND(W1037=0,V1039=0),0,\nIF(AND(W1037<>0,V1039=0),W1037,\nIF(AND(W1038<>0,V1039<>0),(V1039-(V1039/V1063))+W1037,\nIF(V1063<1,0,(V1039-(V1039/V1063)))))))","v":0}]
[{"$f":"A1039+1","v":0},"Depreciated starting RAB",{"$f":"C1035","v":44.931067063718345},{"$f":"IF(C1064=\"n/a\",C1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,C1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,C1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345},{"$f":"IF(D1064=\"n/a\",D1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,D1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,D1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345},{"$f":"IF(E1064=\"n/a\",E1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,E1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,E1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345},{"$f":"IF(F1064=\"n/a\",F1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,F1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,F1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345},{"$f":"IF(G1064=\"n/a\",G1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,G1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,G1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345},{"$f":"IF(H1064=\"n/a\",H1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,H1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,H1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345},{"$f":"IF(I1064=\"n/a\",I1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,I1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,I1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345},{"$f":"IF(J1064=\"n/a\",J1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,J1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,J1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345},{"$f":"IF(K1064=\"n/a\",K1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,K1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,K1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345},{"$f":"IF(L1064=\"n/a\",L1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,L1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,L1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345},{"$f":"IF(M1064=\"n/a\",M1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,M1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,M1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345},{"$f":"IF(N1064=\"n/a\",N1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,N1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,N1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345},{"$f":"IF(O1064=\"n/a\",O1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,O1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,O1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345},{"$f":"IF(P1064=\"n/a\",P1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,P1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,P1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345},{"$f":"IF(Q1064=\"n/a\",Q1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,Q1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,Q1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345},{"$f":"IF(R1064=\"n/a\",R1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,R1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,R1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345},{"$f":"IF(S1064=\"n/a\",S1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,S1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,S1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345},{"$f":"IF(T1064=\"n/a\",T1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,T1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,T1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345},{"$f":"IF(U1064=\"n/a\",U1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,U1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,U1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345},{"$f":"IF(V1064=\"n/a\",V1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,V1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,V1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":44.931067063718345}]
[{"$f":"A1040+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1041)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D1041,-($A1041+5),0)","v":5.8712426122517334},{"$f":"IF(D1065=\"n/a\",D1041,IFERROR(IF((OFFSET($C1041,0,$A1041))<0,\nMIN(0,D1041-(OFFSET($C1041,0,$A1041)/(OFFSET($C1036,-$A1040,$A1041)))),\nMAX(0,D1041-(OFFSET($C1041,0,$A1041)/(OFFSET($C1036,-$A1040,$A1041))))),0))","v":5.7330449746994283},5.5948473371471232,5.4566496995948182,5.3184520620425131,5.180254424490208,5.0420567869379029,4.9038591493855979,4.7656615118332928,4.6274638742809877,4.4892662367286826,4.3510685991763776,4.2128709616240725,4.0746733240717674,3.9364756865194623,3.7982780489671573,3.6600804114148522,3.5218827738625471,3.383685136310242,3.245487498757937]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E1042,-($A1042+5),0)","v":5.9728827816782797},{"$f":"IF(E1066=\"n/a\",E1042,IFERROR(IF((OFFSET($C1042,0,$A1042))<0,\nMIN(0,E1042-(OFFSET($C1042,0,$A1042)/(OFFSET($C1037,-$A1041,$A1042)))),\nMAX(0,E1042-(OFFSET($C1042,0,$A1042)/(OFFSET($C1037,-$A1041,$A1042))))),0))","v":5.8322927321234701},5.6917026825686605,5.5511126330138509,5.4105225834590414,5.2699325339042318,5.1293424843494222,4.9887524347946126,4.848162385239803,4.7075723356849934,4.5669822861301839,4.4263922365753743,4.2858021870205647,4.1452121374657551,4.0046220879109455,3.8640320383561364,3.7234419888013273,3.5828519392465181,3.442261889691709]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F1043,-($A1043+5),0)","v":0},{"$f":"IF(F1067=\"n/a\",F1043,IFERROR(IF((OFFSET($C1043,0,$A1043))<0,\nMIN(0,F1043-(OFFSET($C1043,0,$A1043)/(OFFSET($C1038,-$A1042,$A1043)))),\nMAX(0,F1043-(OFFSET($C1043,0,$A1043)/(OFFSET($C1038,-$A1042,$A1043))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1044,-($A1044+5),0)","v":0},{"$f":"IF(G1068=\"n/a\",G1044,IFERROR(IF((OFFSET($C1044,0,$A1044))<0,\nMIN(0,G1044-(OFFSET($C1044,0,$A1044)/(OFFSET($C1039,-$A1043,$A1044)))),\nMAX(0,G1044-(OFFSET($C1044,0,$A1044)/(OFFSET($C1039,-$A1043,$A1044))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1045,-($A1045+5),0)","v":0},{"$f":"IF(H1069=\"n/a\",H1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1046,-($A1046+5),0)","v":0},{"$f":"IF(I1070=\"n/a\",I1046,IFERROR(IF((OFFSET($C1046,0,$A1046))<0,\nMIN(0,I1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046)))),\nMAX(0,I1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1047,-($A1047+5),0)","v":0},{"$f":"IF(J1071=\"n/a\",J1047,IFERROR(IF((OFFSET($C1047,0,$A1047))<0,\nMIN(0,J1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047)))),\nMAX(0,J1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1048,-($A1048+5),0)","v":0},{"$f":"IF(K1072=\"n/a\",K1048,IFERROR(IF((OFFSET($C1048,0,$A1048))<0,\nMIN(0,K1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048)))),\nMAX(0,K1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1049,-($A1049+5),0)","v":0},{"$f":"IF(L1073=\"n/a\",L1049,IFERROR(IF((OFFSET($C1049,0,$A1049))<0,\nMIN(0,L1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049)))),\nMAX(0,L1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1050,-($A1050+5),0)","v":0},{"$f":"IF(M1074=\"n/a\",M1050,IFERROR(IF((OFFSET($C1050,0,$A1050))<0,\nMIN(0,M1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050)))),\nMAX(0,M1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1051,-($A1051+5),0)","v":0},{"$f":"IF(N1075=\"n/a\",N1051,IFERROR(IF((OFFSET($C1051,0,$A1051))<0,\nMIN(0,N1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051)))),\nMAX(0,N1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1052,-($A1052+5),0)","v":0},{"$f":"IF(O1076=\"n/a\",O1052,IFERROR(IF((OFFSET($C1052,0,$A1052))<0,\nMIN(0,O1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052)))),\nMAX(0,O1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1053,-($A1053+5),0)","v":0},{"$f":"IF(P1077=\"n/a\",P1053,IFERROR(IF((OFFSET($C1053,0,$A1053))<0,\nMIN(0,P1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053)))),\nMAX(0,P1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1054,-($A1054+5),0)","v":0},{"$f":"IF(Q1078=\"n/a\",Q1054,IFERROR(IF((OFFSET($C1054,0,$A1054))<0,\nMIN(0,Q1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054)))),\nMAX(0,Q1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1055,-($A1055+5),0)","v":0},{"$f":"IF(R1079=\"n/a\",R1055,IFERROR(IF((OFFSET($C1055,0,$A1055))<0,\nMIN(0,R1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055)))),\nMAX(0,R1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1056,-($A1056+5),0)","v":0},{"$f":"IF(S1080=\"n/a\",S1056,IFERROR(IF((OFFSET($C1056,0,$A1056))<0,\nMIN(0,S1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056)))),\nMAX(0,S1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1057,-($A1057+5),0)","v":0},{"$f":"IF(T1081=\"n/a\",T1057,IFERROR(IF((OFFSET($C1057,0,$A1057))<0,\nMIN(0,T1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057)))),\nMAX(0,T1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1058,-($A1058+5),0)","v":0},{"$f":"IF(U1082=\"n/a\",U1058,IFERROR(IF((OFFSET($C1058,0,$A1058))<0,\nMIN(0,U1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058)))),\nMAX(0,U1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1059,-($A1059+5),0)","v":0},{"$f":"IF(V1083=\"n/a\",V1059,IFERROR(IF((OFFSET($C1059,0,$A1059))<0,\nMIN(0,V1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059)))),\nMAX(0,V1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1060,-($A1060+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1063=\"n/a\",\"n/a\",IF(AND(C1063<1,D1037=0),0,\nIF(D1037=0,C1063-1,\nIF(C1063<1,D1038,\n(((C1063-1)*(C1039-(C1039/(C1063))))+(D1037*D1038))/(D1039)))))","v":0},0,0,0,0,{"$f":"IF(H1063=\"n/a\",\"n/a\",IF(AND(H1063<1,I1037=0),0,\nIF(I1037=0,H1063-1,\nIF(H1063<1,I1038,\n(((H1063-1)*(H1039-(H1039/(H1063))))+(I1037*I1038))/(I1039)))))","v":0},{"$f":"IF(I1063=\"n/a\",\"n/a\",IF(AND(I1063<1,J1037=0),0,\nIF(J1037=0,I1063-1,\nIF(I1063<1,J1038,\n(((I1063-1)*(I1039-(I1039/(I1063))))+(J1037*J1038))/(J1039)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1064,(-$A1040-ROWS(C1036:C1063)),0)","v":"n/a"},{"$f":"IF(C1064=\"n/a\",\"n/a\",MAX(0,C1064-1))","v":"n/a"},{"$f":"IF(D1064=\"n/a\",\"n/a\",MAX(0,D1064-1))","v":"n/a"},{"$f":"IF(E1064=\"n/a\",\"n/a\",MAX(0,E1064-1))","v":"n/a"},{"$f":"IF(F1064=\"n/a\",\"n/a\",MAX(0,F1064-1))","v":"n/a"},{"$f":"IF(G1064=\"n/a\",\"n/a\",MAX(0,G1064-1))","v":"n/a"},{"$f":"IF(H1064=\"n/a\",\"n/a\",MAX(0,H1064-1))","v":"n/a"},{"$f":"IF(I1064=\"n/a\",\"n/a\",MAX(0,I1064-1))","v":"n/a"},{"$f":"IF(J1064=\"n/a\",\"n/a\",MAX(0,J1064-1))","v":"n/a"},{"$f":"IF(K1064=\"n/a\",\"n/a\",MAX(0,K1064-1))","v":"n/a"},{"$f":"IF(L1064=\"n/a\",\"n/a\",MAX(0,L1064-1))","v":"n/a"},{"$f":"IF(M1064=\"n/a\",\"n/a\",MAX(0,M1064-1))","v":"n/a"},{"$f":"IF(N1064=\"n/a\",\"n/a\",MAX(0,N1064-1))","v":"n/a"},{"$f":"IF(O1064=\"n/a\",\"n/a\",MAX(0,O1064-1))","v":"n/a"},{"$f":"IF(P1064=\"n/a\",\"n/a\",MAX(0,P1064-1))","v":"n/a"},{"$f":"IF(Q1064=\"n/a\",\"n/a\",MAX(0,Q1064-1))","v":"n/a"},{"$f":"IF(R1064=\"n/a\",\"n/a\",MAX(0,R1064-1))","v":"n/a"},{"$f":"IF(S1064=\"n/a\",\"n/a\",MAX(0,S1064-1))","v":"n/a"},{"$f":"IF(T1064=\"n/a\",\"n/a\",MAX(0,T1064-1))","v":"n/a"},{"$f":"IF(U1064=\"n/a\",\"n/a\",MAX(0,U1064-1))","v":"n/a"},{"$f":"IF(V1064=\"n/a\",\"n/a\",MAX(0,V1064-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1041)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1065,(-$A1041-ROWS(D1037:D1064)),0)","v":42.484392036221195},41.484392036221195,40.484392036221195,39.484392036221195,38.484392036221195,37.484392036221195,36.484392036221195,35.484392036221195,34.484392036221195,33.484392036221195,32.484392036221195,31.484392036221195,30.484392036221195,29.484392036221195,28.484392036221195,27.484392036221195,26.484392036221195,25.484392036221195,24.484392036221195,23.484392036221195]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1066,(-$A1042-ROWS(E1038:E1065)),0)","v":42.484392036221195},41.484392036221195,40.484392036221195,39.484392036221195,38.484392036221195,37.484392036221195,36.484392036221195,35.484392036221195,34.484392036221195,33.484392036221195,32.484392036221195,31.484392036221195,30.484392036221195,29.484392036221195,28.484392036221195,27.484392036221195,26.484392036221195,25.484392036221195,24.484392036221195]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1067,(-$A1043-ROWS(F1039:F1066)),0)","v":42.484392036221195},41.484392036221195,40.484392036221195,39.484392036221195,38.484392036221195,37.484392036221195,36.484392036221195,35.484392036221195,34.484392036221195,33.484392036221195,32.484392036221195,31.484392036221195,30.484392036221195,29.484392036221195,28.484392036221195,27.484392036221195,26.484392036221195,25.484392036221195]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1068,(-$A1044-ROWS(G1040:G1067)),0)","v":42.484392036221195},41.484392036221195,40.484392036221195,39.484392036221195,38.484392036221195,37.484392036221195,36.484392036221195,35.484392036221195,34.484392036221195,33.484392036221195,32.484392036221195,31.484392036221195,30.484392036221195,29.484392036221195,28.484392036221195,27.484392036221195,26.484392036221195]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1069,(-$A1045-ROWS(H1041:H1068)),0)","v":42.484392036221195},41.484392036221195,40.484392036221195,39.484392036221195,38.484392036221195,37.484392036221195,36.484392036221195,35.484392036221195,34.484392036221195,33.484392036221195,32.484392036221195,31.484392036221195,30.484392036221195,29.484392036221195,28.484392036221195,27.484392036221195]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1070,(-$A1046-ROWS(I1042:I1069)),0)","v":42.484392036221195},41.484392036221195,40.484392036221195,39.484392036221195,38.484392036221195,37.484392036221195,36.484392036221195,35.484392036221195,34.484392036221195,33.484392036221195,32.484392036221195,31.484392036221195,30.484392036221195,29.484392036221195,28.484392036221195]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1071,(-$A1047-ROWS(J1043:J1070)),0)","v":42.484392036221195},41.484392036221195,40.484392036221195,39.484392036221195,38.484392036221195,37.484392036221195,36.484392036221195,35.484392036221195,34.484392036221195,33.484392036221195,32.484392036221195,31.484392036221195,30.484392036221195,29.484392036221195]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1072,(-$A1048-ROWS(K1044:K1071)),0)","v":42.484392036221195},41.484392036221195,40.484392036221195,39.484392036221195,38.484392036221195,37.484392036221195,36.484392036221195,35.484392036221195,34.484392036221195,33.484392036221195,32.484392036221195,31.484392036221195,30.484392036221195]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1073,(-$A1049-ROWS(L1045:L1072)),0)","v":42.484392036221195},41.484392036221195,40.484392036221195,39.484392036221195,38.484392036221195,37.484392036221195,36.484392036221195,35.484392036221195,34.484392036221195,33.484392036221195,32.484392036221195,31.484392036221195]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1074,(-$A1050-ROWS(M1046:M1073)),0)","v":42.484392036221195},41.484392036221195,40.484392036221195,39.484392036221195,38.484392036221195,37.484392036221195,36.484392036221195,35.484392036221195,34.484392036221195,33.484392036221195,32.484392036221195]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1075,(-$A1051-ROWS(N1047:N1074)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1076,(-$A1052-ROWS(O1048:O1075)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1077,(-$A1053-ROWS(P1049:P1076)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1078,(-$A1054-ROWS(Q1050:Q1077)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1079,(-$A1055-ROWS(R1051:R1078)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1080,(-$A1056-ROWS(S1052:S1079)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1081,(-$A1057-ROWS(T1053:T1080)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1082,(-$A1058-ROWS(U1054:U1081)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1083,(-$A1059-ROWS(V1055:V1082)),0)","v":0},{"$f":"IF(V1083=\"n/a\",\"n/a\",MAX(0,V1083-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1084,(-$A1060-ROWS(W1056:W1083)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1036<>\"n/a\",C1036<>\"n/a\"),IF(SUM(C1039:C1061)=0,0,IF((SUMPRODUCT(C1039:C1061,C1063:C1085)/SUM(C1039:C1061))<0,1,(SUMPRODUCT(C1039:C1061,C1063:C1085)/SUM(C1039:C1061)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1036<>\"n/a\",D1036<>\"n/a\"),IF(SUM(D1039:D1061)=0,0,IF((SUMPRODUCT(D1039:D1061,D1063:D1085)/SUM(D1039:D1061))<0,1,(SUMPRODUCT(D1039:D1061,D1063:D1085)/SUM(D1039:D1061)))),\"n/a\"))","v":4.9099376479068919},{"$f":"(IF(OR($C1036<>\"n/a\",E1036<>\"n/a\"),IF(SUM(E1039:E1061)=0,0,IF((SUMPRODUCT(E1039:E1061,E1063:E1085)/SUM(E1039:E1061))<0,1,(SUMPRODUCT(E1039:E1061,E1063:E1085)/SUM(E1039:E1061)))),\"n/a\"))","v":8.6795950338895587},{"$f":"(IF(OR($C1036<>\"n/a\",F1036<>\"n/a\"),IF(SUM(F1039:F1061)=0,0,IF((SUMPRODUCT(F1039:F1061,F1063:F1085)/SUM(F1039:F1061))<0,1,(SUMPRODUCT(F1039:F1061,F1063:F1085)/SUM(F1039:F1061)))),\"n/a\"))","v":8.3120655354396433},{"$f":"(IF(OR($C1036<>\"n/a\",G1036<>\"n/a\"),IF(SUM(G1039:G1061)=0,0,IF((SUMPRODUCT(G1039:G1061,G1063:G1085)/SUM(G1039:G1061))<0,1,(SUMPRODUCT(G1039:G1061,G1063:G1085)/SUM(G1039:G1061)))),\"n/a\"))","v":7.9508244397596872},{"$f":"(IF(OR($C1036<>\"n/a\",H1036<>\"n/a\"),IF(SUM(H1039:H1061)=0,0,IF((SUMPRODUCT(H1039:H1061,H1063:H1085)/SUM(H1039:H1061))<0,1,(SUMPRODUCT(H1039:H1061,H1063:H1085)/SUM(H1039:H1061)))),\"n/a\"))","v":7.5959660000440694},{"$f":"(IF(OR($C1036<>\"n/a\",I1036<>\"n/a\"),IF(SUM(I1039:I1061)=0,0,IF((SUMPRODUCT(I1039:I1061,I1063:I1085)/SUM(I1039:I1061))<0,1,(SUMPRODUCT(I1039:I1061,I1063:I1085)/SUM(I1039:I1061)))),\"n/a\"))","v":7.2475863625532559},{"$f":"(IF(OR($C1036<>\"n/a\",J1036<>\"n/a\"),IF(SUM(J1039:J1061)=0,0,IF((SUMPRODUCT(J1039:J1061,J1063:J1085)/SUM(J1039:J1061))<0,1,(SUMPRODUCT(J1039:J1061,J1063:J1085)/SUM(J1039:J1061)))),\"n/a\"))","v":6.9057836143812095},{"$f":"(IF(OR($C1036<>\"n/a\",K1036<>\"n/a\"),IF(SUM(K1039:K1061)=0,0,IF((SUMPRODUCT(K1039:K1061,K1063:K1085)/SUM(K1039:K1061))<0,1,(SUMPRODUCT(K1039:K1061,K1063:K1085)/SUM(K1039:K1061)))),\"n/a\"))","v":6.5706578326765017},{"$f":"(IF(OR($C1036<>\"n/a\",L1036<>\"n/a\"),IF(SUM(L1039:L1061)=0,0,IF((SUMPRODUCT(L1039:L1061,L1063:L1085)/SUM(L1039:L1061))<0,1,(SUMPRODUCT(L1039:L1061,L1063:L1085)/SUM(L1039:L1061)))),\"n/a\"))","v":6.2423111353690093},{"$f":"(IF(OR($C1036<>\"n/a\",M1036<>\"n/a\"),IF(SUM(M1039:M1061)=0,0,IF((SUMPRODUCT(M1039:M1061,M1063:M1085)/SUM(M1039:M1061))<0,1,(SUMPRODUCT(M1039:M1061,M1063:M1085)/SUM(M1039:M1061)))),\"n/a\"))","v":5.9208477334561858},{"$f":"(IF(OR($C1036<>\"n/a\",N1036<>\"n/a\"),IF(SUM(N1039:N1061)=0,0,IF((SUMPRODUCT(N1039:N1061,N1063:N1085)/SUM(N1039:N1061))<0,1,(SUMPRODUCT(N1039:N1061,N1063:N1085)/SUM(N1039:N1061)))),\"n/a\"))","v":5.6063739849051561},{"$f":"(IF(OR($C1036<>\"n/a\",O1036<>\"n/a\"),IF(SUM(O1039:O1061)=0,0,IF((SUMPRODUCT(O1039:O1061,O1063:O1085)/SUM(O1039:O1061))<0,1,(SUMPRODUCT(O1039:O1061,O1063:O1085)/SUM(O1039:O1061)))),\"n/a\"))","v":5.2989984502291829},{"$f":"(IF(OR($C1036<>\"n/a\",P1036<>\"n/a\"),IF(SUM(P1039:P1061)=0,0,IF((SUMPRODUCT(P1039:P1061,P1063:P1085)/SUM(P1039:P1061))<0,1,(SUMPRODUCT(P1039:P1061,P1063:P1085)/SUM(P1039:P1061)))),\"n/a\"))","v":4.998831949799496},{"$f":"(IF(OR($C1036<>\"n/a\",Q1036<>\"n/a\"),IF(SUM(Q1039:Q1061)=0,0,IF((SUMPRODUCT(Q1039:Q1061,Q1063:Q1085)/SUM(Q1039:Q1061))<0,1,(SUMPRODUCT(Q1039:Q1061,Q1063:Q1085)/SUM(Q1039:Q1061)))),\"n/a\"))","v":4.7059876229560356},{"$f":"(IF(OR($C1036<>\"n/a\",R1036<>\"n/a\"),IF(SUM(R1039:R1061)=0,0,IF((SUMPRODUCT(R1039:R1061,R1063:R1085)/SUM(R1039:R1061))<0,1,(SUMPRODUCT(R1039:R1061,R1063:R1085)/SUM(R1039:R1061)))),\"n/a\"))","v":4.4205809889833416},{"$f":"(IF(OR($C1036<>\"n/a\",S1036<>\"n/a\"),IF(SUM(S1039:S1061)=0,0,IF((SUMPRODUCT(S1039:S1061,S1063:S1085)/SUM(S1039:S1061))<0,1,(SUMPRODUCT(S1039:S1061,S1063:S1085)/SUM(S1039:S1061)))),\"n/a\"))","v":4.142730010020597},{"$f":"(IF(OR($C1036<>\"n/a\",T1036<>\"n/a\"),IF(SUM(T1039:T1061)=0,0,IF((SUMPRODUCT(T1039:T1061,T1063:T1085)/SUM(T1039:T1061))<0,1,(SUMPRODUCT(T1039:T1061,T1063:T1085)/SUM(T1039:T1061)))),\"n/a\"))","v":3.8725551559777895},{"$f":"(IF(OR($C1036<>\"n/a\",U1036<>\"n/a\"),IF(SUM(U1039:U1061)=0,0,IF((SUMPRODUCT(U1039:U1061,U1063:U1085)/SUM(U1039:U1061))<0,1,(SUMPRODUCT(U1039:U1061,U1063:U1085)/SUM(U1039:U1061)))),\"n/a\"))","v":3.6101794715330291},{"$f":"(IF(OR($C1036<>\"n/a\",V1036<>\"n/a\"),IF(SUM(V1039:V1061)=0,0,IF((SUMPRODUCT(V1039:V1061,V1063:V1085)/SUM(V1039:V1061))<0,1,(SUMPRODUCT(V1039:V1061,V1063:V1085)/SUM(V1039:V1061)))),\"n/a\"))","v":3.3557286452892638},{"$f":"(IF(OR($C1036<>\"n/a\",W1036<>\"n/a\"),IF(SUM(W1039:W1061)=0,0,IF((SUMPRODUCT(W1039:W1061,W1063:W1085)/SUM(W1039:W1061))<0,1,(SUMPRODUCT(W1039:W1061,W1063:W1085)/SUM(W1039:W1061)))),\"n/a\"))","v":3.109331081172062}]
[]
["Asset Class 21",{"$f":"VLOOKUP($A1088,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Underground Low Voltage Common Trench"}]
[{"$f":"VALUE(REPLACE(A1088,1,12,\"\"))","v":21},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1089,0)","v":24.622007939758539},{"$f":"OFFSET('RFM input'!H$60,$A1089,0)-OFFSET('RFM input'!H$114,$A1089,0)","v":2.2740462596160311},{"$f":"OFFSET('RFM input'!I$60,$A1089,0)-OFFSET('RFM input'!I$114,$A1089,0)","v":2.3007042517860583},{"$f":"OFFSET('RFM input'!J$60,$A1089,0)-OFFSET('RFM input'!J$114,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1089,0)-OFFSET('RFM input'!K$114,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1089,0)-OFFSET('RFM input'!L$114,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1089,0)-OFFSET('RFM input'!M$114,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1089,0)-OFFSET('RFM input'!N$114,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1089,0)-OFFSET('RFM input'!O$114,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1089,0)-OFFSET('RFM input'!P$114,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1089,0)-OFFSET('RFM input'!Q$114,$A1089,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1089,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":43.06548310818085},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":43.06548310818085},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":43.06548310818085},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":43.06548310818085},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":43.06548310818085},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":43.06548310818085},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":43.06548310818085},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":43.06548310818085},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":43.06548310818085},{"$f":"OFFSET('RFM input'!$U$6,$A1089,0)","v":43.06548310818085}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1089,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1089,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1089,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1089,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1089,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1089,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1089,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1089,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1089,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1089,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1089,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1089,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1089,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1089,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1089,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1089,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1089,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1089,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1089,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1089,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1117=\"n/a\",0,IF(AND(D1091=0,C1093=0),0,\nIF(AND(D1091<>0,C1093=0),D1091,\nIF(AND(D1092<>0,C1093<>0),(C1093-(C1093/C1117))+D1091,\nIF(C1117<1,0,(C1093-(C1093/C1117)))))))","v":0},{"$f":"IF(E1117=\"n/a\",0,IF(AND(E1091=0,D1093=0),0,\nIF(AND(E1091<>0,D1093=0),E1091,\nIF(AND(E1092<>0,D1093<>0),(D1093-(D1093/D1117))+E1091,\nIF(D1117<1,0,(D1093-(D1093/D1117)))))))","v":0},{"$f":"IF(F1117=\"n/a\",0,IF(AND(F1091=0,E1093=0),0,\nIF(AND(F1091<>0,E1093=0),F1091,\nIF(AND(F1092<>0,E1093<>0),(E1093-(E1093/E1117))+F1091,\nIF(E1117<1,0,(E1093-(E1093/E1117)))))))","v":0},{"$f":"IF(G1117=\"n/a\",0,IF(AND(G1091=0,F1093=0),0,\nIF(AND(G1091<>0,F1093=0),G1091,\nIF(AND(G1092<>0,F1093<>0),(F1093-(F1093/F1117))+G1091,\nIF(F1117<1,0,(F1093-(F1093/F1117)))))))","v":0},{"$f":"IF(H1117=\"n/a\",0,IF(AND(H1091=0,G1093=0),0,\nIF(AND(H1091<>0,G1093=0),H1091,\nIF(AND(H1092<>0,G1093<>0),(G1093-(G1093/G1117))+H1091,\nIF(G1117<1,0,(G1093-(G1093/G1117)))))))","v":0},{"$f":"IF(I1117=\"n/a\",0,IF(AND(I1091=0,H1093=0),0,\nIF(AND(I1091<>0,H1093=0),I1091,\nIF(AND(I1092<>0,H1093<>0),(H1093-(H1093/H1117))+I1091,\nIF(H1117<1,0,(H1093-(H1093/H1117)))))))","v":0},{"$f":"IF(J1117=\"n/a\",0,IF(AND(J1091=0,I1093=0),0,\nIF(AND(J1091<>0,I1093=0),J1091,\nIF(AND(J1092<>0,I1093<>0),(I1093-(I1093/I1117))+J1091,\nIF(I1117<1,0,(I1093-(I1093/I1117)))))))","v":0},{"$f":"IF(K1117=\"n/a\",0,IF(AND(K1091=0,J1093=0),0,\nIF(AND(K1091<>0,J1093=0),K1091,\nIF(AND(K1092<>0,J1093<>0),(J1093-(J1093/J1117))+K1091,\nIF(J1117<1,0,(J1093-(J1093/J1117)))))))","v":0},{"$f":"IF(L1117=\"n/a\",0,IF(AND(L1091=0,K1093=0),0,\nIF(AND(L1091<>0,K1093=0),L1091,\nIF(AND(L1092<>0,K1093<>0),(K1093-(K1093/K1117))+L1091,\nIF(K1117<1,0,(K1093-(K1093/K1117)))))))","v":0},{"$f":"IF(M1117=\"n/a\",0,IF(AND(M1091=0,L1093=0),0,\nIF(AND(M1091<>0,L1093=0),M1091,\nIF(AND(M1092<>0,L1093<>0),(L1093-(L1093/L1117))+M1091,\nIF(L1117<1,0,(L1093-(L1093/L1117)))))))","v":0},{"$f":"IF(N1117=\"n/a\",0,IF(AND(N1091=0,M1093=0),0,\nIF(AND(N1091<>0,M1093=0),N1091,\nIF(AND(N1092<>0,M1093<>0),(M1093-(M1093/M1117))+N1091,\nIF(M1117<1,0,(M1093-(M1093/M1117)))))))","v":0},{"$f":"IF(O1117=\"n/a\",0,IF(AND(O1091=0,N1093=0),0,\nIF(AND(O1091<>0,N1093=0),O1091,\nIF(AND(O1092<>0,N1093<>0),(N1093-(N1093/N1117))+O1091,\nIF(N1117<1,0,(N1093-(N1093/N1117)))))))","v":0},{"$f":"IF(P1117=\"n/a\",0,IF(AND(P1091=0,O1093=0),0,\nIF(AND(P1091<>0,O1093=0),P1091,\nIF(AND(P1092<>0,O1093<>0),(O1093-(O1093/O1117))+P1091,\nIF(O1117<1,0,(O1093-(O1093/O1117)))))))","v":0},{"$f":"IF(Q1117=\"n/a\",0,IF(AND(Q1091=0,P1093=0),0,\nIF(AND(Q1091<>0,P1093=0),Q1091,\nIF(AND(Q1092<>0,P1093<>0),(P1093-(P1093/P1117))+Q1091,\nIF(P1117<1,0,(P1093-(P1093/P1117)))))))","v":0},{"$f":"IF(R1117=\"n/a\",0,IF(AND(R1091=0,Q1093=0),0,\nIF(AND(R1091<>0,Q1093=0),R1091,\nIF(AND(R1092<>0,Q1093<>0),(Q1093-(Q1093/Q1117))+R1091,\nIF(Q1117<1,0,(Q1093-(Q1093/Q1117)))))))","v":0},{"$f":"IF(S1117=\"n/a\",0,IF(AND(S1091=0,R1093=0),0,\nIF(AND(S1091<>0,R1093=0),S1091,\nIF(AND(S1092<>0,R1093<>0),(R1093-(R1093/R1117))+S1091,\nIF(R1117<1,0,(R1093-(R1093/R1117)))))))","v":0},{"$f":"IF(T1117=\"n/a\",0,IF(AND(T1091=0,S1093=0),0,\nIF(AND(T1091<>0,S1093=0),T1091,\nIF(AND(T1092<>0,S1093<>0),(S1093-(S1093/S1117))+T1091,\nIF(S1117<1,0,(S1093-(S1093/S1117)))))))","v":0},{"$f":"IF(U1117=\"n/a\",0,IF(AND(U1091=0,T1093=0),0,\nIF(AND(U1091<>0,T1093=0),U1091,\nIF(AND(U1092<>0,T1093<>0),(T1093-(T1093/T1117))+U1091,\nIF(T1117<1,0,(T1093-(T1093/T1117)))))))","v":0},{"$f":"IF(V1117=\"n/a\",0,IF(AND(V1091=0,U1093=0),0,\nIF(AND(V1091<>0,U1093=0),V1091,\nIF(AND(V1092<>0,U1093<>0),(U1093-(U1093/U1117))+V1091,\nIF(U1117<1,0,(U1093-(U1093/U1117)))))))","v":0},{"$f":"IF(W1117=\"n/a\",0,IF(AND(W1091=0,V1093=0),0,\nIF(AND(W1091<>0,V1093=0),W1091,\nIF(AND(W1092<>0,V1093<>0),(V1093-(V1093/V1117))+W1091,\nIF(V1117<1,0,(V1093-(V1093/V1117)))))))","v":0}]
[{"$f":"A1093+1","v":0},"Depreciated starting RAB",{"$f":"C1089","v":24.622007939758539},{"$f":"IF(C1118=\"n/a\",C1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,C1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,C1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539},{"$f":"IF(D1118=\"n/a\",D1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,D1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,D1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539},{"$f":"IF(E1118=\"n/a\",E1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,E1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,E1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539},{"$f":"IF(F1118=\"n/a\",F1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,F1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,F1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539},{"$f":"IF(G1118=\"n/a\",G1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,G1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,G1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539},{"$f":"IF(H1118=\"n/a\",H1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,H1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,H1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539},{"$f":"IF(I1118=\"n/a\",I1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,I1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,I1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539},{"$f":"IF(J1118=\"n/a\",J1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,J1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,J1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539},{"$f":"IF(K1118=\"n/a\",K1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,K1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,K1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539},{"$f":"IF(L1118=\"n/a\",L1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,L1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,L1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539},{"$f":"IF(M1118=\"n/a\",M1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,M1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,M1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539},{"$f":"IF(N1118=\"n/a\",N1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,N1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,N1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539},{"$f":"IF(O1118=\"n/a\",O1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,O1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,O1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539},{"$f":"IF(P1118=\"n/a\",P1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,P1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,P1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539},{"$f":"IF(Q1118=\"n/a\",Q1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,Q1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,Q1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539},{"$f":"IF(R1118=\"n/a\",R1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,R1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,R1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539},{"$f":"IF(S1118=\"n/a\",S1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,S1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,S1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539},{"$f":"IF(T1118=\"n/a\",T1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,T1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,T1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539},{"$f":"IF(U1118=\"n/a\",U1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,U1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,U1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539},{"$f":"IF(V1118=\"n/a\",V1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,V1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,V1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":24.622007939758539}]
[{"$f":"A1094+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1095)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D1095,-($A1095+5),0)","v":2.2740462596160311},{"$f":"IF(D1119=\"n/a\",D1095,IFERROR(IF((OFFSET($C1095,0,$A1095))<0,\nMIN(0,D1095-(OFFSET($C1095,0,$A1095)/(OFFSET($C1090,-$A1094,$A1095)))),\nMAX(0,D1095-(OFFSET($C1095,0,$A1095)/(OFFSET($C1090,-$A1094,$A1095))))),0))","v":2.2212418767207178},2.1684374938254045,2.1156331109300912,2.0628287280347779,2.0100243451394646,1.9572199622441513,1.904415579348838,1.8516111964535247,1.7988068135582114,1.7460024306628981,1.6931980477675848,1.6403936648722715,1.5875892819769581,1.5347848990816448,1.4819805161863315,1.4291761332910182,1.3763717503957049,1.3235673675003916,1.2707629846050783]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E1096,-($A1096+5),0)","v":2.3007042517860583},{"$f":"IF(E1120=\"n/a\",E1096,IFERROR(IF((OFFSET($C1096,0,$A1096))<0,\nMIN(0,E1096-(OFFSET($C1096,0,$A1096)/(OFFSET($C1091,-$A1095,$A1096)))),\nMAX(0,E1096-(OFFSET($C1096,0,$A1096)/(OFFSET($C1091,-$A1095,$A1096))))),0))","v":2.2472808582528505},2.1938574647196427,2.1404340711864349,2.0870106776532271,2.0335872841200193,1.9801638905868115,1.9267404970536037,1.8733171035203959,1.8198937099871881,1.7664703164539803,1.7130469229207725,1.6596235293875647,1.6062001358543569,1.5527767423211492,1.4993533487879414,1.4459299552547336,1.3925065617215258,1.339083168188318]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F1097,-($A1097+5),0)","v":0},{"$f":"IF(F1121=\"n/a\",F1097,IFERROR(IF((OFFSET($C1097,0,$A1097))<0,\nMIN(0,F1097-(OFFSET($C1097,0,$A1097)/(OFFSET($C1092,-$A1096,$A1097)))),\nMAX(0,F1097-(OFFSET($C1097,0,$A1097)/(OFFSET($C1092,-$A1096,$A1097))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1098,-($A1098+5),0)","v":0},{"$f":"IF(G1122=\"n/a\",G1098,IFERROR(IF((OFFSET($C1098,0,$A1098))<0,\nMIN(0,G1098-(OFFSET($C1098,0,$A1098)/(OFFSET($C1093,-$A1097,$A1098)))),\nMAX(0,G1098-(OFFSET($C1098,0,$A1098)/(OFFSET($C1093,-$A1097,$A1098))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1099,-($A1099+5),0)","v":0},{"$f":"IF(H1123=\"n/a\",H1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1100,-($A1100+5),0)","v":0},{"$f":"IF(I1124=\"n/a\",I1100,IFERROR(IF((OFFSET($C1100,0,$A1100))<0,\nMIN(0,I1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100)))),\nMAX(0,I1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1101,-($A1101+5),0)","v":0},{"$f":"IF(J1125=\"n/a\",J1101,IFERROR(IF((OFFSET($C1101,0,$A1101))<0,\nMIN(0,J1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101)))),\nMAX(0,J1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1102,-($A1102+5),0)","v":0},{"$f":"IF(K1126=\"n/a\",K1102,IFERROR(IF((OFFSET($C1102,0,$A1102))<0,\nMIN(0,K1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102)))),\nMAX(0,K1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1103,-($A1103+5),0)","v":0},{"$f":"IF(L1127=\"n/a\",L1103,IFERROR(IF((OFFSET($C1103,0,$A1103))<0,\nMIN(0,L1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103)))),\nMAX(0,L1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1104,-($A1104+5),0)","v":0},{"$f":"IF(M1128=\"n/a\",M1104,IFERROR(IF((OFFSET($C1104,0,$A1104))<0,\nMIN(0,M1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104)))),\nMAX(0,M1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1105,-($A1105+5),0)","v":0},{"$f":"IF(N1129=\"n/a\",N1105,IFERROR(IF((OFFSET($C1105,0,$A1105))<0,\nMIN(0,N1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105)))),\nMAX(0,N1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1106,-($A1106+5),0)","v":0},{"$f":"IF(O1130=\"n/a\",O1106,IFERROR(IF((OFFSET($C1106,0,$A1106))<0,\nMIN(0,O1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106)))),\nMAX(0,O1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1107,-($A1107+5),0)","v":0},{"$f":"IF(P1131=\"n/a\",P1107,IFERROR(IF((OFFSET($C1107,0,$A1107))<0,\nMIN(0,P1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107)))),\nMAX(0,P1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1108,-($A1108+5),0)","v":0},{"$f":"IF(Q1132=\"n/a\",Q1108,IFERROR(IF((OFFSET($C1108,0,$A1108))<0,\nMIN(0,Q1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108)))),\nMAX(0,Q1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1109,-($A1109+5),0)","v":0},{"$f":"IF(R1133=\"n/a\",R1109,IFERROR(IF((OFFSET($C1109,0,$A1109))<0,\nMIN(0,R1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109)))),\nMAX(0,R1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1110,-($A1110+5),0)","v":0},{"$f":"IF(S1134=\"n/a\",S1110,IFERROR(IF((OFFSET($C1110,0,$A1110))<0,\nMIN(0,S1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110)))),\nMAX(0,S1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1111,-($A1111+5),0)","v":0},{"$f":"IF(T1135=\"n/a\",T1111,IFERROR(IF((OFFSET($C1111,0,$A1111))<0,\nMIN(0,T1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111)))),\nMAX(0,T1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1112,-($A1112+5),0)","v":0},{"$f":"IF(U1136=\"n/a\",U1112,IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,U1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112)))),\nMAX(0,U1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1113,-($A1113+5),0)","v":0},{"$f":"IF(V1137=\"n/a\",V1113,IFERROR(IF((OFFSET($C1113,0,$A1113))<0,\nMIN(0,V1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113)))),\nMAX(0,V1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1114,-($A1114+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1117=\"n/a\",\"n/a\",IF(AND(C1117<1,D1091=0),0,\nIF(D1091=0,C1117-1,\nIF(C1117<1,D1092,\n(((C1117-1)*(C1093-(C1093/(C1117))))+(D1091*D1092))/(D1093)))))","v":0},0,0,0,0,{"$f":"IF(H1117=\"n/a\",\"n/a\",IF(AND(H1117<1,I1091=0),0,\nIF(I1091=0,H1117-1,\nIF(H1117<1,I1092,\n(((H1117-1)*(H1093-(H1093/(H1117))))+(I1091*I1092))/(I1093)))))","v":0},{"$f":"IF(I1117=\"n/a\",\"n/a\",IF(AND(I1117<1,J1091=0),0,\nIF(J1091=0,I1117-1,\nIF(I1117<1,J1092,\n(((I1117-1)*(I1093-(I1093/(I1117))))+(J1091*J1092))/(J1093)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1118,(-$A1094-ROWS(C1090:C1117)),0)","v":"n/a"},{"$f":"IF(C1118=\"n/a\",\"n/a\",MAX(0,C1118-1))","v":"n/a"},{"$f":"IF(D1118=\"n/a\",\"n/a\",MAX(0,D1118-1))","v":"n/a"},{"$f":"IF(E1118=\"n/a\",\"n/a\",MAX(0,E1118-1))","v":"n/a"},{"$f":"IF(F1118=\"n/a\",\"n/a\",MAX(0,F1118-1))","v":"n/a"},{"$f":"IF(G1118=\"n/a\",\"n/a\",MAX(0,G1118-1))","v":"n/a"},{"$f":"IF(H1118=\"n/a\",\"n/a\",MAX(0,H1118-1))","v":"n/a"},{"$f":"IF(I1118=\"n/a\",\"n/a\",MAX(0,I1118-1))","v":"n/a"},{"$f":"IF(J1118=\"n/a\",\"n/a\",MAX(0,J1118-1))","v":"n/a"},{"$f":"IF(K1118=\"n/a\",\"n/a\",MAX(0,K1118-1))","v":"n/a"},{"$f":"IF(L1118=\"n/a\",\"n/a\",MAX(0,L1118-1))","v":"n/a"},{"$f":"IF(M1118=\"n/a\",\"n/a\",MAX(0,M1118-1))","v":"n/a"},{"$f":"IF(N1118=\"n/a\",\"n/a\",MAX(0,N1118-1))","v":"n/a"},{"$f":"IF(O1118=\"n/a\",\"n/a\",MAX(0,O1118-1))","v":"n/a"},{"$f":"IF(P1118=\"n/a\",\"n/a\",MAX(0,P1118-1))","v":"n/a"},{"$f":"IF(Q1118=\"n/a\",\"n/a\",MAX(0,Q1118-1))","v":"n/a"},{"$f":"IF(R1118=\"n/a\",\"n/a\",MAX(0,R1118-1))","v":"n/a"},{"$f":"IF(S1118=\"n/a\",\"n/a\",MAX(0,S1118-1))","v":"n/a"},{"$f":"IF(T1118=\"n/a\",\"n/a\",MAX(0,T1118-1))","v":"n/a"},{"$f":"IF(U1118=\"n/a\",\"n/a\",MAX(0,U1118-1))","v":"n/a"},{"$f":"IF(V1118=\"n/a\",\"n/a\",MAX(0,V1118-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1095)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1119,(-$A1095-ROWS(D1091:D1118)),0)","v":43.06548310818085},42.06548310818085,41.06548310818085,40.06548310818085,39.06548310818085,38.06548310818085,37.06548310818085,36.06548310818085,35.06548310818085,34.06548310818085,33.06548310818085,32.06548310818085,31.06548310818085,30.06548310818085,29.06548310818085,28.06548310818085,27.06548310818085,26.06548310818085,25.06548310818085,24.06548310818085]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1120,(-$A1096-ROWS(E1092:E1119)),0)","v":43.06548310818085},42.06548310818085,41.06548310818085,40.06548310818085,39.06548310818085,38.06548310818085,37.06548310818085,36.06548310818085,35.06548310818085,34.06548310818085,33.06548310818085,32.06548310818085,31.06548310818085,30.06548310818085,29.06548310818085,28.06548310818085,27.06548310818085,26.06548310818085,25.06548310818085]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1121,(-$A1097-ROWS(F1093:F1120)),0)","v":43.06548310818085},42.06548310818085,41.06548310818085,40.06548310818085,39.06548310818085,38.06548310818085,37.06548310818085,36.06548310818085,35.06548310818085,34.06548310818085,33.06548310818085,32.06548310818085,31.06548310818085,30.06548310818085,29.06548310818085,28.06548310818085,27.06548310818085,26.06548310818085]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1122,(-$A1098-ROWS(G1094:G1121)),0)","v":43.06548310818085},42.06548310818085,41.06548310818085,40.06548310818085,39.06548310818085,38.06548310818085,37.06548310818085,36.06548310818085,35.06548310818085,34.06548310818085,33.06548310818085,32.06548310818085,31.06548310818085,30.06548310818085,29.06548310818085,28.06548310818085,27.06548310818085]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1123,(-$A1099-ROWS(H1095:H1122)),0)","v":43.06548310818085},42.06548310818085,41.06548310818085,40.06548310818085,39.06548310818085,38.06548310818085,37.06548310818085,36.06548310818085,35.06548310818085,34.06548310818085,33.06548310818085,32.06548310818085,31.06548310818085,30.06548310818085,29.06548310818085,28.06548310818085]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1124,(-$A1100-ROWS(I1096:I1123)),0)","v":43.06548310818085},42.06548310818085,41.06548310818085,40.06548310818085,39.06548310818085,38.06548310818085,37.06548310818085,36.06548310818085,35.06548310818085,34.06548310818085,33.06548310818085,32.06548310818085,31.06548310818085,30.06548310818085,29.06548310818085]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1125,(-$A1101-ROWS(J1097:J1124)),0)","v":43.06548310818085},42.06548310818085,41.06548310818085,40.06548310818085,39.06548310818085,38.06548310818085,37.06548310818085,36.06548310818085,35.06548310818085,34.06548310818085,33.06548310818085,32.06548310818085,31.06548310818085,30.06548310818085]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1126,(-$A1102-ROWS(K1098:K1125)),0)","v":43.06548310818085},42.06548310818085,41.06548310818085,40.06548310818085,39.06548310818085,38.06548310818085,37.06548310818085,36.06548310818085,35.06548310818085,34.06548310818085,33.06548310818085,32.06548310818085,31.06548310818085]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1127,(-$A1103-ROWS(L1099:L1126)),0)","v":43.06548310818085},42.06548310818085,41.06548310818085,40.06548310818085,39.06548310818085,38.06548310818085,37.06548310818085,36.06548310818085,35.06548310818085,34.06548310818085,33.06548310818085,32.06548310818085]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1128,(-$A1104-ROWS(M1100:M1127)),0)","v":43.06548310818085},42.06548310818085,41.06548310818085,40.06548310818085,39.06548310818085,38.06548310818085,37.06548310818085,36.06548310818085,35.06548310818085,34.06548310818085,33.06548310818085]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1129,(-$A1105-ROWS(N1101:N1128)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1130,(-$A1106-ROWS(O1102:O1129)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1131,(-$A1107-ROWS(P1103:P1130)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1132,(-$A1108-ROWS(Q1104:Q1131)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1133,(-$A1109-ROWS(R1105:R1132)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1134,(-$A1110-ROWS(S1106:S1133)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1135,(-$A1111-ROWS(T1107:T1134)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1136,(-$A1112-ROWS(U1108:U1135)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1137,(-$A1113-ROWS(V1109:V1136)),0)","v":0},{"$f":"IF(V1137=\"n/a\",\"n/a\",MAX(0,V1137-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1138,(-$A1114-ROWS(W1110:W1137)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1090<>\"n/a\",C1090<>\"n/a\"),IF(SUM(C1093:C1115)=0,0,IF((SUMPRODUCT(C1093:C1115,C1117:C1139)/SUM(C1093:C1115))<0,1,(SUMPRODUCT(C1093:C1115,C1117:C1139)/SUM(C1093:C1115)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1090<>\"n/a\",D1090<>\"n/a\"),IF(SUM(D1093:D1115)=0,0,IF((SUMPRODUCT(D1093:D1115,D1117:D1139)/SUM(D1093:D1115))<0,1,(SUMPRODUCT(D1093:D1115,D1117:D1139)/SUM(D1093:D1115)))),\"n/a\"))","v":3.6411623822126784},{"$f":"(IF(OR($C1090<>\"n/a\",E1090<>\"n/a\"),IF(SUM(E1093:E1115)=0,0,IF((SUMPRODUCT(E1093:E1115,E1117:E1139)/SUM(E1093:E1115))<0,1,(SUMPRODUCT(E1093:E1115,E1117:E1139)/SUM(E1093:E1115)))),\"n/a\"))","v":6.6057801314689817},{"$f":"(IF(OR($C1090<>\"n/a\",F1090<>\"n/a\"),IF(SUM(F1093:F1115)=0,0,IF((SUMPRODUCT(F1093:F1115,F1117:F1139)/SUM(F1093:F1115))<0,1,(SUMPRODUCT(F1093:F1115,F1117:F1139)/SUM(F1093:F1115)))),\"n/a\"))","v":6.3221509291385409},{"$f":"(IF(OR($C1090<>\"n/a\",G1090<>\"n/a\"),IF(SUM(G1093:G1115)=0,0,IF((SUMPRODUCT(G1093:G1115,G1117:G1139)/SUM(G1093:G1115))<0,1,(SUMPRODUCT(G1093:G1115,G1117:G1139)/SUM(G1093:G1115)))),\"n/a\"))","v":6.0437823237933692},{"$f":"(IF(OR($C1090<>\"n/a\",H1090<>\"n/a\"),IF(SUM(H1093:H1115)=0,0,IF((SUMPRODUCT(H1093:H1115,H1117:H1139)/SUM(H1093:H1115))<0,1,(SUMPRODUCT(H1093:H1115,H1117:H1139)/SUM(H1093:H1115)))),\"n/a\"))","v":5.7707324749760618},{"$f":"(IF(OR($C1090<>\"n/a\",I1090<>\"n/a\"),IF(SUM(I1093:I1115)=0,0,IF((SUMPRODUCT(I1093:I1115,I1117:I1139)/SUM(I1093:I1115))<0,1,(SUMPRODUCT(I1093:I1115,I1117:I1139)/SUM(I1093:I1115)))),\"n/a\"))","v":5.5030604027256977},{"$f":"(IF(OR($C1090<>\"n/a\",J1090<>\"n/a\"),IF(SUM(J1093:J1115)=0,0,IF((SUMPRODUCT(J1093:J1115,J1117:J1139)/SUM(J1093:J1115))<0,1,(SUMPRODUCT(J1093:J1115,J1117:J1139)/SUM(J1093:J1115)))),\"n/a\"))","v":5.240826003551212},{"$f":"(IF(OR($C1090<>\"n/a\",K1090<>\"n/a\"),IF(SUM(K1093:K1115)=0,0,IF((SUMPRODUCT(K1093:K1115,K1117:K1139)/SUM(K1093:K1115))<0,1,(SUMPRODUCT(K1093:K1115,K1117:K1139)/SUM(K1093:K1115)))),\"n/a\"))","v":4.9840900667619152},{"$f":"(IF(OR($C1090<>\"n/a\",L1090<>\"n/a\"),IF(SUM(L1093:L1115)=0,0,IF((SUMPRODUCT(L1093:L1115,L1117:L1139)/SUM(L1093:L1115))<0,1,(SUMPRODUCT(L1093:L1115,L1117:L1139)/SUM(L1093:L1115)))),\"n/a\"))","v":4.7329142911644952},{"$f":"(IF(OR($C1090<>\"n/a\",M1090<>\"n/a\"),IF(SUM(M1093:M1115)=0,0,IF((SUMPRODUCT(M1093:M1115,M1117:M1139)/SUM(M1093:M1115))<0,1,(SUMPRODUCT(M1093:M1115,M1117:M1139)/SUM(M1093:M1115)))),\"n/a\"))","v":4.4873613021361471},{"$f":"(IF(OR($C1090<>\"n/a\",N1090<>\"n/a\"),IF(SUM(N1093:N1115)=0,0,IF((SUMPRODUCT(N1093:N1115,N1117:N1139)/SUM(N1093:N1115))<0,1,(SUMPRODUCT(N1093:N1115,N1117:N1139)/SUM(N1093:N1115)))),\"n/a\"))","v":4.2474946690837561},{"$f":"(IF(OR($C1090<>\"n/a\",O1090<>\"n/a\"),IF(SUM(O1093:O1115)=0,0,IF((SUMPRODUCT(O1093:O1115,O1117:O1139)/SUM(O1093:O1115))<0,1,(SUMPRODUCT(O1093:O1115,O1117:O1139)/SUM(O1093:O1115)))),\"n/a\"))","v":4.0133789232993395},{"$f":"(IF(OR($C1090<>\"n/a\",P1090<>\"n/a\"),IF(SUM(P1093:P1115)=0,0,IF((SUMPRODUCT(P1093:P1115,P1117:P1139)/SUM(P1093:P1115))<0,1,(SUMPRODUCT(P1093:P1115,P1117:P1139)/SUM(P1093:P1115)))),\"n/a\"))","v":3.7850795762222975},{"$f":"(IF(OR($C1090<>\"n/a\",Q1090<>\"n/a\"),IF(SUM(Q1093:Q1115)=0,0,IF((SUMPRODUCT(Q1093:Q1115,Q1117:Q1139)/SUM(Q1093:Q1115))<0,1,(SUMPRODUCT(Q1093:Q1115,Q1117:Q1139)/SUM(Q1093:Q1115)))),\"n/a\"))","v":3.5626631381193175},{"$f":"(IF(OR($C1090<>\"n/a\",R1090<>\"n/a\"),IF(SUM(R1093:R1115)=0,0,IF((SUMPRODUCT(R1093:R1115,R1117:R1139)/SUM(R1093:R1115))<0,1,(SUMPRODUCT(R1093:R1115,R1117:R1139)/SUM(R1093:R1115)))),\"n/a\"))","v":3.3461971371931187},{"$f":"(IF(OR($C1090<>\"n/a\",S1090<>\"n/a\"),IF(SUM(S1093:S1115)=0,0,IF((SUMPRODUCT(S1093:S1115,S1117:S1139)/SUM(S1093:S1115))<0,1,(SUMPRODUCT(S1093:S1115,S1117:S1139)/SUM(S1093:S1115)))),\"n/a\"))","v":3.1357501391315781},{"$f":"(IF(OR($C1090<>\"n/a\",T1090<>\"n/a\"),IF(SUM(T1093:T1115)=0,0,IF((SUMPRODUCT(T1093:T1115,T1117:T1139)/SUM(T1093:T1115))<0,1,(SUMPRODUCT(T1093:T1115,T1117:T1139)/SUM(T1093:T1115)))),\"n/a\"))","v":2.9313917671091008},{"$f":"(IF(OR($C1090<>\"n/a\",U1090<>\"n/a\"),IF(SUM(U1093:U1115)=0,0,IF((SUMPRODUCT(U1093:U1115,U1117:U1139)/SUM(U1093:U1115))<0,1,(SUMPRODUCT(U1093:U1115,U1117:U1139)/SUM(U1093:U1115)))),\"n/a\"))","v":2.7331927222525119},{"$f":"(IF(OR($C1090<>\"n/a\",V1090<>\"n/a\"),IF(SUM(V1093:V1115)=0,0,IF((SUMPRODUCT(V1093:V1115,V1117:V1139)/SUM(V1093:V1115))<0,1,(SUMPRODUCT(V1093:V1115,V1117:V1139)/SUM(V1093:V1115)))),\"n/a\"))","v":2.5412248045840964},{"$f":"(IF(OR($C1090<>\"n/a\",W1090<>\"n/a\"),IF(SUM(W1093:W1115)=0,0,IF((SUMPRODUCT(W1093:W1115,W1117:W1139)/SUM(W1093:W1115))<0,1,(SUMPRODUCT(W1093:W1115,W1117:W1139)/SUM(W1093:W1115)))),\"n/a\"))","v":2.3555609344548061}]
[]
["Asset Class 22",{"$f":"VLOOKUP($A1142,'RFM input'!$F$7:$G$56,2,FALSE)","v":"HVST Service Connections"}]
[{"$f":"VALUE(REPLACE(A1142,1,12,\"\"))","v":22},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1143,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A1143,0)-OFFSET('RFM input'!H$114,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A1143,0)-OFFSET('RFM input'!I$114,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A1143,0)-OFFSET('RFM input'!J$114,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1143,0)-OFFSET('RFM input'!K$114,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1143,0)-OFFSET('RFM input'!L$114,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1143,0)-OFFSET('RFM input'!M$114,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1143,0)-OFFSET('RFM input'!N$114,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1143,0)-OFFSET('RFM input'!O$114,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1143,0)-OFFSET('RFM input'!P$114,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1143,0)-OFFSET('RFM input'!Q$114,$A1143,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1143,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1143,0)","v":36.4}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1143,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1143,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1143,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1143,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1143,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1143,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1143,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1143,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1143,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1143,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1143,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1143,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1143,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1143,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1143,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1143,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1143,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1143,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1143,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1143,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1171=\"n/a\",0,IF(AND(D1145=0,C1147=0),0,\nIF(AND(D1145<>0,C1147=0),D1145,\nIF(AND(D1146<>0,C1147<>0),(C1147-(C1147/C1171))+D1145,\nIF(C1171<1,0,(C1147-(C1147/C1171)))))))","v":0},{"$f":"IF(E1171=\"n/a\",0,IF(AND(E1145=0,D1147=0),0,\nIF(AND(E1145<>0,D1147=0),E1145,\nIF(AND(E1146<>0,D1147<>0),(D1147-(D1147/D1171))+E1145,\nIF(D1171<1,0,(D1147-(D1147/D1171)))))))","v":0},{"$f":"IF(F1171=\"n/a\",0,IF(AND(F1145=0,E1147=0),0,\nIF(AND(F1145<>0,E1147=0),F1145,\nIF(AND(F1146<>0,E1147<>0),(E1147-(E1147/E1171))+F1145,\nIF(E1171<1,0,(E1147-(E1147/E1171)))))))","v":0},{"$f":"IF(G1171=\"n/a\",0,IF(AND(G1145=0,F1147=0),0,\nIF(AND(G1145<>0,F1147=0),G1145,\nIF(AND(G1146<>0,F1147<>0),(F1147-(F1147/F1171))+G1145,\nIF(F1171<1,0,(F1147-(F1147/F1171)))))))","v":0},{"$f":"IF(H1171=\"n/a\",0,IF(AND(H1145=0,G1147=0),0,\nIF(AND(H1145<>0,G1147=0),H1145,\nIF(AND(H1146<>0,G1147<>0),(G1147-(G1147/G1171))+H1145,\nIF(G1171<1,0,(G1147-(G1147/G1171)))))))","v":0},{"$f":"IF(I1171=\"n/a\",0,IF(AND(I1145=0,H1147=0),0,\nIF(AND(I1145<>0,H1147=0),I1145,\nIF(AND(I1146<>0,H1147<>0),(H1147-(H1147/H1171))+I1145,\nIF(H1171<1,0,(H1147-(H1147/H1171)))))))","v":0},{"$f":"IF(J1171=\"n/a\",0,IF(AND(J1145=0,I1147=0),0,\nIF(AND(J1145<>0,I1147=0),J1145,\nIF(AND(J1146<>0,I1147<>0),(I1147-(I1147/I1171))+J1145,\nIF(I1171<1,0,(I1147-(I1147/I1171)))))))","v":0},{"$f":"IF(K1171=\"n/a\",0,IF(AND(K1145=0,J1147=0),0,\nIF(AND(K1145<>0,J1147=0),K1145,\nIF(AND(K1146<>0,J1147<>0),(J1147-(J1147/J1171))+K1145,\nIF(J1171<1,0,(J1147-(J1147/J1171)))))))","v":0},{"$f":"IF(L1171=\"n/a\",0,IF(AND(L1145=0,K1147=0),0,\nIF(AND(L1145<>0,K1147=0),L1145,\nIF(AND(L1146<>0,K1147<>0),(K1147-(K1147/K1171))+L1145,\nIF(K1171<1,0,(K1147-(K1147/K1171)))))))","v":0},{"$f":"IF(M1171=\"n/a\",0,IF(AND(M1145=0,L1147=0),0,\nIF(AND(M1145<>0,L1147=0),M1145,\nIF(AND(M1146<>0,L1147<>0),(L1147-(L1147/L1171))+M1145,\nIF(L1171<1,0,(L1147-(L1147/L1171)))))))","v":0},{"$f":"IF(N1171=\"n/a\",0,IF(AND(N1145=0,M1147=0),0,\nIF(AND(N1145<>0,M1147=0),N1145,\nIF(AND(N1146<>0,M1147<>0),(M1147-(M1147/M1171))+N1145,\nIF(M1171<1,0,(M1147-(M1147/M1171)))))))","v":0},{"$f":"IF(O1171=\"n/a\",0,IF(AND(O1145=0,N1147=0),0,\nIF(AND(O1145<>0,N1147=0),O1145,\nIF(AND(O1146<>0,N1147<>0),(N1147-(N1147/N1171))+O1145,\nIF(N1171<1,0,(N1147-(N1147/N1171)))))))","v":0},{"$f":"IF(P1171=\"n/a\",0,IF(AND(P1145=0,O1147=0),0,\nIF(AND(P1145<>0,O1147=0),P1145,\nIF(AND(P1146<>0,O1147<>0),(O1147-(O1147/O1171))+P1145,\nIF(O1171<1,0,(O1147-(O1147/O1171)))))))","v":0},{"$f":"IF(Q1171=\"n/a\",0,IF(AND(Q1145=0,P1147=0),0,\nIF(AND(Q1145<>0,P1147=0),Q1145,\nIF(AND(Q1146<>0,P1147<>0),(P1147-(P1147/P1171))+Q1145,\nIF(P1171<1,0,(P1147-(P1147/P1171)))))))","v":0},{"$f":"IF(R1171=\"n/a\",0,IF(AND(R1145=0,Q1147=0),0,\nIF(AND(R1145<>0,Q1147=0),R1145,\nIF(AND(R1146<>0,Q1147<>0),(Q1147-(Q1147/Q1171))+R1145,\nIF(Q1171<1,0,(Q1147-(Q1147/Q1171)))))))","v":0},{"$f":"IF(S1171=\"n/a\",0,IF(AND(S1145=0,R1147=0),0,\nIF(AND(S1145<>0,R1147=0),S1145,\nIF(AND(S1146<>0,R1147<>0),(R1147-(R1147/R1171))+S1145,\nIF(R1171<1,0,(R1147-(R1147/R1171)))))))","v":0},{"$f":"IF(T1171=\"n/a\",0,IF(AND(T1145=0,S1147=0),0,\nIF(AND(T1145<>0,S1147=0),T1145,\nIF(AND(T1146<>0,S1147<>0),(S1147-(S1147/S1171))+T1145,\nIF(S1171<1,0,(S1147-(S1147/S1171)))))))","v":0},{"$f":"IF(U1171=\"n/a\",0,IF(AND(U1145=0,T1147=0),0,\nIF(AND(U1145<>0,T1147=0),U1145,\nIF(AND(U1146<>0,T1147<>0),(T1147-(T1147/T1171))+U1145,\nIF(T1171<1,0,(T1147-(T1147/T1171)))))))","v":0},{"$f":"IF(V1171=\"n/a\",0,IF(AND(V1145=0,U1147=0),0,\nIF(AND(V1145<>0,U1147=0),V1145,\nIF(AND(V1146<>0,U1147<>0),(U1147-(U1147/U1171))+V1145,\nIF(U1171<1,0,(U1147-(U1147/U1171)))))))","v":0},{"$f":"IF(W1171=\"n/a\",0,IF(AND(W1145=0,V1147=0),0,\nIF(AND(W1145<>0,V1147=0),W1145,\nIF(AND(W1146<>0,V1147<>0),(V1147-(V1147/V1171))+W1145,\nIF(V1171<1,0,(V1147-(V1147/V1171)))))))","v":0}]
[{"$f":"A1147+1","v":0},"Depreciated starting RAB",{"$f":"C1143","v":0},{"$f":"IF(C1172=\"n/a\",C1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,C1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,C1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(D1172=\"n/a\",D1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,D1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,D1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(E1172=\"n/a\",E1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,E1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,E1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(F1172=\"n/a\",F1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,F1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,F1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(G1172=\"n/a\",G1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,G1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,G1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(H1172=\"n/a\",H1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,H1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,H1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(I1172=\"n/a\",I1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,I1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,I1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(J1172=\"n/a\",J1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,J1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,J1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(K1172=\"n/a\",K1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,K1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,K1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(L1172=\"n/a\",L1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,L1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,L1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(M1172=\"n/a\",M1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,M1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,M1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(N1172=\"n/a\",N1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,N1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,N1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(O1172=\"n/a\",O1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,O1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,O1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(P1172=\"n/a\",P1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,P1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,P1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(Q1172=\"n/a\",Q1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,Q1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,Q1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(R1172=\"n/a\",R1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,R1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,R1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(S1172=\"n/a\",S1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,S1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,S1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(T1172=\"n/a\",T1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,T1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,T1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(U1172=\"n/a\",U1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,U1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,U1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(V1172=\"n/a\",V1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,V1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,V1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0}]
[{"$f":"A1148+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1149)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D1149,-($A1149+5),0)","v":0},{"$f":"IF(D1173=\"n/a\",D1149,IFERROR(IF((OFFSET($C1149,0,$A1149))<0,\nMIN(0,D1149-(OFFSET($C1149,0,$A1149)/(OFFSET($C1144,-$A1148,$A1149)))),\nMAX(0,D1149-(OFFSET($C1149,0,$A1149)/(OFFSET($C1144,-$A1148,$A1149))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E1150,-($A1150+5),0)","v":0},{"$f":"IF(E1174=\"n/a\",E1150,IFERROR(IF((OFFSET($C1150,0,$A1150))<0,\nMIN(0,E1150-(OFFSET($C1150,0,$A1150)/(OFFSET($C1145,-$A1149,$A1150)))),\nMAX(0,E1150-(OFFSET($C1150,0,$A1150)/(OFFSET($C1145,-$A1149,$A1150))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F1151,-($A1151+5),0)","v":0},{"$f":"IF(F1175=\"n/a\",F1151,IFERROR(IF((OFFSET($C1151,0,$A1151))<0,\nMIN(0,F1151-(OFFSET($C1151,0,$A1151)/(OFFSET($C1146,-$A1150,$A1151)))),\nMAX(0,F1151-(OFFSET($C1151,0,$A1151)/(OFFSET($C1146,-$A1150,$A1151))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1152,-($A1152+5),0)","v":0},{"$f":"IF(G1176=\"n/a\",G1152,IFERROR(IF((OFFSET($C1152,0,$A1152))<0,\nMIN(0,G1152-(OFFSET($C1152,0,$A1152)/(OFFSET($C1147,-$A1151,$A1152)))),\nMAX(0,G1152-(OFFSET($C1152,0,$A1152)/(OFFSET($C1147,-$A1151,$A1152))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1153,-($A1153+5),0)","v":0},{"$f":"IF(H1177=\"n/a\",H1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1154,-($A1154+5),0)","v":0},{"$f":"IF(I1178=\"n/a\",I1154,IFERROR(IF((OFFSET($C1154,0,$A1154))<0,\nMIN(0,I1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154)))),\nMAX(0,I1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1155,-($A1155+5),0)","v":0},{"$f":"IF(J1179=\"n/a\",J1155,IFERROR(IF((OFFSET($C1155,0,$A1155))<0,\nMIN(0,J1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155)))),\nMAX(0,J1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1156,-($A1156+5),0)","v":0},{"$f":"IF(K1180=\"n/a\",K1156,IFERROR(IF((OFFSET($C1156,0,$A1156))<0,\nMIN(0,K1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156)))),\nMAX(0,K1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1157,-($A1157+5),0)","v":0},{"$f":"IF(L1181=\"n/a\",L1157,IFERROR(IF((OFFSET($C1157,0,$A1157))<0,\nMIN(0,L1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157)))),\nMAX(0,L1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1158,-($A1158+5),0)","v":0},{"$f":"IF(M1182=\"n/a\",M1158,IFERROR(IF((OFFSET($C1158,0,$A1158))<0,\nMIN(0,M1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158)))),\nMAX(0,M1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1159,-($A1159+5),0)","v":0},{"$f":"IF(N1183=\"n/a\",N1159,IFERROR(IF((OFFSET($C1159,0,$A1159))<0,\nMIN(0,N1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159)))),\nMAX(0,N1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1160,-($A1160+5),0)","v":0},{"$f":"IF(O1184=\"n/a\",O1160,IFERROR(IF((OFFSET($C1160,0,$A1160))<0,\nMIN(0,O1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160)))),\nMAX(0,O1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1161,-($A1161+5),0)","v":0},{"$f":"IF(P1185=\"n/a\",P1161,IFERROR(IF((OFFSET($C1161,0,$A1161))<0,\nMIN(0,P1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161)))),\nMAX(0,P1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1162,-($A1162+5),0)","v":0},{"$f":"IF(Q1186=\"n/a\",Q1162,IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,Q1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162)))),\nMAX(0,Q1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1163,-($A1163+5),0)","v":0},{"$f":"IF(R1187=\"n/a\",R1163,IFERROR(IF((OFFSET($C1163,0,$A1163))<0,\nMIN(0,R1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163)))),\nMAX(0,R1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1164,-($A1164+5),0)","v":0},{"$f":"IF(S1188=\"n/a\",S1164,IFERROR(IF((OFFSET($C1164,0,$A1164))<0,\nMIN(0,S1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164)))),\nMAX(0,S1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1165,-($A1165+5),0)","v":0},{"$f":"IF(T1189=\"n/a\",T1165,IFERROR(IF((OFFSET($C1165,0,$A1165))<0,\nMIN(0,T1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165)))),\nMAX(0,T1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1166,-($A1166+5),0)","v":0},{"$f":"IF(U1190=\"n/a\",U1166,IFERROR(IF((OFFSET($C1166,0,$A1166))<0,\nMIN(0,U1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166)))),\nMAX(0,U1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1167,-($A1167+5),0)","v":0},{"$f":"IF(V1191=\"n/a\",V1167,IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,V1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167)))),\nMAX(0,V1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1168,-($A1168+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1171=\"n/a\",\"n/a\",IF(AND(C1171<1,D1145=0),0,\nIF(D1145=0,C1171-1,\nIF(C1171<1,D1146,\n(((C1171-1)*(C1147-(C1147/(C1171))))+(D1145*D1146))/(D1147)))))","v":0},0,0,0,0,{"$f":"IF(H1171=\"n/a\",\"n/a\",IF(AND(H1171<1,I1145=0),0,\nIF(I1145=0,H1171-1,\nIF(H1171<1,I1146,\n(((H1171-1)*(H1147-(H1147/(H1171))))+(I1145*I1146))/(I1147)))))","v":0},{"$f":"IF(I1171=\"n/a\",\"n/a\",IF(AND(I1171<1,J1145=0),0,\nIF(J1145=0,I1171-1,\nIF(I1171<1,J1146,\n(((I1171-1)*(I1147-(I1147/(I1171))))+(J1145*J1146))/(J1147)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1172,(-$A1148-ROWS(C1144:C1171)),0)","v":"n/a"},{"$f":"IF(C1172=\"n/a\",\"n/a\",MAX(0,C1172-1))","v":"n/a"},{"$f":"IF(D1172=\"n/a\",\"n/a\",MAX(0,D1172-1))","v":"n/a"},{"$f":"IF(E1172=\"n/a\",\"n/a\",MAX(0,E1172-1))","v":"n/a"},{"$f":"IF(F1172=\"n/a\",\"n/a\",MAX(0,F1172-1))","v":"n/a"},{"$f":"IF(G1172=\"n/a\",\"n/a\",MAX(0,G1172-1))","v":"n/a"},{"$f":"IF(H1172=\"n/a\",\"n/a\",MAX(0,H1172-1))","v":"n/a"},{"$f":"IF(I1172=\"n/a\",\"n/a\",MAX(0,I1172-1))","v":"n/a"},{"$f":"IF(J1172=\"n/a\",\"n/a\",MAX(0,J1172-1))","v":"n/a"},{"$f":"IF(K1172=\"n/a\",\"n/a\",MAX(0,K1172-1))","v":"n/a"},{"$f":"IF(L1172=\"n/a\",\"n/a\",MAX(0,L1172-1))","v":"n/a"},{"$f":"IF(M1172=\"n/a\",\"n/a\",MAX(0,M1172-1))","v":"n/a"},{"$f":"IF(N1172=\"n/a\",\"n/a\",MAX(0,N1172-1))","v":"n/a"},{"$f":"IF(O1172=\"n/a\",\"n/a\",MAX(0,O1172-1))","v":"n/a"},{"$f":"IF(P1172=\"n/a\",\"n/a\",MAX(0,P1172-1))","v":"n/a"},{"$f":"IF(Q1172=\"n/a\",\"n/a\",MAX(0,Q1172-1))","v":"n/a"},{"$f":"IF(R1172=\"n/a\",\"n/a\",MAX(0,R1172-1))","v":"n/a"},{"$f":"IF(S1172=\"n/a\",\"n/a\",MAX(0,S1172-1))","v":"n/a"},{"$f":"IF(T1172=\"n/a\",\"n/a\",MAX(0,T1172-1))","v":"n/a"},{"$f":"IF(U1172=\"n/a\",\"n/a\",MAX(0,U1172-1))","v":"n/a"},{"$f":"IF(V1172=\"n/a\",\"n/a\",MAX(0,V1172-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1149)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1173,(-$A1149-ROWS(D1145:D1172)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4,20.399999999999999,19.399999999999999,18.399999999999999,17.399999999999999]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1174,(-$A1150-ROWS(E1146:E1173)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4,20.399999999999999,19.399999999999999,18.399999999999999]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1175,(-$A1151-ROWS(F1147:F1174)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4,20.399999999999999,19.399999999999999]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1176,(-$A1152-ROWS(G1148:G1175)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4,20.399999999999999]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1177,(-$A1153-ROWS(H1149:H1176)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1178,(-$A1154-ROWS(I1150:I1177)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1179,(-$A1155-ROWS(J1151:J1178)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1180,(-$A1156-ROWS(K1152:K1179)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1181,(-$A1157-ROWS(L1153:L1180)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1182,(-$A1158-ROWS(M1154:M1181)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1183,(-$A1159-ROWS(N1155:N1182)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1184,(-$A1160-ROWS(O1156:O1183)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1185,(-$A1161-ROWS(P1157:P1184)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1186,(-$A1162-ROWS(Q1158:Q1185)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1187,(-$A1163-ROWS(R1159:R1186)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1188,(-$A1164-ROWS(S1160:S1187)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1189,(-$A1165-ROWS(T1161:T1188)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1190,(-$A1166-ROWS(U1162:U1189)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1191,(-$A1167-ROWS(V1163:V1190)),0)","v":0},{"$f":"IF(V1191=\"n/a\",\"n/a\",MAX(0,V1191-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1192,(-$A1168-ROWS(W1164:W1191)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1144<>\"n/a\",C1144<>\"n/a\"),IF(SUM(C1147:C1169)=0,0,IF((SUMPRODUCT(C1147:C1169,C1171:C1193)/SUM(C1147:C1169))<0,1,(SUMPRODUCT(C1147:C1169,C1171:C1193)/SUM(C1147:C1169)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1144<>\"n/a\",D1144<>\"n/a\"),IF(SUM(D1147:D1169)=0,0,IF((SUMPRODUCT(D1147:D1169,D1171:D1193)/SUM(D1147:D1169))<0,1,(SUMPRODUCT(D1147:D1169,D1171:D1193)/SUM(D1147:D1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",E1144<>\"n/a\"),IF(SUM(E1147:E1169)=0,0,IF((SUMPRODUCT(E1147:E1169,E1171:E1193)/SUM(E1147:E1169))<0,1,(SUMPRODUCT(E1147:E1169,E1171:E1193)/SUM(E1147:E1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",F1144<>\"n/a\"),IF(SUM(F1147:F1169)=0,0,IF((SUMPRODUCT(F1147:F1169,F1171:F1193)/SUM(F1147:F1169))<0,1,(SUMPRODUCT(F1147:F1169,F1171:F1193)/SUM(F1147:F1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",G1144<>\"n/a\"),IF(SUM(G1147:G1169)=0,0,IF((SUMPRODUCT(G1147:G1169,G1171:G1193)/SUM(G1147:G1169))<0,1,(SUMPRODUCT(G1147:G1169,G1171:G1193)/SUM(G1147:G1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",H1144<>\"n/a\"),IF(SUM(H1147:H1169)=0,0,IF((SUMPRODUCT(H1147:H1169,H1171:H1193)/SUM(H1147:H1169))<0,1,(SUMPRODUCT(H1147:H1169,H1171:H1193)/SUM(H1147:H1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",I1144<>\"n/a\"),IF(SUM(I1147:I1169)=0,0,IF((SUMPRODUCT(I1147:I1169,I1171:I1193)/SUM(I1147:I1169))<0,1,(SUMPRODUCT(I1147:I1169,I1171:I1193)/SUM(I1147:I1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",J1144<>\"n/a\"),IF(SUM(J1147:J1169)=0,0,IF((SUMPRODUCT(J1147:J1169,J1171:J1193)/SUM(J1147:J1169))<0,1,(SUMPRODUCT(J1147:J1169,J1171:J1193)/SUM(J1147:J1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",K1144<>\"n/a\"),IF(SUM(K1147:K1169)=0,0,IF((SUMPRODUCT(K1147:K1169,K1171:K1193)/SUM(K1147:K1169))<0,1,(SUMPRODUCT(K1147:K1169,K1171:K1193)/SUM(K1147:K1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",L1144<>\"n/a\"),IF(SUM(L1147:L1169)=0,0,IF((SUMPRODUCT(L1147:L1169,L1171:L1193)/SUM(L1147:L1169))<0,1,(SUMPRODUCT(L1147:L1169,L1171:L1193)/SUM(L1147:L1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",M1144<>\"n/a\"),IF(SUM(M1147:M1169)=0,0,IF((SUMPRODUCT(M1147:M1169,M1171:M1193)/SUM(M1147:M1169))<0,1,(SUMPRODUCT(M1147:M1169,M1171:M1193)/SUM(M1147:M1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",N1144<>\"n/a\"),IF(SUM(N1147:N1169)=0,0,IF((SUMPRODUCT(N1147:N1169,N1171:N1193)/SUM(N1147:N1169))<0,1,(SUMPRODUCT(N1147:N1169,N1171:N1193)/SUM(N1147:N1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",O1144<>\"n/a\"),IF(SUM(O1147:O1169)=0,0,IF((SUMPRODUCT(O1147:O1169,O1171:O1193)/SUM(O1147:O1169))<0,1,(SUMPRODUCT(O1147:O1169,O1171:O1193)/SUM(O1147:O1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",P1144<>\"n/a\"),IF(SUM(P1147:P1169)=0,0,IF((SUMPRODUCT(P1147:P1169,P1171:P1193)/SUM(P1147:P1169))<0,1,(SUMPRODUCT(P1147:P1169,P1171:P1193)/SUM(P1147:P1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",Q1144<>\"n/a\"),IF(SUM(Q1147:Q1169)=0,0,IF((SUMPRODUCT(Q1147:Q1169,Q1171:Q1193)/SUM(Q1147:Q1169))<0,1,(SUMPRODUCT(Q1147:Q1169,Q1171:Q1193)/SUM(Q1147:Q1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",R1144<>\"n/a\"),IF(SUM(R1147:R1169)=0,0,IF((SUMPRODUCT(R1147:R1169,R1171:R1193)/SUM(R1147:R1169))<0,1,(SUMPRODUCT(R1147:R1169,R1171:R1193)/SUM(R1147:R1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",S1144<>\"n/a\"),IF(SUM(S1147:S1169)=0,0,IF((SUMPRODUCT(S1147:S1169,S1171:S1193)/SUM(S1147:S1169))<0,1,(SUMPRODUCT(S1147:S1169,S1171:S1193)/SUM(S1147:S1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",T1144<>\"n/a\"),IF(SUM(T1147:T1169)=0,0,IF((SUMPRODUCT(T1147:T1169,T1171:T1193)/SUM(T1147:T1169))<0,1,(SUMPRODUCT(T1147:T1169,T1171:T1193)/SUM(T1147:T1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",U1144<>\"n/a\"),IF(SUM(U1147:U1169)=0,0,IF((SUMPRODUCT(U1147:U1169,U1171:U1193)/SUM(U1147:U1169))<0,1,(SUMPRODUCT(U1147:U1169,U1171:U1193)/SUM(U1147:U1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",V1144<>\"n/a\"),IF(SUM(V1147:V1169)=0,0,IF((SUMPRODUCT(V1147:V1169,V1171:V1193)/SUM(V1147:V1169))<0,1,(SUMPRODUCT(V1147:V1169,V1171:V1193)/SUM(V1147:V1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",W1144<>\"n/a\"),IF(SUM(W1147:W1169)=0,0,IF((SUMPRODUCT(W1147:W1169,W1171:W1193)/SUM(W1147:W1169))<0,1,(SUMPRODUCT(W1147:W1169,W1171:W1193)/SUM(W1147:W1169)))),\"n/a\"))","v":0}]
[]
["Asset Class 23",{"$f":"VLOOKUP($A1196,'RFM input'!$F$7:$G$56,2,FALSE)","v":"HV Service Connections"}]
[{"$f":"VALUE(REPLACE(A1196,1,12,\"\"))","v":23},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1197,0)","v":1.296828496482155},{"$f":"OFFSET('RFM input'!H$60,$A1197,0)-OFFSET('RFM input'!H$114,$A1197,0)","v":8.094937191204693E-2},{"$f":"OFFSET('RFM input'!I$60,$A1197,0)-OFFSET('RFM input'!I$114,$A1197,0)","v":7.9695004246527326E-2},{"$f":"OFFSET('RFM input'!J$60,$A1197,0)-OFFSET('RFM input'!J$114,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1197,0)-OFFSET('RFM input'!K$114,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1197,0)-OFFSET('RFM input'!L$114,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1197,0)-OFFSET('RFM input'!M$114,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1197,0)-OFFSET('RFM input'!N$114,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1197,0)-OFFSET('RFM input'!O$114,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1197,0)-OFFSET('RFM input'!P$114,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1197,0)-OFFSET('RFM input'!Q$114,$A1197,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1197,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":36.396468016517026},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":36.396468016517026},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":36.396468016517026},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":36.396468016517026},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":36.396468016517026},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":36.396468016517026},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":36.396468016517026},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":36.396468016517026},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":36.396468016517026},{"$f":"OFFSET('RFM input'!$U$6,$A1197,0)","v":36.396468016517026}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1197,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1197,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1197,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1197,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1197,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1197,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1197,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1197,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1197,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1197,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1197,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1197,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1197,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1197,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1197,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1197,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1197,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1197,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1197,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1197,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1225=\"n/a\",0,IF(AND(D1199=0,C1201=0),0,\nIF(AND(D1199<>0,C1201=0),D1199,\nIF(AND(D1200<>0,C1201<>0),(C1201-(C1201/C1225))+D1199,\nIF(C1225<1,0,(C1201-(C1201/C1225)))))))","v":0},{"$f":"IF(E1225=\"n/a\",0,IF(AND(E1199=0,D1201=0),0,\nIF(AND(E1199<>0,D1201=0),E1199,\nIF(AND(E1200<>0,D1201<>0),(D1201-(D1201/D1225))+E1199,\nIF(D1225<1,0,(D1201-(D1201/D1225)))))))","v":0},{"$f":"IF(F1225=\"n/a\",0,IF(AND(F1199=0,E1201=0),0,\nIF(AND(F1199<>0,E1201=0),F1199,\nIF(AND(F1200<>0,E1201<>0),(E1201-(E1201/E1225))+F1199,\nIF(E1225<1,0,(E1201-(E1201/E1225)))))))","v":0},{"$f":"IF(G1225=\"n/a\",0,IF(AND(G1199=0,F1201=0),0,\nIF(AND(G1199<>0,F1201=0),G1199,\nIF(AND(G1200<>0,F1201<>0),(F1201-(F1201/F1225))+G1199,\nIF(F1225<1,0,(F1201-(F1201/F1225)))))))","v":0},{"$f":"IF(H1225=\"n/a\",0,IF(AND(H1199=0,G1201=0),0,\nIF(AND(H1199<>0,G1201=0),H1199,\nIF(AND(H1200<>0,G1201<>0),(G1201-(G1201/G1225))+H1199,\nIF(G1225<1,0,(G1201-(G1201/G1225)))))))","v":0},{"$f":"IF(I1225=\"n/a\",0,IF(AND(I1199=0,H1201=0),0,\nIF(AND(I1199<>0,H1201=0),I1199,\nIF(AND(I1200<>0,H1201<>0),(H1201-(H1201/H1225))+I1199,\nIF(H1225<1,0,(H1201-(H1201/H1225)))))))","v":0},{"$f":"IF(J1225=\"n/a\",0,IF(AND(J1199=0,I1201=0),0,\nIF(AND(J1199<>0,I1201=0),J1199,\nIF(AND(J1200<>0,I1201<>0),(I1201-(I1201/I1225))+J1199,\nIF(I1225<1,0,(I1201-(I1201/I1225)))))))","v":0},{"$f":"IF(K1225=\"n/a\",0,IF(AND(K1199=0,J1201=0),0,\nIF(AND(K1199<>0,J1201=0),K1199,\nIF(AND(K1200<>0,J1201<>0),(J1201-(J1201/J1225))+K1199,\nIF(J1225<1,0,(J1201-(J1201/J1225)))))))","v":0},{"$f":"IF(L1225=\"n/a\",0,IF(AND(L1199=0,K1201=0),0,\nIF(AND(L1199<>0,K1201=0),L1199,\nIF(AND(L1200<>0,K1201<>0),(K1201-(K1201/K1225))+L1199,\nIF(K1225<1,0,(K1201-(K1201/K1225)))))))","v":0},{"$f":"IF(M1225=\"n/a\",0,IF(AND(M1199=0,L1201=0),0,\nIF(AND(M1199<>0,L1201=0),M1199,\nIF(AND(M1200<>0,L1201<>0),(L1201-(L1201/L1225))+M1199,\nIF(L1225<1,0,(L1201-(L1201/L1225)))))))","v":0},{"$f":"IF(N1225=\"n/a\",0,IF(AND(N1199=0,M1201=0),0,\nIF(AND(N1199<>0,M1201=0),N1199,\nIF(AND(N1200<>0,M1201<>0),(M1201-(M1201/M1225))+N1199,\nIF(M1225<1,0,(M1201-(M1201/M1225)))))))","v":0},{"$f":"IF(O1225=\"n/a\",0,IF(AND(O1199=0,N1201=0),0,\nIF(AND(O1199<>0,N1201=0),O1199,\nIF(AND(O1200<>0,N1201<>0),(N1201-(N1201/N1225))+O1199,\nIF(N1225<1,0,(N1201-(N1201/N1225)))))))","v":0},{"$f":"IF(P1225=\"n/a\",0,IF(AND(P1199=0,O1201=0),0,\nIF(AND(P1199<>0,O1201=0),P1199,\nIF(AND(P1200<>0,O1201<>0),(O1201-(O1201/O1225))+P1199,\nIF(O1225<1,0,(O1201-(O1201/O1225)))))))","v":0},{"$f":"IF(Q1225=\"n/a\",0,IF(AND(Q1199=0,P1201=0),0,\nIF(AND(Q1199<>0,P1201=0),Q1199,\nIF(AND(Q1200<>0,P1201<>0),(P1201-(P1201/P1225))+Q1199,\nIF(P1225<1,0,(P1201-(P1201/P1225)))))))","v":0},{"$f":"IF(R1225=\"n/a\",0,IF(AND(R1199=0,Q1201=0),0,\nIF(AND(R1199<>0,Q1201=0),R1199,\nIF(AND(R1200<>0,Q1201<>0),(Q1201-(Q1201/Q1225))+R1199,\nIF(Q1225<1,0,(Q1201-(Q1201/Q1225)))))))","v":0},{"$f":"IF(S1225=\"n/a\",0,IF(AND(S1199=0,R1201=0),0,\nIF(AND(S1199<>0,R1201=0),S1199,\nIF(AND(S1200<>0,R1201<>0),(R1201-(R1201/R1225))+S1199,\nIF(R1225<1,0,(R1201-(R1201/R1225)))))))","v":0},{"$f":"IF(T1225=\"n/a\",0,IF(AND(T1199=0,S1201=0),0,\nIF(AND(T1199<>0,S1201=0),T1199,\nIF(AND(T1200<>0,S1201<>0),(S1201-(S1201/S1225))+T1199,\nIF(S1225<1,0,(S1201-(S1201/S1225)))))))","v":0},{"$f":"IF(U1225=\"n/a\",0,IF(AND(U1199=0,T1201=0),0,\nIF(AND(U1199<>0,T1201=0),U1199,\nIF(AND(U1200<>0,T1201<>0),(T1201-(T1201/T1225))+U1199,\nIF(T1225<1,0,(T1201-(T1201/T1225)))))))","v":0},{"$f":"IF(V1225=\"n/a\",0,IF(AND(V1199=0,U1201=0),0,\nIF(AND(V1199<>0,U1201=0),V1199,\nIF(AND(V1200<>0,U1201<>0),(U1201-(U1201/U1225))+V1199,\nIF(U1225<1,0,(U1201-(U1201/U1225)))))))","v":0},{"$f":"IF(W1225=\"n/a\",0,IF(AND(W1199=0,V1201=0),0,\nIF(AND(W1199<>0,V1201=0),W1199,\nIF(AND(W1200<>0,V1201<>0),(V1201-(V1201/V1225))+W1199,\nIF(V1225<1,0,(V1201-(V1201/V1225)))))))","v":0}]
[{"$f":"A1201+1","v":0},"Depreciated starting RAB",{"$f":"C1197","v":1.296828496482155},{"$f":"IF(C1226=\"n/a\",C1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,C1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,C1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155},{"$f":"IF(D1226=\"n/a\",D1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,D1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,D1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155},{"$f":"IF(E1226=\"n/a\",E1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,E1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,E1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155},{"$f":"IF(F1226=\"n/a\",F1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,F1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,F1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155},{"$f":"IF(G1226=\"n/a\",G1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,G1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,G1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155},{"$f":"IF(H1226=\"n/a\",H1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,H1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,H1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155},{"$f":"IF(I1226=\"n/a\",I1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,I1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,I1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155},{"$f":"IF(J1226=\"n/a\",J1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,J1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,J1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155},{"$f":"IF(K1226=\"n/a\",K1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,K1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,K1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155},{"$f":"IF(L1226=\"n/a\",L1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,L1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,L1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155},{"$f":"IF(M1226=\"n/a\",M1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,M1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,M1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155},{"$f":"IF(N1226=\"n/a\",N1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,N1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,N1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155},{"$f":"IF(O1226=\"n/a\",O1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,O1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,O1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155},{"$f":"IF(P1226=\"n/a\",P1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,P1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,P1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155},{"$f":"IF(Q1226=\"n/a\",Q1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,Q1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,Q1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155},{"$f":"IF(R1226=\"n/a\",R1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,R1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,R1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155},{"$f":"IF(S1226=\"n/a\",S1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,S1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,S1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155},{"$f":"IF(T1226=\"n/a\",T1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,T1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,T1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155},{"$f":"IF(U1226=\"n/a\",U1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,U1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,U1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155},{"$f":"IF(V1226=\"n/a\",V1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,V1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,V1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":1.296828496482155}]
[{"$f":"A1202+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1203)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D1203,-($A1203+5),0)","v":8.094937191204693E-2},{"$f":"IF(D1227=\"n/a\",D1203,IFERROR(IF((OFFSET($C1203,0,$A1203))<0,\nMIN(0,D1203-(OFFSET($C1203,0,$A1203)/(OFFSET($C1198,-$A1202,$A1203)))),\nMAX(0,D1203-(OFFSET($C1203,0,$A1203)/(OFFSET($C1198,-$A1202,$A1203))))),0))","v":7.8725272258330217E-2},7.6501172604613504E-2,7.4277072950896791E-2,7.2052973297180078E-2,6.9828873643463366E-2,6.7604773989746653E-2,6.538067433602994E-2,6.3156574682313227E-2,6.0932475028596514E-2,5.8708375374879801E-2,5.6484275721163088E-2,5.4260176067446375E-2,5.2036076413729662E-2,4.9811976760012949E-2,4.7587877106296236E-2,4.5363777452579523E-2,4.3139677798862811E-2,4.0915578145146098E-2,3.8691478491429385E-2]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E1204,-($A1204+5),0)","v":7.9695004246527326E-2},{"$f":"IF(E1228=\"n/a\",E1204,IFERROR(IF((OFFSET($C1204,0,$A1204))<0,\nMIN(0,E1204-(OFFSET($C1204,0,$A1204)/(OFFSET($C1199,-$A1203,$A1204)))),\nMAX(0,E1204-(OFFSET($C1204,0,$A1204)/(OFFSET($C1199,-$A1203,$A1204))))),0))","v":7.7505368587090229E-2},7.5315732927653131E-2,7.3126097268216034E-2,7.0936461608778936E-2,6.8746825949341839E-2,6.6557190289904741E-2,6.4367554630467644E-2,6.2177918971030553E-2,5.9988283311593463E-2,5.7798647652156372E-2,5.5609011992719282E-2,5.3419376333282191E-2,5.1229740673845101E-2,4.904010501440801E-2,4.6850469354970919E-2,4.4660833695533829E-2,4.2471198036096738E-2,4.0281562376659648E-2]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F1205,-($A1205+5),0)","v":0},{"$f":"IF(F1229=\"n/a\",F1205,IFERROR(IF((OFFSET($C1205,0,$A1205))<0,\nMIN(0,F1205-(OFFSET($C1205,0,$A1205)/(OFFSET($C1200,-$A1204,$A1205)))),\nMAX(0,F1205-(OFFSET($C1205,0,$A1205)/(OFFSET($C1200,-$A1204,$A1205))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1206,-($A1206+5),0)","v":0},{"$f":"IF(G1230=\"n/a\",G1206,IFERROR(IF((OFFSET($C1206,0,$A1206))<0,\nMIN(0,G1206-(OFFSET($C1206,0,$A1206)/(OFFSET($C1201,-$A1205,$A1206)))),\nMAX(0,G1206-(OFFSET($C1206,0,$A1206)/(OFFSET($C1201,-$A1205,$A1206))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1207,-($A1207+5),0)","v":0},{"$f":"IF(H1231=\"n/a\",H1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1208,-($A1208+5),0)","v":0},{"$f":"IF(I1232=\"n/a\",I1208,IFERROR(IF((OFFSET($C1208,0,$A1208))<0,\nMIN(0,I1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208)))),\nMAX(0,I1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1209,-($A1209+5),0)","v":0},{"$f":"IF(J1233=\"n/a\",J1209,IFERROR(IF((OFFSET($C1209,0,$A1209))<0,\nMIN(0,J1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209)))),\nMAX(0,J1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1210,-($A1210+5),0)","v":0},{"$f":"IF(K1234=\"n/a\",K1210,IFERROR(IF((OFFSET($C1210,0,$A1210))<0,\nMIN(0,K1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210)))),\nMAX(0,K1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1211,-($A1211+5),0)","v":0},{"$f":"IF(L1235=\"n/a\",L1211,IFERROR(IF((OFFSET($C1211,0,$A1211))<0,\nMIN(0,L1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211)))),\nMAX(0,L1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1212,-($A1212+5),0)","v":0},{"$f":"IF(M1236=\"n/a\",M1212,IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,M1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212)))),\nMAX(0,M1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1213,-($A1213+5),0)","v":0},{"$f":"IF(N1237=\"n/a\",N1213,IFERROR(IF((OFFSET($C1213,0,$A1213))<0,\nMIN(0,N1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213)))),\nMAX(0,N1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1214,-($A1214+5),0)","v":0},{"$f":"IF(O1238=\"n/a\",O1214,IFERROR(IF((OFFSET($C1214,0,$A1214))<0,\nMIN(0,O1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214)))),\nMAX(0,O1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1215,-($A1215+5),0)","v":0},{"$f":"IF(P1239=\"n/a\",P1215,IFERROR(IF((OFFSET($C1215,0,$A1215))<0,\nMIN(0,P1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215)))),\nMAX(0,P1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1216,-($A1216+5),0)","v":0},{"$f":"IF(Q1240=\"n/a\",Q1216,IFERROR(IF((OFFSET($C1216,0,$A1216))<0,\nMIN(0,Q1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216)))),\nMAX(0,Q1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1217,-($A1217+5),0)","v":0},{"$f":"IF(R1241=\"n/a\",R1217,IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,R1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217)))),\nMAX(0,R1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1218,-($A1218+5),0)","v":0},{"$f":"IF(S1242=\"n/a\",S1218,IFERROR(IF((OFFSET($C1218,0,$A1218))<0,\nMIN(0,S1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218)))),\nMAX(0,S1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1219,-($A1219+5),0)","v":0},{"$f":"IF(T1243=\"n/a\",T1219,IFERROR(IF((OFFSET($C1219,0,$A1219))<0,\nMIN(0,T1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219)))),\nMAX(0,T1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1220,-($A1220+5),0)","v":0},{"$f":"IF(U1244=\"n/a\",U1220,IFERROR(IF((OFFSET($C1220,0,$A1220))<0,\nMIN(0,U1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220)))),\nMAX(0,U1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1221,-($A1221+5),0)","v":0},{"$f":"IF(V1245=\"n/a\",V1221,IFERROR(IF((OFFSET($C1221,0,$A1221))<0,\nMIN(0,V1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221)))),\nMAX(0,V1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1222,-($A1222+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1225=\"n/a\",\"n/a\",IF(AND(C1225<1,D1199=0),0,\nIF(D1199=0,C1225-1,\nIF(C1225<1,D1200,\n(((C1225-1)*(C1201-(C1201/(C1225))))+(D1199*D1200))/(D1201)))))","v":0},0,0,0,0,{"$f":"IF(H1225=\"n/a\",\"n/a\",IF(AND(H1225<1,I1199=0),0,\nIF(I1199=0,H1225-1,\nIF(H1225<1,I1200,\n(((H1225-1)*(H1201-(H1201/(H1225))))+(I1199*I1200))/(I1201)))))","v":0},{"$f":"IF(I1225=\"n/a\",\"n/a\",IF(AND(I1225<1,J1199=0),0,\nIF(J1199=0,I1225-1,\nIF(I1225<1,J1200,\n(((I1225-1)*(I1201-(I1201/(I1225))))+(J1199*J1200))/(J1201)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1226,(-$A1202-ROWS(C1198:C1225)),0)","v":"n/a"},{"$f":"IF(C1226=\"n/a\",\"n/a\",MAX(0,C1226-1))","v":"n/a"},{"$f":"IF(D1226=\"n/a\",\"n/a\",MAX(0,D1226-1))","v":"n/a"},{"$f":"IF(E1226=\"n/a\",\"n/a\",MAX(0,E1226-1))","v":"n/a"},{"$f":"IF(F1226=\"n/a\",\"n/a\",MAX(0,F1226-1))","v":"n/a"},{"$f":"IF(G1226=\"n/a\",\"n/a\",MAX(0,G1226-1))","v":"n/a"},{"$f":"IF(H1226=\"n/a\",\"n/a\",MAX(0,H1226-1))","v":"n/a"},{"$f":"IF(I1226=\"n/a\",\"n/a\",MAX(0,I1226-1))","v":"n/a"},{"$f":"IF(J1226=\"n/a\",\"n/a\",MAX(0,J1226-1))","v":"n/a"},{"$f":"IF(K1226=\"n/a\",\"n/a\",MAX(0,K1226-1))","v":"n/a"},{"$f":"IF(L1226=\"n/a\",\"n/a\",MAX(0,L1226-1))","v":"n/a"},{"$f":"IF(M1226=\"n/a\",\"n/a\",MAX(0,M1226-1))","v":"n/a"},{"$f":"IF(N1226=\"n/a\",\"n/a\",MAX(0,N1226-1))","v":"n/a"},{"$f":"IF(O1226=\"n/a\",\"n/a\",MAX(0,O1226-1))","v":"n/a"},{"$f":"IF(P1226=\"n/a\",\"n/a\",MAX(0,P1226-1))","v":"n/a"},{"$f":"IF(Q1226=\"n/a\",\"n/a\",MAX(0,Q1226-1))","v":"n/a"},{"$f":"IF(R1226=\"n/a\",\"n/a\",MAX(0,R1226-1))","v":"n/a"},{"$f":"IF(S1226=\"n/a\",\"n/a\",MAX(0,S1226-1))","v":"n/a"},{"$f":"IF(T1226=\"n/a\",\"n/a\",MAX(0,T1226-1))","v":"n/a"},{"$f":"IF(U1226=\"n/a\",\"n/a\",MAX(0,U1226-1))","v":"n/a"},{"$f":"IF(V1226=\"n/a\",\"n/a\",MAX(0,V1226-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1203)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1227,(-$A1203-ROWS(D1199:D1226)),0)","v":36.396468016517026},35.396468016517026,34.396468016517026,33.396468016517026,32.396468016517026,31.396468016517026,30.396468016517026,29.396468016517026,28.396468016517026,27.396468016517026,26.396468016517026,25.396468016517026,24.396468016517026,23.396468016517026,22.396468016517026,21.396468016517026,20.396468016517026,19.396468016517026,18.396468016517026,17.396468016517026]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1228,(-$A1204-ROWS(E1200:E1227)),0)","v":36.396468016517026},35.396468016517026,34.396468016517026,33.396468016517026,32.396468016517026,31.396468016517026,30.396468016517026,29.396468016517026,28.396468016517026,27.396468016517026,26.396468016517026,25.396468016517026,24.396468016517026,23.396468016517026,22.396468016517026,21.396468016517026,20.396468016517026,19.396468016517026,18.396468016517026]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1229,(-$A1205-ROWS(F1201:F1228)),0)","v":36.396468016517026},35.396468016517026,34.396468016517026,33.396468016517026,32.396468016517026,31.396468016517026,30.396468016517026,29.396468016517026,28.396468016517026,27.396468016517026,26.396468016517026,25.396468016517026,24.396468016517026,23.396468016517026,22.396468016517026,21.396468016517026,20.396468016517026,19.396468016517026]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1230,(-$A1206-ROWS(G1202:G1229)),0)","v":36.396468016517026},35.396468016517026,34.396468016517026,33.396468016517026,32.396468016517026,31.396468016517026,30.396468016517026,29.396468016517026,28.396468016517026,27.396468016517026,26.396468016517026,25.396468016517026,24.396468016517026,23.396468016517026,22.396468016517026,21.396468016517026,20.396468016517026]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1231,(-$A1207-ROWS(H1203:H1230)),0)","v":36.396468016517026},35.396468016517026,34.396468016517026,33.396468016517026,32.396468016517026,31.396468016517026,30.396468016517026,29.396468016517026,28.396468016517026,27.396468016517026,26.396468016517026,25.396468016517026,24.396468016517026,23.396468016517026,22.396468016517026,21.396468016517026]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1232,(-$A1208-ROWS(I1204:I1231)),0)","v":36.396468016517026},35.396468016517026,34.396468016517026,33.396468016517026,32.396468016517026,31.396468016517026,30.396468016517026,29.396468016517026,28.396468016517026,27.396468016517026,26.396468016517026,25.396468016517026,24.396468016517026,23.396468016517026,22.396468016517026]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1233,(-$A1209-ROWS(J1205:J1232)),0)","v":36.396468016517026},35.396468016517026,34.396468016517026,33.396468016517026,32.396468016517026,31.396468016517026,30.396468016517026,29.396468016517026,28.396468016517026,27.396468016517026,26.396468016517026,25.396468016517026,24.396468016517026,23.396468016517026]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1234,(-$A1210-ROWS(K1206:K1233)),0)","v":36.396468016517026},35.396468016517026,34.396468016517026,33.396468016517026,32.396468016517026,31.396468016517026,30.396468016517026,29.396468016517026,28.396468016517026,27.396468016517026,26.396468016517026,25.396468016517026,24.396468016517026]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1235,(-$A1211-ROWS(L1207:L1234)),0)","v":36.396468016517026},35.396468016517026,34.396468016517026,33.396468016517026,32.396468016517026,31.396468016517026,30.396468016517026,29.396468016517026,28.396468016517026,27.396468016517026,26.396468016517026,25.396468016517026]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1236,(-$A1212-ROWS(M1208:M1235)),0)","v":36.396468016517026},35.396468016517026,34.396468016517026,33.396468016517026,32.396468016517026,31.396468016517026,30.396468016517026,29.396468016517026,28.396468016517026,27.396468016517026,26.396468016517026]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1237,(-$A1213-ROWS(N1209:N1236)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1238,(-$A1214-ROWS(O1210:O1237)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1239,(-$A1215-ROWS(P1211:P1238)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1240,(-$A1216-ROWS(Q1212:Q1239)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1241,(-$A1217-ROWS(R1213:R1240)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1242,(-$A1218-ROWS(S1214:S1241)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1243,(-$A1219-ROWS(T1215:T1242)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1244,(-$A1220-ROWS(U1216:U1243)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1245,(-$A1221-ROWS(V1217:V1244)),0)","v":0},{"$f":"IF(V1245=\"n/a\",\"n/a\",MAX(0,V1245-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1246,(-$A1222-ROWS(W1218:W1245)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1198<>\"n/a\",C1198<>\"n/a\"),IF(SUM(C1201:C1223)=0,0,IF((SUMPRODUCT(C1201:C1223,C1225:C1247)/SUM(C1201:C1223))<0,1,(SUMPRODUCT(C1201:C1223,C1225:C1247)/SUM(C1201:C1223)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1198<>\"n/a\",D1198<>\"n/a\"),IF(SUM(D1201:D1223)=0,0,IF((SUMPRODUCT(D1201:D1223,D1225:D1247)/SUM(D1201:D1223))<0,1,(SUMPRODUCT(D1201:D1223,D1225:D1247)/SUM(D1201:D1223)))),\"n/a\"))","v":2.1384225232096612},{"$f":"(IF(OR($C1198<>\"n/a\",E1198<>\"n/a\"),IF(SUM(E1201:E1223)=0,0,IF((SUMPRODUCT(E1201:E1223,E1225:E1247)/SUM(E1201:E1223))<0,1,(SUMPRODUCT(E1201:E1223,E1225:E1247)/SUM(E1201:E1223)))),\"n/a\"))","v":3.9080694382205512},{"$f":"(IF(OR($C1198<>\"n/a\",F1198<>\"n/a\"),IF(SUM(F1201:F1223)=0,0,IF((SUMPRODUCT(F1201:F1223,F1225:F1247)/SUM(F1201:F1223))<0,1,(SUMPRODUCT(F1201:F1223,F1225:F1247)/SUM(F1201:F1223)))),\"n/a\"))","v":3.7046158229259469},{"$f":"(IF(OR($C1198<>\"n/a\",G1198<>\"n/a\"),IF(SUM(G1201:G1223)=0,0,IF((SUMPRODUCT(G1201:G1223,G1225:G1247)/SUM(G1201:G1223))<0,1,(SUMPRODUCT(G1201:G1223,G1225:G1247)/SUM(G1201:G1223)))),\"n/a\"))","v":3.506023508970034},{"$f":"(IF(OR($C1198<>\"n/a\",H1198<>\"n/a\"),IF(SUM(H1201:H1223)=0,0,IF((SUMPRODUCT(H1201:H1223,H1225:H1247)/SUM(H1201:H1223))<0,1,(SUMPRODUCT(H1201:H1223,H1225:H1247)/SUM(H1201:H1223)))),\"n/a\"))","v":3.3123371351561257},{"$f":"(IF(OR($C1198<>\"n/a\",I1198<>\"n/a\"),IF(SUM(I1201:I1223)=0,0,IF((SUMPRODUCT(I1201:I1223,I1225:I1247)/SUM(I1201:I1223))<0,1,(SUMPRODUCT(I1201:I1223,I1225:I1247)/SUM(I1201:I1223)))),\"n/a\"))","v":3.1236018884920611},{"$f":"(IF(OR($C1198<>\"n/a\",J1198<>\"n/a\"),IF(SUM(J1201:J1223)=0,0,IF((SUMPRODUCT(J1201:J1223,J1225:J1247)/SUM(J1201:J1223))<0,1,(SUMPRODUCT(J1201:J1223,J1225:J1247)/SUM(J1201:J1223)))),\"n/a\"))","v":2.9398635126316819},{"$f":"(IF(OR($C1198<>\"n/a\",K1198<>\"n/a\"),IF(SUM(K1201:K1223)=0,0,IF((SUMPRODUCT(K1201:K1223,K1225:K1247)/SUM(K1201:K1223))<0,1,(SUMPRODUCT(K1201:K1223,K1225:K1247)/SUM(K1201:K1223)))),\"n/a\"))","v":2.7611683164727681},{"$f":"(IF(OR($C1198<>\"n/a\",L1198<>\"n/a\"),IF(SUM(L1201:L1223)=0,0,IF((SUMPRODUCT(L1201:L1223,L1225:L1247)/SUM(L1201:L1223))<0,1,(SUMPRODUCT(L1201:L1223,L1225:L1247)/SUM(L1201:L1223)))),\"n/a\"))","v":2.587563182914824},{"$f":"(IF(OR($C1198<>\"n/a\",M1198<>\"n/a\"),IF(SUM(M1201:M1223)=0,0,IF((SUMPRODUCT(M1201:M1223,M1225:M1247)/SUM(M1201:M1223))<0,1,(SUMPRODUCT(M1201:M1223,M1225:M1247)/SUM(M1201:M1223)))),\"n/a\"))","v":2.4190955777802143},{"$f":"(IF(OR($C1198<>\"n/a\",N1198<>\"n/a\"),IF(SUM(N1201:N1223)=0,0,IF((SUMPRODUCT(N1201:N1223,N1225:N1247)/SUM(N1201:N1223))<0,1,(SUMPRODUCT(N1201:N1223,N1225:N1247)/SUM(N1201:N1223)))),\"n/a\"))","v":2.2558135589021933},{"$f":"(IF(OR($C1198<>\"n/a\",O1198<>\"n/a\"),IF(SUM(O1201:O1223)=0,0,IF((SUMPRODUCT(O1201:O1223,O1225:O1247)/SUM(O1201:O1223))<0,1,(SUMPRODUCT(O1201:O1223,O1225:O1247)/SUM(O1201:O1223)))),\"n/a\"))","v":2.0977657853834892},{"$f":"(IF(OR($C1198<>\"n/a\",P1198<>\"n/a\"),IF(SUM(P1201:P1223)=0,0,IF((SUMPRODUCT(P1201:P1223,P1225:P1247)/SUM(P1201:P1223))<0,1,(SUMPRODUCT(P1201:P1223,P1225:P1247)/SUM(P1201:P1223)))),\"n/a\"))","v":1.945001527029194},{"$f":"(IF(OR($C1198<>\"n/a\",Q1198<>\"n/a\"),IF(SUM(Q1201:Q1223)=0,0,IF((SUMPRODUCT(Q1201:Q1223,Q1225:Q1247)/SUM(Q1201:Q1223))<0,1,(SUMPRODUCT(Q1201:Q1223,Q1225:Q1247)/SUM(Q1201:Q1223)))),\"n/a\"))","v":1.7975706739577917},{"$f":"(IF(OR($C1198<>\"n/a\",R1198<>\"n/a\"),IF(SUM(R1201:R1223)=0,0,IF((SUMPRODUCT(R1201:R1223,R1225:R1247)/SUM(R1201:R1223))<0,1,(SUMPRODUCT(R1201:R1223,R1225:R1247)/SUM(R1201:R1223)))),\"n/a\"))","v":1.6555237463942698},{"$f":"(IF(OR($C1198<>\"n/a\",S1198<>\"n/a\"),IF(SUM(S1201:S1223)=0,0,IF((SUMPRODUCT(S1201:S1223,S1225:S1247)/SUM(S1201:S1223))<0,1,(SUMPRODUCT(S1201:S1223,S1225:S1247)/SUM(S1201:S1223)))),\"n/a\"))","v":1.5189119046493431},{"$f":"(IF(OR($C1198<>\"n/a\",T1198<>\"n/a\"),IF(SUM(T1201:T1223)=0,0,IF((SUMPRODUCT(T1201:T1223,T1225:T1247)/SUM(T1201:T1223))<0,1,(SUMPRODUCT(T1201:T1223,T1225:T1247)/SUM(T1201:T1223)))),\"n/a\"))","v":1.3877869592889349},{"$f":"(IF(OR($C1198<>\"n/a\",U1198<>\"n/a\"),IF(SUM(U1201:U1223)=0,0,IF((SUMPRODUCT(U1201:U1223,U1225:U1247)/SUM(U1201:U1223))<0,1,(SUMPRODUCT(U1201:U1223,U1225:U1247)/SUM(U1201:U1223)))),\"n/a\"))","v":1.2622013814981625},{"$f":"(IF(OR($C1198<>\"n/a\",V1198<>\"n/a\"),IF(SUM(V1201:V1223)=0,0,IF((SUMPRODUCT(V1201:V1223,V1225:V1247)/SUM(V1201:V1223))<0,1,(SUMPRODUCT(V1201:V1223,V1225:V1247)/SUM(V1201:V1223)))),\"n/a\"))","v":1.1422083136441747},{"$f":"(IF(OR($C1198<>\"n/a\",W1198<>\"n/a\"),IF(SUM(W1201:W1223)=0,0,IF((SUMPRODUCT(W1201:W1223,W1225:W1247)/SUM(W1201:W1223))<0,1,(SUMPRODUCT(W1201:W1223,W1225:W1247)/SUM(W1201:W1223)))),\"n/a\"))","v":1.027861580042311}]
[]
["Asset Class 24",{"$f":"VLOOKUP($A1250,'RFM input'!$F$7:$G$56,2,FALSE)","v":"HV Metering CA Service Connections"}]
[{"$f":"VALUE(REPLACE(A1250,1,12,\"\"))","v":24},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1251,0)","v":0.54476478078546053},{"$f":"OFFSET('RFM input'!H$60,$A1251,0)-OFFSET('RFM input'!H$114,$A1251,0)","v":2.4491233425232017E-2},{"$f":"OFFSET('RFM input'!I$60,$A1251,0)-OFFSET('RFM input'!I$114,$A1251,0)","v":2.4962587493022614E-2},{"$f":"OFFSET('RFM input'!J$60,$A1251,0)-OFFSET('RFM input'!J$114,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1251,0)-OFFSET('RFM input'!K$114,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1251,0)-OFFSET('RFM input'!L$114,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1251,0)-OFFSET('RFM input'!M$114,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1251,0)-OFFSET('RFM input'!N$114,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1251,0)-OFFSET('RFM input'!O$114,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1251,0)-OFFSET('RFM input'!P$114,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1251,0)-OFFSET('RFM input'!Q$114,$A1251,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1251,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1251,0)","v":36.4}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1251,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1251,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1251,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1251,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1251,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1251,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1251,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1251,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1251,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1251,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1251,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1251,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1251,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1251,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1251,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1251,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1251,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1251,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1251,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1251,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1279=\"n/a\",0,IF(AND(D1253=0,C1255=0),0,\nIF(AND(D1253<>0,C1255=0),D1253,\nIF(AND(D1254<>0,C1255<>0),(C1255-(C1255/C1279))+D1253,\nIF(C1279<1,0,(C1255-(C1255/C1279)))))))","v":0},{"$f":"IF(E1279=\"n/a\",0,IF(AND(E1253=0,D1255=0),0,\nIF(AND(E1253<>0,D1255=0),E1253,\nIF(AND(E1254<>0,D1255<>0),(D1255-(D1255/D1279))+E1253,\nIF(D1279<1,0,(D1255-(D1255/D1279)))))))","v":0},{"$f":"IF(F1279=\"n/a\",0,IF(AND(F1253=0,E1255=0),0,\nIF(AND(F1253<>0,E1255=0),F1253,\nIF(AND(F1254<>0,E1255<>0),(E1255-(E1255/E1279))+F1253,\nIF(E1279<1,0,(E1255-(E1255/E1279)))))))","v":0},{"$f":"IF(G1279=\"n/a\",0,IF(AND(G1253=0,F1255=0),0,\nIF(AND(G1253<>0,F1255=0),G1253,\nIF(AND(G1254<>0,F1255<>0),(F1255-(F1255/F1279))+G1253,\nIF(F1279<1,0,(F1255-(F1255/F1279)))))))","v":0},{"$f":"IF(H1279=\"n/a\",0,IF(AND(H1253=0,G1255=0),0,\nIF(AND(H1253<>0,G1255=0),H1253,\nIF(AND(H1254<>0,G1255<>0),(G1255-(G1255/G1279))+H1253,\nIF(G1279<1,0,(G1255-(G1255/G1279)))))))","v":0},{"$f":"IF(I1279=\"n/a\",0,IF(AND(I1253=0,H1255=0),0,\nIF(AND(I1253<>0,H1255=0),I1253,\nIF(AND(I1254<>0,H1255<>0),(H1255-(H1255/H1279))+I1253,\nIF(H1279<1,0,(H1255-(H1255/H1279)))))))","v":0},{"$f":"IF(J1279=\"n/a\",0,IF(AND(J1253=0,I1255=0),0,\nIF(AND(J1253<>0,I1255=0),J1253,\nIF(AND(J1254<>0,I1255<>0),(I1255-(I1255/I1279))+J1253,\nIF(I1279<1,0,(I1255-(I1255/I1279)))))))","v":0},{"$f":"IF(K1279=\"n/a\",0,IF(AND(K1253=0,J1255=0),0,\nIF(AND(K1253<>0,J1255=0),K1253,\nIF(AND(K1254<>0,J1255<>0),(J1255-(J1255/J1279))+K1253,\nIF(J1279<1,0,(J1255-(J1255/J1279)))))))","v":0},{"$f":"IF(L1279=\"n/a\",0,IF(AND(L1253=0,K1255=0),0,\nIF(AND(L1253<>0,K1255=0),L1253,\nIF(AND(L1254<>0,K1255<>0),(K1255-(K1255/K1279))+L1253,\nIF(K1279<1,0,(K1255-(K1255/K1279)))))))","v":0},{"$f":"IF(M1279=\"n/a\",0,IF(AND(M1253=0,L1255=0),0,\nIF(AND(M1253<>0,L1255=0),M1253,\nIF(AND(M1254<>0,L1255<>0),(L1255-(L1255/L1279))+M1253,\nIF(L1279<1,0,(L1255-(L1255/L1279)))))))","v":0},{"$f":"IF(N1279=\"n/a\",0,IF(AND(N1253=0,M1255=0),0,\nIF(AND(N1253<>0,M1255=0),N1253,\nIF(AND(N1254<>0,M1255<>0),(M1255-(M1255/M1279))+N1253,\nIF(M1279<1,0,(M1255-(M1255/M1279)))))))","v":0},{"$f":"IF(O1279=\"n/a\",0,IF(AND(O1253=0,N1255=0),0,\nIF(AND(O1253<>0,N1255=0),O1253,\nIF(AND(O1254<>0,N1255<>0),(N1255-(N1255/N1279))+O1253,\nIF(N1279<1,0,(N1255-(N1255/N1279)))))))","v":0},{"$f":"IF(P1279=\"n/a\",0,IF(AND(P1253=0,O1255=0),0,\nIF(AND(P1253<>0,O1255=0),P1253,\nIF(AND(P1254<>0,O1255<>0),(O1255-(O1255/O1279))+P1253,\nIF(O1279<1,0,(O1255-(O1255/O1279)))))))","v":0},{"$f":"IF(Q1279=\"n/a\",0,IF(AND(Q1253=0,P1255=0),0,\nIF(AND(Q1253<>0,P1255=0),Q1253,\nIF(AND(Q1254<>0,P1255<>0),(P1255-(P1255/P1279))+Q1253,\nIF(P1279<1,0,(P1255-(P1255/P1279)))))))","v":0},{"$f":"IF(R1279=\"n/a\",0,IF(AND(R1253=0,Q1255=0),0,\nIF(AND(R1253<>0,Q1255=0),R1253,\nIF(AND(R1254<>0,Q1255<>0),(Q1255-(Q1255/Q1279))+R1253,\nIF(Q1279<1,0,(Q1255-(Q1255/Q1279)))))))","v":0},{"$f":"IF(S1279=\"n/a\",0,IF(AND(S1253=0,R1255=0),0,\nIF(AND(S1253<>0,R1255=0),S1253,\nIF(AND(S1254<>0,R1255<>0),(R1255-(R1255/R1279))+S1253,\nIF(R1279<1,0,(R1255-(R1255/R1279)))))))","v":0},{"$f":"IF(T1279=\"n/a\",0,IF(AND(T1253=0,S1255=0),0,\nIF(AND(T1253<>0,S1255=0),T1253,\nIF(AND(T1254<>0,S1255<>0),(S1255-(S1255/S1279))+T1253,\nIF(S1279<1,0,(S1255-(S1255/S1279)))))))","v":0},{"$f":"IF(U1279=\"n/a\",0,IF(AND(U1253=0,T1255=0),0,\nIF(AND(U1253<>0,T1255=0),U1253,\nIF(AND(U1254<>0,T1255<>0),(T1255-(T1255/T1279))+U1253,\nIF(T1279<1,0,(T1255-(T1255/T1279)))))))","v":0},{"$f":"IF(V1279=\"n/a\",0,IF(AND(V1253=0,U1255=0),0,\nIF(AND(V1253<>0,U1255=0),V1253,\nIF(AND(V1254<>0,U1255<>0),(U1255-(U1255/U1279))+V1253,\nIF(U1279<1,0,(U1255-(U1255/U1279)))))))","v":0},{"$f":"IF(W1279=\"n/a\",0,IF(AND(W1253=0,V1255=0),0,\nIF(AND(W1253<>0,V1255=0),W1253,\nIF(AND(W1254<>0,V1255<>0),(V1255-(V1255/V1279))+W1253,\nIF(V1279<1,0,(V1255-(V1255/V1279)))))))","v":0}]
[{"$f":"A1255+1","v":0},"Depreciated starting RAB",{"$f":"C1251","v":0.54476478078546053},{"$f":"IF(C1280=\"n/a\",C1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,C1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,C1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053},{"$f":"IF(D1280=\"n/a\",D1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,D1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,D1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053},{"$f":"IF(E1280=\"n/a\",E1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,E1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,E1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053},{"$f":"IF(F1280=\"n/a\",F1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,F1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,F1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053},{"$f":"IF(G1280=\"n/a\",G1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,G1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,G1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053},{"$f":"IF(H1280=\"n/a\",H1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,H1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,H1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053},{"$f":"IF(I1280=\"n/a\",I1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,I1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,I1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053},{"$f":"IF(J1280=\"n/a\",J1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,J1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,J1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053},{"$f":"IF(K1280=\"n/a\",K1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,K1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,K1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053},{"$f":"IF(L1280=\"n/a\",L1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,L1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,L1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053},{"$f":"IF(M1280=\"n/a\",M1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,M1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,M1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053},{"$f":"IF(N1280=\"n/a\",N1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,N1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,N1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053},{"$f":"IF(O1280=\"n/a\",O1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,O1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,O1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053},{"$f":"IF(P1280=\"n/a\",P1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,P1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,P1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053},{"$f":"IF(Q1280=\"n/a\",Q1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,Q1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,Q1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053},{"$f":"IF(R1280=\"n/a\",R1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,R1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,R1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053},{"$f":"IF(S1280=\"n/a\",S1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,S1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,S1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053},{"$f":"IF(T1280=\"n/a\",T1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,T1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,T1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053},{"$f":"IF(U1280=\"n/a\",U1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,U1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,U1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053},{"$f":"IF(V1280=\"n/a\",V1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,V1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,V1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0.54476478078546053}]
[{"$f":"A1256+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1257)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D1257,-($A1257+5),0)","v":2.4491233425232017E-2},{"$f":"IF(D1281=\"n/a\",D1257,IFERROR(IF((OFFSET($C1257,0,$A1257))<0,\nMIN(0,D1257-(OFFSET($C1257,0,$A1257)/(OFFSET($C1252,-$A1256,$A1257)))),\nMAX(0,D1257-(OFFSET($C1257,0,$A1257)/(OFFSET($C1252,-$A1256,$A1257))))),0))","v":2.3818397342121246E-2},2.3145561259010475E-2,2.2472725175899703E-2,2.1799889092788932E-2,2.1127053009678161E-2,2.045421692656739E-2,1.9781380843456618E-2,1.9108544760345847E-2,1.8435708677235076E-2,1.7762872594124304E-2,1.7090036511013533E-2,1.6417200427902762E-2,1.574436434479199E-2,1.5071528261681221E-2,1.4398692178570451E-2,1.3725856095459682E-2,1.3053020012348912E-2,1.2380183929238142E-2,1.1707347846127373E-2]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E1258,-($A1258+5),0)","v":2.4962587493022614E-2},{"$f":"IF(E1282=\"n/a\",E1258,IFERROR(IF((OFFSET($C1258,0,$A1258))<0,\nMIN(0,E1258-(OFFSET($C1258,0,$A1258)/(OFFSET($C1253,-$A1257,$A1258)))),\nMAX(0,E1258-(OFFSET($C1258,0,$A1258)/(OFFSET($C1253,-$A1257,$A1258))))),0))","v":2.427680212233518E-2},2.3591016751647747E-2,2.2905231380960313E-2,2.221944601027288E-2,2.1533660639585447E-2,2.0847875268898013E-2,2.016208989821058E-2,1.9476304527523147E-2,1.8790519156835713E-2,1.810473378614828E-2,1.7418948415460846E-2,1.6733163044773413E-2,1.604737767408598E-2,1.5361592303398544E-2,1.4675806932711109E-2,1.3990021562023674E-2,1.3304236191336239E-2,1.2618450820648804E-2]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F1259,-($A1259+5),0)","v":0},{"$f":"IF(F1283=\"n/a\",F1259,IFERROR(IF((OFFSET($C1259,0,$A1259))<0,\nMIN(0,F1259-(OFFSET($C1259,0,$A1259)/(OFFSET($C1254,-$A1258,$A1259)))),\nMAX(0,F1259-(OFFSET($C1259,0,$A1259)/(OFFSET($C1254,-$A1258,$A1259))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1260,-($A1260+5),0)","v":0},{"$f":"IF(G1284=\"n/a\",G1260,IFERROR(IF((OFFSET($C1260,0,$A1260))<0,\nMIN(0,G1260-(OFFSET($C1260,0,$A1260)/(OFFSET($C1255,-$A1259,$A1260)))),\nMAX(0,G1260-(OFFSET($C1260,0,$A1260)/(OFFSET($C1255,-$A1259,$A1260))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1261,-($A1261+5),0)","v":0},{"$f":"IF(H1285=\"n/a\",H1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1262,-($A1262+5),0)","v":0},{"$f":"IF(I1286=\"n/a\",I1262,IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,I1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262)))),\nMAX(0,I1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1263,-($A1263+5),0)","v":0},{"$f":"IF(J1287=\"n/a\",J1263,IFERROR(IF((OFFSET($C1263,0,$A1263))<0,\nMIN(0,J1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263)))),\nMAX(0,J1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1264,-($A1264+5),0)","v":0},{"$f":"IF(K1288=\"n/a\",K1264,IFERROR(IF((OFFSET($C1264,0,$A1264))<0,\nMIN(0,K1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264)))),\nMAX(0,K1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1265,-($A1265+5),0)","v":0},{"$f":"IF(L1289=\"n/a\",L1265,IFERROR(IF((OFFSET($C1265,0,$A1265))<0,\nMIN(0,L1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265)))),\nMAX(0,L1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1266,-($A1266+5),0)","v":0},{"$f":"IF(M1290=\"n/a\",M1266,IFERROR(IF((OFFSET($C1266,0,$A1266))<0,\nMIN(0,M1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266)))),\nMAX(0,M1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1267,-($A1267+5),0)","v":0},{"$f":"IF(N1291=\"n/a\",N1267,IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,N1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267)))),\nMAX(0,N1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1268,-($A1268+5),0)","v":0},{"$f":"IF(O1292=\"n/a\",O1268,IFERROR(IF((OFFSET($C1268,0,$A1268))<0,\nMIN(0,O1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268)))),\nMAX(0,O1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1269,-($A1269+5),0)","v":0},{"$f":"IF(P1293=\"n/a\",P1269,IFERROR(IF((OFFSET($C1269,0,$A1269))<0,\nMIN(0,P1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269)))),\nMAX(0,P1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1270,-($A1270+5),0)","v":0},{"$f":"IF(Q1294=\"n/a\",Q1270,IFERROR(IF((OFFSET($C1270,0,$A1270))<0,\nMIN(0,Q1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270)))),\nMAX(0,Q1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1271,-($A1271+5),0)","v":0},{"$f":"IF(R1295=\"n/a\",R1271,IFERROR(IF((OFFSET($C1271,0,$A1271))<0,\nMIN(0,R1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271)))),\nMAX(0,R1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1272,-($A1272+5),0)","v":0},{"$f":"IF(S1296=\"n/a\",S1272,IFERROR(IF((OFFSET($C1272,0,$A1272))<0,\nMIN(0,S1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272)))),\nMAX(0,S1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1273,-($A1273+5),0)","v":0},{"$f":"IF(T1297=\"n/a\",T1273,IFERROR(IF((OFFSET($C1273,0,$A1273))<0,\nMIN(0,T1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273)))),\nMAX(0,T1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1274,-($A1274+5),0)","v":0},{"$f":"IF(U1298=\"n/a\",U1274,IFERROR(IF((OFFSET($C1274,0,$A1274))<0,\nMIN(0,U1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274)))),\nMAX(0,U1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1275,-($A1275+5),0)","v":0},{"$f":"IF(V1299=\"n/a\",V1275,IFERROR(IF((OFFSET($C1275,0,$A1275))<0,\nMIN(0,V1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275)))),\nMAX(0,V1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1276,-($A1276+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1279=\"n/a\",\"n/a\",IF(AND(C1279<1,D1253=0),0,\nIF(D1253=0,C1279-1,\nIF(C1279<1,D1254,\n(((C1279-1)*(C1255-(C1255/(C1279))))+(D1253*D1254))/(D1255)))))","v":0},0,0,0,0,{"$f":"IF(H1279=\"n/a\",\"n/a\",IF(AND(H1279<1,I1253=0),0,\nIF(I1253=0,H1279-1,\nIF(H1279<1,I1254,\n(((H1279-1)*(H1255-(H1255/(H1279))))+(I1253*I1254))/(I1255)))))","v":0},{"$f":"IF(I1279=\"n/a\",\"n/a\",IF(AND(I1279<1,J1253=0),0,\nIF(J1253=0,I1279-1,\nIF(I1279<1,J1254,\n(((I1279-1)*(I1255-(I1255/(I1279))))+(J1253*J1254))/(J1255)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1280,(-$A1256-ROWS(C1252:C1279)),0)","v":"n/a"},{"$f":"IF(C1280=\"n/a\",\"n/a\",MAX(0,C1280-1))","v":"n/a"},{"$f":"IF(D1280=\"n/a\",\"n/a\",MAX(0,D1280-1))","v":"n/a"},{"$f":"IF(E1280=\"n/a\",\"n/a\",MAX(0,E1280-1))","v":"n/a"},{"$f":"IF(F1280=\"n/a\",\"n/a\",MAX(0,F1280-1))","v":"n/a"},{"$f":"IF(G1280=\"n/a\",\"n/a\",MAX(0,G1280-1))","v":"n/a"},{"$f":"IF(H1280=\"n/a\",\"n/a\",MAX(0,H1280-1))","v":"n/a"},{"$f":"IF(I1280=\"n/a\",\"n/a\",MAX(0,I1280-1))","v":"n/a"},{"$f":"IF(J1280=\"n/a\",\"n/a\",MAX(0,J1280-1))","v":"n/a"},{"$f":"IF(K1280=\"n/a\",\"n/a\",MAX(0,K1280-1))","v":"n/a"},{"$f":"IF(L1280=\"n/a\",\"n/a\",MAX(0,L1280-1))","v":"n/a"},{"$f":"IF(M1280=\"n/a\",\"n/a\",MAX(0,M1280-1))","v":"n/a"},{"$f":"IF(N1280=\"n/a\",\"n/a\",MAX(0,N1280-1))","v":"n/a"},{"$f":"IF(O1280=\"n/a\",\"n/a\",MAX(0,O1280-1))","v":"n/a"},{"$f":"IF(P1280=\"n/a\",\"n/a\",MAX(0,P1280-1))","v":"n/a"},{"$f":"IF(Q1280=\"n/a\",\"n/a\",MAX(0,Q1280-1))","v":"n/a"},{"$f":"IF(R1280=\"n/a\",\"n/a\",MAX(0,R1280-1))","v":"n/a"},{"$f":"IF(S1280=\"n/a\",\"n/a\",MAX(0,S1280-1))","v":"n/a"},{"$f":"IF(T1280=\"n/a\",\"n/a\",MAX(0,T1280-1))","v":"n/a"},{"$f":"IF(U1280=\"n/a\",\"n/a\",MAX(0,U1280-1))","v":"n/a"},{"$f":"IF(V1280=\"n/a\",\"n/a\",MAX(0,V1280-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1257)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1281,(-$A1257-ROWS(D1253:D1280)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4,20.399999999999999,19.399999999999999,18.399999999999999,17.399999999999999]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1282,(-$A1258-ROWS(E1254:E1281)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4,20.399999999999999,19.399999999999999,18.399999999999999]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1283,(-$A1259-ROWS(F1255:F1282)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4,20.399999999999999,19.399999999999999]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1284,(-$A1260-ROWS(G1256:G1283)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4,20.399999999999999]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1285,(-$A1261-ROWS(H1257:H1284)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1286,(-$A1262-ROWS(I1258:I1285)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1287,(-$A1263-ROWS(J1259:J1286)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1288,(-$A1264-ROWS(K1260:K1287)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1289,(-$A1265-ROWS(L1261:L1288)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1290,(-$A1266-ROWS(M1262:M1289)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1291,(-$A1267-ROWS(N1263:N1290)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1292,(-$A1268-ROWS(O1264:O1291)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1293,(-$A1269-ROWS(P1265:P1292)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1294,(-$A1270-ROWS(Q1266:Q1293)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1295,(-$A1271-ROWS(R1267:R1294)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1296,(-$A1272-ROWS(S1268:S1295)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1297,(-$A1273-ROWS(T1269:T1296)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1298,(-$A1274-ROWS(U1270:U1297)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1299,(-$A1275-ROWS(V1271:V1298)),0)","v":0},{"$f":"IF(V1299=\"n/a\",\"n/a\",MAX(0,V1299-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1300,(-$A1276-ROWS(W1272:W1299)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1252<>\"n/a\",C1252<>\"n/a\"),IF(SUM(C1255:C1277)=0,0,IF((SUMPRODUCT(C1255:C1277,C1279:C1301)/SUM(C1255:C1277))<0,1,(SUMPRODUCT(C1255:C1277,C1279:C1301)/SUM(C1255:C1277)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1252<>\"n/a\",D1252<>\"n/a\"),IF(SUM(D1255:D1277)=0,0,IF((SUMPRODUCT(D1255:D1277,D1279:D1301)/SUM(D1255:D1277))<0,1,(SUMPRODUCT(D1255:D1277,D1279:D1301)/SUM(D1255:D1277)))),\"n/a\"))","v":1.5660456357488586},{"$f":"(IF(OR($C1252<>\"n/a\",E1252<>\"n/a\"),IF(SUM(E1255:E1277)=0,0,IF((SUMPRODUCT(E1255:E1277,E1279:E1301)/SUM(E1255:E1277))<0,1,(SUMPRODUCT(E1255:E1277,E1279:E1301)/SUM(E1255:E1277)))),\"n/a\"))","v":2.9514311315580595},{"$f":"(IF(OR($C1252<>\"n/a\",F1252<>\"n/a\"),IF(SUM(F1255:F1277)=0,0,IF((SUMPRODUCT(F1255:F1277,F1279:F1301)/SUM(F1255:F1277))<0,1,(SUMPRODUCT(F1255:F1277,F1279:F1301)/SUM(F1255:F1277)))),\"n/a\"))","v":2.7957481325772879},{"$f":"(IF(OR($C1252<>\"n/a\",G1252<>\"n/a\"),IF(SUM(G1255:G1277)=0,0,IF((SUMPRODUCT(G1255:G1277,G1279:G1301)/SUM(G1255:G1277))<0,1,(SUMPRODUCT(G1255:G1277,G1279:G1301)/SUM(G1255:G1277)))),\"n/a\"))","v":2.6439481796827953},{"$f":"(IF(OR($C1252<>\"n/a\",H1252<>\"n/a\"),IF(SUM(H1255:H1277)=0,0,IF((SUMPRODUCT(H1255:H1277,H1279:H1301)/SUM(H1255:H1277))<0,1,(SUMPRODUCT(H1255:H1277,H1279:H1301)/SUM(H1255:H1277)))),\"n/a\"))","v":2.4960581220302767},{"$f":"(IF(OR($C1252<>\"n/a\",I1252<>\"n/a\"),IF(SUM(I1255:I1277)=0,0,IF((SUMPRODUCT(I1255:I1277,I1279:I1301)/SUM(I1255:I1277))<0,1,(SUMPRODUCT(I1255:I1277,I1279:I1301)/SUM(I1255:I1277)))),\"n/a\"))","v":2.3521050568770381},{"$f":"(IF(OR($C1252<>\"n/a\",J1252<>\"n/a\"),IF(SUM(J1255:J1277)=0,0,IF((SUMPRODUCT(J1255:J1277,J1279:J1301)/SUM(J1255:J1277))<0,1,(SUMPRODUCT(J1255:J1277,J1279:J1301)/SUM(J1255:J1277)))),\"n/a\"))","v":2.2121163324543849},{"$f":"(IF(OR($C1252<>\"n/a\",K1252<>\"n/a\"),IF(SUM(K1255:K1277)=0,0,IF((SUMPRODUCT(K1255:K1277,K1279:K1301)/SUM(K1255:K1277))<0,1,(SUMPRODUCT(K1255:K1277,K1279:K1301)/SUM(K1255:K1277)))),\"n/a\"))","v":2.0761195508800037},{"$f":"(IF(OR($C1252<>\"n/a\",L1252<>\"n/a\"),IF(SUM(L1255:L1277)=0,0,IF((SUMPRODUCT(L1255:L1277,L1279:L1301)/SUM(L1255:L1277))<0,1,(SUMPRODUCT(L1255:L1277,L1279:L1301)/SUM(L1255:L1277)))),\"n/a\"))","v":1.9441425711110019},{"$f":"(IF(OR($C1252<>\"n/a\",M1252<>\"n/a\"),IF(SUM(M1255:M1277)=0,0,IF((SUMPRODUCT(M1255:M1277,M1279:M1301)/SUM(M1255:M1277))<0,1,(SUMPRODUCT(M1255:M1277,M1279:M1301)/SUM(M1255:M1277)))),\"n/a\"))","v":1.816213511938255},{"$f":"(IF(OR($C1252<>\"n/a\",N1252<>\"n/a\"),IF(SUM(N1255:N1277)=0,0,IF((SUMPRODUCT(N1255:N1277,N1279:N1301)/SUM(N1255:N1277))<0,1,(SUMPRODUCT(N1255:N1277,N1279:N1301)/SUM(N1255:N1277)))),\"n/a\"))","v":1.6923607550227469},{"$f":"(IF(OR($C1252<>\"n/a\",O1252<>\"n/a\"),IF(SUM(O1255:O1277)=0,0,IF((SUMPRODUCT(O1255:O1277,O1279:O1301)/SUM(O1255:O1277))<0,1,(SUMPRODUCT(O1255:O1277,O1279:O1301)/SUM(O1255:O1277)))),\"n/a\"))","v":1.5726129479745827},{"$f":"(IF(OR($C1252<>\"n/a\",P1252<>\"n/a\"),IF(SUM(P1255:P1277)=0,0,IF((SUMPRODUCT(P1255:P1277,P1279:P1301)/SUM(P1255:P1277))<0,1,(SUMPRODUCT(P1255:P1277,P1279:P1301)/SUM(P1255:P1277)))),\"n/a\"))","v":1.4569990074753867},{"$f":"(IF(OR($C1252<>\"n/a\",Q1252<>\"n/a\"),IF(SUM(Q1255:Q1277)=0,0,IF((SUMPRODUCT(Q1255:Q1277,Q1279:Q1301)/SUM(Q1255:Q1277))<0,1,(SUMPRODUCT(Q1255:Q1277,Q1279:Q1301)/SUM(Q1255:Q1277)))),\"n/a\"))","v":1.3455481224447914},{"$f":"(IF(OR($C1252<>\"n/a\",R1252<>\"n/a\"),IF(SUM(R1255:R1277)=0,0,IF((SUMPRODUCT(R1255:R1277,R1279:R1301)/SUM(R1255:R1277))<0,1,(SUMPRODUCT(R1255:R1277,R1279:R1301)/SUM(R1255:R1277)))),\"n/a\"))","v":1.2382897572517488},{"$f":"(IF(OR($C1252<>\"n/a\",S1252<>\"n/a\"),IF(SUM(S1255:S1277)=0,0,IF((SUMPRODUCT(S1255:S1277,S1279:S1301)/SUM(S1255:S1277))<0,1,(SUMPRODUCT(S1255:S1277,S1279:S1301)/SUM(S1255:S1277)))),\"n/a\"))","v":1.1352536549714061},{"$f":"(IF(OR($C1252<>\"n/a\",T1252<>\"n/a\"),IF(SUM(T1255:T1277)=0,0,IF((SUMPRODUCT(T1255:T1277,T1279:T1301)/SUM(T1255:T1277))<0,1,(SUMPRODUCT(T1255:T1277,T1279:T1301)/SUM(T1255:T1277)))),\"n/a\"))","v":1.0364698406883022},{"$f":"(IF(OR($C1252<>\"n/a\",U1252<>\"n/a\"),IF(SUM(U1255:U1277)=0,0,IF((SUMPRODUCT(U1255:U1277,U1279:U1301)/SUM(U1255:U1277))<0,1,(SUMPRODUCT(U1255:U1277,U1279:U1301)/SUM(U1255:U1277)))),\"n/a\"))","v":0.94196862484665422},{"$f":"(IF(OR($C1252<>\"n/a\",V1252<>\"n/a\"),IF(SUM(V1255:V1277)=0,0,IF((SUMPRODUCT(V1255:V1277,V1279:V1301)/SUM(V1255:V1277))<0,1,(SUMPRODUCT(V1255:V1277,V1279:V1301)/SUM(V1255:V1277)))),\"n/a\"))","v":0.85178060664851818},{"$f":"(IF(OR($C1252<>\"n/a\",W1252<>\"n/a\"),IF(SUM(W1255:W1277)=0,0,IF((SUMPRODUCT(W1255:W1277,W1279:W1301)/SUM(W1255:W1277))<0,1,(SUMPRODUCT(W1255:W1277,W1279:W1301)/SUM(W1255:W1277)))),\"n/a\"))","v":0.76593667750062955}]
[]
["Asset Class 25",{"$f":"VLOOKUP($A1304,'RFM input'!$F$7:$G$56,2,FALSE)","v":"HV/LV Service Connections"}]
[{"$f":"VALUE(REPLACE(A1304,1,12,\"\"))","v":25},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1305,0)","v":2.3180437494582549},{"$f":"OFFSET('RFM input'!H$60,$A1305,0)-OFFSET('RFM input'!H$114,$A1305,0)","v":0.14641557030758323},{"$f":"OFFSET('RFM input'!I$60,$A1305,0)-OFFSET('RFM input'!I$114,$A1305,0)","v":0.14414675768082205},{"$f":"OFFSET('RFM input'!J$60,$A1305,0)-OFFSET('RFM input'!J$114,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1305,0)-OFFSET('RFM input'!K$114,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1305,0)-OFFSET('RFM input'!L$114,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1305,0)-OFFSET('RFM input'!M$114,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1305,0)-OFFSET('RFM input'!N$114,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1305,0)-OFFSET('RFM input'!O$114,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1305,0)-OFFSET('RFM input'!P$114,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1305,0)-OFFSET('RFM input'!Q$114,$A1305,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1305,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":36.412417735065269},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":36.412417735065269},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":36.412417735065269},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":36.412417735065269},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":36.412417735065269},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":36.412417735065269},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":36.412417735065269},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":36.412417735065269},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":36.412417735065269},{"$f":"OFFSET('RFM input'!$U$6,$A1305,0)","v":36.412417735065269}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1305,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1305,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1305,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1305,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1305,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1305,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1305,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1305,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1305,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1305,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1305,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1305,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1305,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1305,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1305,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1305,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1305,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1305,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1305,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1305,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1333=\"n/a\",0,IF(AND(D1307=0,C1309=0),0,\nIF(AND(D1307<>0,C1309=0),D1307,\nIF(AND(D1308<>0,C1309<>0),(C1309-(C1309/C1333))+D1307,\nIF(C1333<1,0,(C1309-(C1309/C1333)))))))","v":0},{"$f":"IF(E1333=\"n/a\",0,IF(AND(E1307=0,D1309=0),0,\nIF(AND(E1307<>0,D1309=0),E1307,\nIF(AND(E1308<>0,D1309<>0),(D1309-(D1309/D1333))+E1307,\nIF(D1333<1,0,(D1309-(D1309/D1333)))))))","v":0},{"$f":"IF(F1333=\"n/a\",0,IF(AND(F1307=0,E1309=0),0,\nIF(AND(F1307<>0,E1309=0),F1307,\nIF(AND(F1308<>0,E1309<>0),(E1309-(E1309/E1333))+F1307,\nIF(E1333<1,0,(E1309-(E1309/E1333)))))))","v":0},{"$f":"IF(G1333=\"n/a\",0,IF(AND(G1307=0,F1309=0),0,\nIF(AND(G1307<>0,F1309=0),G1307,\nIF(AND(G1308<>0,F1309<>0),(F1309-(F1309/F1333))+G1307,\nIF(F1333<1,0,(F1309-(F1309/F1333)))))))","v":0},{"$f":"IF(H1333=\"n/a\",0,IF(AND(H1307=0,G1309=0),0,\nIF(AND(H1307<>0,G1309=0),H1307,\nIF(AND(H1308<>0,G1309<>0),(G1309-(G1309/G1333))+H1307,\nIF(G1333<1,0,(G1309-(G1309/G1333)))))))","v":0},{"$f":"IF(I1333=\"n/a\",0,IF(AND(I1307=0,H1309=0),0,\nIF(AND(I1307<>0,H1309=0),I1307,\nIF(AND(I1308<>0,H1309<>0),(H1309-(H1309/H1333))+I1307,\nIF(H1333<1,0,(H1309-(H1309/H1333)))))))","v":0},{"$f":"IF(J1333=\"n/a\",0,IF(AND(J1307=0,I1309=0),0,\nIF(AND(J1307<>0,I1309=0),J1307,\nIF(AND(J1308<>0,I1309<>0),(I1309-(I1309/I1333))+J1307,\nIF(I1333<1,0,(I1309-(I1309/I1333)))))))","v":0},{"$f":"IF(K1333=\"n/a\",0,IF(AND(K1307=0,J1309=0),0,\nIF(AND(K1307<>0,J1309=0),K1307,\nIF(AND(K1308<>0,J1309<>0),(J1309-(J1309/J1333))+K1307,\nIF(J1333<1,0,(J1309-(J1309/J1333)))))))","v":0},{"$f":"IF(L1333=\"n/a\",0,IF(AND(L1307=0,K1309=0),0,\nIF(AND(L1307<>0,K1309=0),L1307,\nIF(AND(L1308<>0,K1309<>0),(K1309-(K1309/K1333))+L1307,\nIF(K1333<1,0,(K1309-(K1309/K1333)))))))","v":0},{"$f":"IF(M1333=\"n/a\",0,IF(AND(M1307=0,L1309=0),0,\nIF(AND(M1307<>0,L1309=0),M1307,\nIF(AND(M1308<>0,L1309<>0),(L1309-(L1309/L1333))+M1307,\nIF(L1333<1,0,(L1309-(L1309/L1333)))))))","v":0},{"$f":"IF(N1333=\"n/a\",0,IF(AND(N1307=0,M1309=0),0,\nIF(AND(N1307<>0,M1309=0),N1307,\nIF(AND(N1308<>0,M1309<>0),(M1309-(M1309/M1333))+N1307,\nIF(M1333<1,0,(M1309-(M1309/M1333)))))))","v":0},{"$f":"IF(O1333=\"n/a\",0,IF(AND(O1307=0,N1309=0),0,\nIF(AND(O1307<>0,N1309=0),O1307,\nIF(AND(O1308<>0,N1309<>0),(N1309-(N1309/N1333))+O1307,\nIF(N1333<1,0,(N1309-(N1309/N1333)))))))","v":0},{"$f":"IF(P1333=\"n/a\",0,IF(AND(P1307=0,O1309=0),0,\nIF(AND(P1307<>0,O1309=0),P1307,\nIF(AND(P1308<>0,O1309<>0),(O1309-(O1309/O1333))+P1307,\nIF(O1333<1,0,(O1309-(O1309/O1333)))))))","v":0},{"$f":"IF(Q1333=\"n/a\",0,IF(AND(Q1307=0,P1309=0),0,\nIF(AND(Q1307<>0,P1309=0),Q1307,\nIF(AND(Q1308<>0,P1309<>0),(P1309-(P1309/P1333))+Q1307,\nIF(P1333<1,0,(P1309-(P1309/P1333)))))))","v":0},{"$f":"IF(R1333=\"n/a\",0,IF(AND(R1307=0,Q1309=0),0,\nIF(AND(R1307<>0,Q1309=0),R1307,\nIF(AND(R1308<>0,Q1309<>0),(Q1309-(Q1309/Q1333))+R1307,\nIF(Q1333<1,0,(Q1309-(Q1309/Q1333)))))))","v":0},{"$f":"IF(S1333=\"n/a\",0,IF(AND(S1307=0,R1309=0),0,\nIF(AND(S1307<>0,R1309=0),S1307,\nIF(AND(S1308<>0,R1309<>0),(R1309-(R1309/R1333))+S1307,\nIF(R1333<1,0,(R1309-(R1309/R1333)))))))","v":0},{"$f":"IF(T1333=\"n/a\",0,IF(AND(T1307=0,S1309=0),0,\nIF(AND(T1307<>0,S1309=0),T1307,\nIF(AND(T1308<>0,S1309<>0),(S1309-(S1309/S1333))+T1307,\nIF(S1333<1,0,(S1309-(S1309/S1333)))))))","v":0},{"$f":"IF(U1333=\"n/a\",0,IF(AND(U1307=0,T1309=0),0,\nIF(AND(U1307<>0,T1309=0),U1307,\nIF(AND(U1308<>0,T1309<>0),(T1309-(T1309/T1333))+U1307,\nIF(T1333<1,0,(T1309-(T1309/T1333)))))))","v":0},{"$f":"IF(V1333=\"n/a\",0,IF(AND(V1307=0,U1309=0),0,\nIF(AND(V1307<>0,U1309=0),V1307,\nIF(AND(V1308<>0,U1309<>0),(U1309-(U1309/U1333))+V1307,\nIF(U1333<1,0,(U1309-(U1309/U1333)))))))","v":0},{"$f":"IF(W1333=\"n/a\",0,IF(AND(W1307=0,V1309=0),0,\nIF(AND(W1307<>0,V1309=0),W1307,\nIF(AND(W1308<>0,V1309<>0),(V1309-(V1309/V1333))+W1307,\nIF(V1333<1,0,(V1309-(V1309/V1333)))))))","v":0}]
[{"$f":"A1309+1","v":0},"Depreciated starting RAB",{"$f":"C1305","v":2.3180437494582549},{"$f":"IF(C1334=\"n/a\",C1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,C1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,C1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549},{"$f":"IF(D1334=\"n/a\",D1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,D1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,D1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549},{"$f":"IF(E1334=\"n/a\",E1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,E1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,E1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549},{"$f":"IF(F1334=\"n/a\",F1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,F1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,F1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549},{"$f":"IF(G1334=\"n/a\",G1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,G1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,G1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549},{"$f":"IF(H1334=\"n/a\",H1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,H1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,H1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549},{"$f":"IF(I1334=\"n/a\",I1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,I1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,I1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549},{"$f":"IF(J1334=\"n/a\",J1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,J1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,J1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549},{"$f":"IF(K1334=\"n/a\",K1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,K1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,K1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549},{"$f":"IF(L1334=\"n/a\",L1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,L1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,L1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549},{"$f":"IF(M1334=\"n/a\",M1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,M1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,M1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549},{"$f":"IF(N1334=\"n/a\",N1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,N1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,N1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549},{"$f":"IF(O1334=\"n/a\",O1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,O1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,O1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549},{"$f":"IF(P1334=\"n/a\",P1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,P1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,P1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549},{"$f":"IF(Q1334=\"n/a\",Q1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,Q1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,Q1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549},{"$f":"IF(R1334=\"n/a\",R1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,R1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,R1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549},{"$f":"IF(S1334=\"n/a\",S1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,S1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,S1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549},{"$f":"IF(T1334=\"n/a\",T1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,T1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,T1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549},{"$f":"IF(U1334=\"n/a\",U1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,U1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,U1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549},{"$f":"IF(V1334=\"n/a\",V1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,V1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,V1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":2.3180437494582549}]
[{"$f":"A1310+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1311)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D1311,-($A1311+5),0)","v":0.14641557030758323},{"$f":"IF(D1335=\"n/a\",D1311,IFERROR(IF((OFFSET($C1311,0,$A1311))<0,\nMIN(0,D1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1306,-$A1310,$A1311)))),\nMAX(0,D1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1306,-$A1310,$A1311))))),0))","v":0.14239453629185556},0.13837350227612788,0.1343524682604002,0.13033143424467253,0.12631040022894485,0.12228936621321718,0.1182683321974895,0.11424729818176182,0.11022626416603415,0.10620523015030647,0.1021841961345788,9.8163162118851122E-2,9.4142128103123446E-2,9.012109408739577E-2,8.6100060071668094E-2,8.2079026055940418E-2,7.8057992040212743E-2,7.4036958024485067E-2,7.0015924008757391E-2]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E1312,-($A1312+5),0)","v":0.14414675768082205},{"$f":"IF(E1336=\"n/a\",E1312,IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,E1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1307,-$A1311,$A1312)))),\nMAX(0,E1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1307,-$A1311,$A1312))))),0))","v":0.1401880324258932},0.13622930717096435,0.1322705819160355,0.12831185666110664,0.12435313140617779,0.12039440615124894,0.11643568089632009,0.11247695564139124,0.10851823038646238,0.10455950513153353,0.10060077987660468,9.6642054621675827E-2,9.2683329366746975E-2,8.8724604111818123E-2,8.4765878856889271E-2,8.0807153601960419E-2,7.6848428347031567E-2,7.2889703092102714E-2]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F1313,-($A1313+5),0)","v":0},{"$f":"IF(F1337=\"n/a\",F1313,IFERROR(IF((OFFSET($C1313,0,$A1313))<0,\nMIN(0,F1313-(OFFSET($C1313,0,$A1313)/(OFFSET($C1308,-$A1312,$A1313)))),\nMAX(0,F1313-(OFFSET($C1313,0,$A1313)/(OFFSET($C1308,-$A1312,$A1313))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1314,-($A1314+5),0)","v":0},{"$f":"IF(G1338=\"n/a\",G1314,IFERROR(IF((OFFSET($C1314,0,$A1314))<0,\nMIN(0,G1314-(OFFSET($C1314,0,$A1314)/(OFFSET($C1309,-$A1313,$A1314)))),\nMAX(0,G1314-(OFFSET($C1314,0,$A1314)/(OFFSET($C1309,-$A1313,$A1314))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1315,-($A1315+5),0)","v":0},{"$f":"IF(H1339=\"n/a\",H1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1316,-($A1316+5),0)","v":0},{"$f":"IF(I1340=\"n/a\",I1316,IFERROR(IF((OFFSET($C1316,0,$A1316))<0,\nMIN(0,I1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316)))),\nMAX(0,I1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1317,-($A1317+5),0)","v":0},{"$f":"IF(J1341=\"n/a\",J1317,IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,J1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317)))),\nMAX(0,J1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1318,-($A1318+5),0)","v":0},{"$f":"IF(K1342=\"n/a\",K1318,IFERROR(IF((OFFSET($C1318,0,$A1318))<0,\nMIN(0,K1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318)))),\nMAX(0,K1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1319,-($A1319+5),0)","v":0},{"$f":"IF(L1343=\"n/a\",L1319,IFERROR(IF((OFFSET($C1319,0,$A1319))<0,\nMIN(0,L1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319)))),\nMAX(0,L1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1320,-($A1320+5),0)","v":0},{"$f":"IF(M1344=\"n/a\",M1320,IFERROR(IF((OFFSET($C1320,0,$A1320))<0,\nMIN(0,M1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320)))),\nMAX(0,M1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1321,-($A1321+5),0)","v":0},{"$f":"IF(N1345=\"n/a\",N1321,IFERROR(IF((OFFSET($C1321,0,$A1321))<0,\nMIN(0,N1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321)))),\nMAX(0,N1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1322,-($A1322+5),0)","v":0},{"$f":"IF(O1346=\"n/a\",O1322,IFERROR(IF((OFFSET($C1322,0,$A1322))<0,\nMIN(0,O1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322)))),\nMAX(0,O1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1323,-($A1323+5),0)","v":0},{"$f":"IF(P1347=\"n/a\",P1323,IFERROR(IF((OFFSET($C1323,0,$A1323))<0,\nMIN(0,P1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323)))),\nMAX(0,P1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1324,-($A1324+5),0)","v":0},{"$f":"IF(Q1348=\"n/a\",Q1324,IFERROR(IF((OFFSET($C1324,0,$A1324))<0,\nMIN(0,Q1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324)))),\nMAX(0,Q1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1325,-($A1325+5),0)","v":0},{"$f":"IF(R1349=\"n/a\",R1325,IFERROR(IF((OFFSET($C1325,0,$A1325))<0,\nMIN(0,R1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325)))),\nMAX(0,R1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1326,-($A1326+5),0)","v":0},{"$f":"IF(S1350=\"n/a\",S1326,IFERROR(IF((OFFSET($C1326,0,$A1326))<0,\nMIN(0,S1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326)))),\nMAX(0,S1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1327,-($A1327+5),0)","v":0},{"$f":"IF(T1351=\"n/a\",T1327,IFERROR(IF((OFFSET($C1327,0,$A1327))<0,\nMIN(0,T1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327)))),\nMAX(0,T1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1328,-($A1328+5),0)","v":0},{"$f":"IF(U1352=\"n/a\",U1328,IFERROR(IF((OFFSET($C1328,0,$A1328))<0,\nMIN(0,U1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328)))),\nMAX(0,U1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1329,-($A1329+5),0)","v":0},{"$f":"IF(V1353=\"n/a\",V1329,IFERROR(IF((OFFSET($C1329,0,$A1329))<0,\nMIN(0,V1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329)))),\nMAX(0,V1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1330,-($A1330+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1333=\"n/a\",\"n/a\",IF(AND(C1333<1,D1307=0),0,\nIF(D1307=0,C1333-1,\nIF(C1333<1,D1308,\n(((C1333-1)*(C1309-(C1309/(C1333))))+(D1307*D1308))/(D1309)))))","v":0},0,0,0,0,{"$f":"IF(H1333=\"n/a\",\"n/a\",IF(AND(H1333<1,I1307=0),0,\nIF(I1307=0,H1333-1,\nIF(H1333<1,I1308,\n(((H1333-1)*(H1309-(H1309/(H1333))))+(I1307*I1308))/(I1309)))))","v":0},{"$f":"IF(I1333=\"n/a\",\"n/a\",IF(AND(I1333<1,J1307=0),0,\nIF(J1307=0,I1333-1,\nIF(I1333<1,J1308,\n(((I1333-1)*(I1309-(I1309/(I1333))))+(J1307*J1308))/(J1309)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1334,(-$A1310-ROWS(C1306:C1333)),0)","v":"n/a"},{"$f":"IF(C1334=\"n/a\",\"n/a\",MAX(0,C1334-1))","v":"n/a"},{"$f":"IF(D1334=\"n/a\",\"n/a\",MAX(0,D1334-1))","v":"n/a"},{"$f":"IF(E1334=\"n/a\",\"n/a\",MAX(0,E1334-1))","v":"n/a"},{"$f":"IF(F1334=\"n/a\",\"n/a\",MAX(0,F1334-1))","v":"n/a"},{"$f":"IF(G1334=\"n/a\",\"n/a\",MAX(0,G1334-1))","v":"n/a"},{"$f":"IF(H1334=\"n/a\",\"n/a\",MAX(0,H1334-1))","v":"n/a"},{"$f":"IF(I1334=\"n/a\",\"n/a\",MAX(0,I1334-1))","v":"n/a"},{"$f":"IF(J1334=\"n/a\",\"n/a\",MAX(0,J1334-1))","v":"n/a"},{"$f":"IF(K1334=\"n/a\",\"n/a\",MAX(0,K1334-1))","v":"n/a"},{"$f":"IF(L1334=\"n/a\",\"n/a\",MAX(0,L1334-1))","v":"n/a"},{"$f":"IF(M1334=\"n/a\",\"n/a\",MAX(0,M1334-1))","v":"n/a"},{"$f":"IF(N1334=\"n/a\",\"n/a\",MAX(0,N1334-1))","v":"n/a"},{"$f":"IF(O1334=\"n/a\",\"n/a\",MAX(0,O1334-1))","v":"n/a"},{"$f":"IF(P1334=\"n/a\",\"n/a\",MAX(0,P1334-1))","v":"n/a"},{"$f":"IF(Q1334=\"n/a\",\"n/a\",MAX(0,Q1334-1))","v":"n/a"},{"$f":"IF(R1334=\"n/a\",\"n/a\",MAX(0,R1334-1))","v":"n/a"},{"$f":"IF(S1334=\"n/a\",\"n/a\",MAX(0,S1334-1))","v":"n/a"},{"$f":"IF(T1334=\"n/a\",\"n/a\",MAX(0,T1334-1))","v":"n/a"},{"$f":"IF(U1334=\"n/a\",\"n/a\",MAX(0,U1334-1))","v":"n/a"},{"$f":"IF(V1334=\"n/a\",\"n/a\",MAX(0,V1334-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1311)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1335,(-$A1311-ROWS(D1307:D1334)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269,25.412417735065269,24.412417735065269,23.412417735065269,22.412417735065269,21.412417735065269,20.412417735065269,19.412417735065269,18.412417735065269,17.412417735065269]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1336,(-$A1312-ROWS(E1308:E1335)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269,25.412417735065269,24.412417735065269,23.412417735065269,22.412417735065269,21.412417735065269,20.412417735065269,19.412417735065269,18.412417735065269]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1337,(-$A1313-ROWS(F1309:F1336)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269,25.412417735065269,24.412417735065269,23.412417735065269,22.412417735065269,21.412417735065269,20.412417735065269,19.412417735065269]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1338,(-$A1314-ROWS(G1310:G1337)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269,25.412417735065269,24.412417735065269,23.412417735065269,22.412417735065269,21.412417735065269,20.412417735065269]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1339,(-$A1315-ROWS(H1311:H1338)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269,25.412417735065269,24.412417735065269,23.412417735065269,22.412417735065269,21.412417735065269]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1340,(-$A1316-ROWS(I1312:I1339)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269,25.412417735065269,24.412417735065269,23.412417735065269,22.412417735065269]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1341,(-$A1317-ROWS(J1313:J1340)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269,25.412417735065269,24.412417735065269,23.412417735065269]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1342,(-$A1318-ROWS(K1314:K1341)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269,25.412417735065269,24.412417735065269]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1343,(-$A1319-ROWS(L1315:L1342)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269,25.412417735065269]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1344,(-$A1320-ROWS(M1316:M1343)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1345,(-$A1321-ROWS(N1317:N1344)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1346,(-$A1322-ROWS(O1318:O1345)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1347,(-$A1323-ROWS(P1319:P1346)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1348,(-$A1324-ROWS(Q1320:Q1347)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1349,(-$A1325-ROWS(R1321:R1348)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1350,(-$A1326-ROWS(S1322:S1349)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1351,(-$A1327-ROWS(T1323:T1350)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1352,(-$A1328-ROWS(U1324:U1351)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1353,(-$A1329-ROWS(V1325:V1352)),0)","v":0},{"$f":"IF(V1353=\"n/a\",\"n/a\",MAX(0,V1353-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1354,(-$A1330-ROWS(W1326:W1353)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1306<>\"n/a\",C1306<>\"n/a\"),IF(SUM(C1309:C1331)=0,0,IF((SUMPRODUCT(C1309:C1331,C1333:C1355)/SUM(C1309:C1331))<0,1,(SUMPRODUCT(C1309:C1331,C1333:C1355)/SUM(C1309:C1331)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1306<>\"n/a\",D1306<>\"n/a\"),IF(SUM(D1309:D1331)=0,0,IF((SUMPRODUCT(D1309:D1331,D1333:D1355)/SUM(D1309:D1331))<0,1,(SUMPRODUCT(D1309:D1331,D1333:D1355)/SUM(D1309:D1331)))),\"n/a\"))","v":2.1632919099935073},{"$f":"(IF(OR($C1306<>\"n/a\",E1306<>\"n/a\"),IF(SUM(E1309:E1331)=0,0,IF((SUMPRODUCT(E1309:E1331,E1333:E1355)/SUM(E1309:E1331))<0,1,(SUMPRODUCT(E1309:E1331,E1333:E1355)/SUM(E1309:E1331)))),\"n/a\"))","v":3.951211646608813},{"$f":"(IF(OR($C1306<>\"n/a\",F1306<>\"n/a\"),IF(SUM(F1309:F1331)=0,0,IF((SUMPRODUCT(F1309:F1331,F1333:F1355)/SUM(F1309:F1331))<0,1,(SUMPRODUCT(F1309:F1331,F1333:F1355)/SUM(F1309:F1331)))),\"n/a\"))","v":3.7457229209398668},{"$f":"(IF(OR($C1306<>\"n/a\",G1306<>\"n/a\"),IF(SUM(G1309:G1331)=0,0,IF((SUMPRODUCT(G1309:G1331,G1333:G1355)/SUM(G1309:G1331))<0,1,(SUMPRODUCT(G1309:G1331,G1333:G1355)/SUM(G1309:G1331)))),\"n/a\"))","v":3.5451325543777337},{"$f":"(IF(OR($C1306<>\"n/a\",H1306<>\"n/a\"),IF(SUM(H1309:H1331)=0,0,IF((SUMPRODUCT(H1309:H1331,H1333:H1355)/SUM(H1309:H1331))<0,1,(SUMPRODUCT(H1309:H1331,H1333:H1355)/SUM(H1309:H1331)))),\"n/a\"))","v":3.3494859863938191},{"$f":"(IF(OR($C1306<>\"n/a\",I1306<>\"n/a\"),IF(SUM(I1309:I1331)=0,0,IF((SUMPRODUCT(I1309:I1331,I1333:I1355)/SUM(I1309:I1331))<0,1,(SUMPRODUCT(I1309:I1331,I1333:I1355)/SUM(I1309:I1331)))),\"n/a\"))","v":3.158829220226524},{"$f":"(IF(OR($C1306<>\"n/a\",J1306<>\"n/a\"),IF(SUM(J1309:J1331)=0,0,IF((SUMPRODUCT(J1309:J1331,J1333:J1355)/SUM(J1309:J1331))<0,1,(SUMPRODUCT(J1309:J1331,J1333:J1355)/SUM(J1309:J1331)))),\"n/a\"))","v":2.9732088316517529},{"$f":"(IF(OR($C1306<>\"n/a\",K1306<>\"n/a\"),IF(SUM(K1309:K1331)=0,0,IF((SUMPRODUCT(K1309:K1331,K1333:K1355)/SUM(K1309:K1331))<0,1,(SUMPRODUCT(K1309:K1331,K1333:K1355)/SUM(K1309:K1331)))),\"n/a\"))","v":2.7926719779176818},{"$f":"(IF(OR($C1306<>\"n/a\",L1306<>\"n/a\"),IF(SUM(L1309:L1331)=0,0,IF((SUMPRODUCT(L1309:L1331,L1333:L1355)/SUM(L1309:L1331))<0,1,(SUMPRODUCT(L1309:L1331,L1333:L1355)/SUM(L1309:L1331)))),\"n/a\"))","v":2.6172664068473517},{"$f":"(IF(OR($C1306<>\"n/a\",M1306<>\"n/a\"),IF(SUM(M1309:M1331)=0,0,IF((SUMPRODUCT(M1309:M1331,M1333:M1355)/SUM(M1309:M1331))<0,1,(SUMPRODUCT(M1309:M1331,M1333:M1355)/SUM(M1309:M1331)))),\"n/a\"))","v":2.4470404661128087},{"$f":"(IF(OR($C1306<>\"n/a\",N1306<>\"n/a\"),IF(SUM(N1309:N1331)=0,0,IF((SUMPRODUCT(N1309:N1331,N1333:N1355)/SUM(N1309:N1331))<0,1,(SUMPRODUCT(N1309:N1331,N1333:N1355)/SUM(N1309:N1331)))),\"n/a\"))","v":2.2820431126845486},{"$f":"(IF(OR($C1306<>\"n/a\",O1306<>\"n/a\"),IF(SUM(O1309:O1331)=0,0,IF((SUMPRODUCT(O1309:O1331,O1333:O1355)/SUM(O1309:O1331))<0,1,(SUMPRODUCT(O1309:O1331,O1333:O1355)/SUM(O1309:O1331)))),\"n/a\"))","v":2.1223239224601582},{"$f":"(IF(OR($C1306<>\"n/a\",P1306<>\"n/a\"),IF(SUM(P1309:P1331)=0,0,IF((SUMPRODUCT(P1309:P1331,P1333:P1355)/SUM(P1309:P1331))<0,1,(SUMPRODUCT(P1309:P1331,P1333:P1355)/SUM(P1309:P1331)))),\"n/a\"))","v":1.9679331000761322},{"$f":"(IF(OR($C1306<>\"n/a\",Q1306<>\"n/a\"),IF(SUM(Q1309:Q1331)=0,0,IF((SUMPRODUCT(Q1309:Q1331,Q1333:Q1355)/SUM(Q1309:Q1331))<0,1,(SUMPRODUCT(Q1309:Q1331,Q1333:Q1355)/SUM(Q1309:Q1331)))),\"n/a\"))","v":1.8189214889069318},{"$f":"(IF(OR($C1306<>\"n/a\",R1306<>\"n/a\"),IF(SUM(R1309:R1331)=0,0,IF((SUMPRODUCT(R1309:R1331,R1333:R1355)/SUM(R1309:R1331))<0,1,(SUMPRODUCT(R1309:R1331,R1333:R1355)/SUM(R1309:R1331)))),\"n/a\"))","v":1.6753405812554787},{"$f":"(IF(OR($C1306<>\"n/a\",S1306<>\"n/a\"),IF(SUM(S1309:S1331)=0,0,IF((SUMPRODUCT(S1309:S1331,S1333:S1355)/SUM(S1309:S1331))<0,1,(SUMPRODUCT(S1309:S1331,S1333:S1355)/SUM(S1309:S1331)))),\"n/a\"))","v":1.5372425287393687},{"$f":"(IF(OR($C1306<>\"n/a\",T1306<>\"n/a\"),IF(SUM(T1309:T1331)=0,0,IF((SUMPRODUCT(T1309:T1331,T1333:T1355)/SUM(T1309:T1331))<0,1,(SUMPRODUCT(T1309:T1331,T1333:T1355)/SUM(T1309:T1331)))),\"n/a\"))","v":1.404680152877207},{"$f":"(IF(OR($C1306<>\"n/a\",U1306<>\"n/a\"),IF(SUM(U1309:U1331)=0,0,IF((SUMPRODUCT(U1309:U1331,U1333:U1355)/SUM(U1309:U1331))<0,1,(SUMPRODUCT(U1309:U1331,U1333:U1355)/SUM(U1309:U1331)))),\"n/a\"))","v":1.2777069558795748},{"$f":"(IF(OR($C1306<>\"n/a\",V1306<>\"n/a\"),IF(SUM(V1309:V1331)=0,0,IF((SUMPRODUCT(V1309:V1331,V1333:V1355)/SUM(V1309:V1331))<0,1,(SUMPRODUCT(V1309:V1331,V1333:V1355)/SUM(V1309:V1331)))),\"n/a\"))","v":1.156377131649261},{"$f":"(IF(OR($C1306<>\"n/a\",W1306<>\"n/a\"),IF(SUM(W1309:W1331)=0,0,IF((SUMPRODUCT(W1309:W1331,W1333:W1355)/SUM(W1309:W1331))<0,1,(SUMPRODUCT(W1309:W1331,W1333:W1355)/SUM(W1309:W1331)))),\"n/a\"))","v":1.0407455769955045}]
[]
["Asset Class 26",{"$f":"VLOOKUP($A1358,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Business LV Service Connections"}]
[{"$f":"VALUE(REPLACE(A1358,1,12,\"\"))","v":26},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1359,0)","v":6.5425416993135581},{"$f":"OFFSET('RFM input'!H$60,$A1359,0)-OFFSET('RFM input'!H$114,$A1359,0)","v":0.39369406202413926},{"$f":"OFFSET('RFM input'!I$60,$A1359,0)-OFFSET('RFM input'!I$114,$A1359,0)","v":0.38794270895084737},{"$f":"OFFSET('RFM input'!J$60,$A1359,0)-OFFSET('RFM input'!J$114,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1359,0)-OFFSET('RFM input'!K$114,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1359,0)-OFFSET('RFM input'!L$114,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1359,0)-OFFSET('RFM input'!M$114,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1359,0)-OFFSET('RFM input'!N$114,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1359,0)-OFFSET('RFM input'!O$114,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1359,0)-OFFSET('RFM input'!P$114,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1359,0)-OFFSET('RFM input'!Q$114,$A1359,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1359,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":36.343189940465315},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":36.343189940465315},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":36.343189940465315},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":36.343189940465315},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":36.343189940465315},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":36.343189940465315},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":36.343189940465315},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":36.343189940465315},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":36.343189940465315},{"$f":"OFFSET('RFM input'!$U$6,$A1359,0)","v":36.343189940465315}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1359,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1359,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1359,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1359,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1359,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1359,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1359,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1359,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1359,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1359,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1359,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1359,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1359,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1359,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1359,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1359,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1359,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1359,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1359,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1359,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1387=\"n/a\",0,IF(AND(D1361=0,C1363=0),0,\nIF(AND(D1361<>0,C1363=0),D1361,\nIF(AND(D1362<>0,C1363<>0),(C1363-(C1363/C1387))+D1361,\nIF(C1387<1,0,(C1363-(C1363/C1387)))))))","v":0},{"$f":"IF(E1387=\"n/a\",0,IF(AND(E1361=0,D1363=0),0,\nIF(AND(E1361<>0,D1363=0),E1361,\nIF(AND(E1362<>0,D1363<>0),(D1363-(D1363/D1387))+E1361,\nIF(D1387<1,0,(D1363-(D1363/D1387)))))))","v":0},{"$f":"IF(F1387=\"n/a\",0,IF(AND(F1361=0,E1363=0),0,\nIF(AND(F1361<>0,E1363=0),F1361,\nIF(AND(F1362<>0,E1363<>0),(E1363-(E1363/E1387))+F1361,\nIF(E1387<1,0,(E1363-(E1363/E1387)))))))","v":0},{"$f":"IF(G1387=\"n/a\",0,IF(AND(G1361=0,F1363=0),0,\nIF(AND(G1361<>0,F1363=0),G1361,\nIF(AND(G1362<>0,F1363<>0),(F1363-(F1363/F1387))+G1361,\nIF(F1387<1,0,(F1363-(F1363/F1387)))))))","v":0},{"$f":"IF(H1387=\"n/a\",0,IF(AND(H1361=0,G1363=0),0,\nIF(AND(H1361<>0,G1363=0),H1361,\nIF(AND(H1362<>0,G1363<>0),(G1363-(G1363/G1387))+H1361,\nIF(G1387<1,0,(G1363-(G1363/G1387)))))))","v":0},{"$f":"IF(I1387=\"n/a\",0,IF(AND(I1361=0,H1363=0),0,\nIF(AND(I1361<>0,H1363=0),I1361,\nIF(AND(I1362<>0,H1363<>0),(H1363-(H1363/H1387))+I1361,\nIF(H1387<1,0,(H1363-(H1363/H1387)))))))","v":0},{"$f":"IF(J1387=\"n/a\",0,IF(AND(J1361=0,I1363=0),0,\nIF(AND(J1361<>0,I1363=0),J1361,\nIF(AND(J1362<>0,I1363<>0),(I1363-(I1363/I1387))+J1361,\nIF(I1387<1,0,(I1363-(I1363/I1387)))))))","v":0},{"$f":"IF(K1387=\"n/a\",0,IF(AND(K1361=0,J1363=0),0,\nIF(AND(K1361<>0,J1363=0),K1361,\nIF(AND(K1362<>0,J1363<>0),(J1363-(J1363/J1387))+K1361,\nIF(J1387<1,0,(J1363-(J1363/J1387)))))))","v":0},{"$f":"IF(L1387=\"n/a\",0,IF(AND(L1361=0,K1363=0),0,\nIF(AND(L1361<>0,K1363=0),L1361,\nIF(AND(L1362<>0,K1363<>0),(K1363-(K1363/K1387))+L1361,\nIF(K1387<1,0,(K1363-(K1363/K1387)))))))","v":0},{"$f":"IF(M1387=\"n/a\",0,IF(AND(M1361=0,L1363=0),0,\nIF(AND(M1361<>0,L1363=0),M1361,\nIF(AND(M1362<>0,L1363<>0),(L1363-(L1363/L1387))+M1361,\nIF(L1387<1,0,(L1363-(L1363/L1387)))))))","v":0},{"$f":"IF(N1387=\"n/a\",0,IF(AND(N1361=0,M1363=0),0,\nIF(AND(N1361<>0,M1363=0),N1361,\nIF(AND(N1362<>0,M1363<>0),(M1363-(M1363/M1387))+N1361,\nIF(M1387<1,0,(M1363-(M1363/M1387)))))))","v":0},{"$f":"IF(O1387=\"n/a\",0,IF(AND(O1361=0,N1363=0),0,\nIF(AND(O1361<>0,N1363=0),O1361,\nIF(AND(O1362<>0,N1363<>0),(N1363-(N1363/N1387))+O1361,\nIF(N1387<1,0,(N1363-(N1363/N1387)))))))","v":0},{"$f":"IF(P1387=\"n/a\",0,IF(AND(P1361=0,O1363=0),0,\nIF(AND(P1361<>0,O1363=0),P1361,\nIF(AND(P1362<>0,O1363<>0),(O1363-(O1363/O1387))+P1361,\nIF(O1387<1,0,(O1363-(O1363/O1387)))))))","v":0},{"$f":"IF(Q1387=\"n/a\",0,IF(AND(Q1361=0,P1363=0),0,\nIF(AND(Q1361<>0,P1363=0),Q1361,\nIF(AND(Q1362<>0,P1363<>0),(P1363-(P1363/P1387))+Q1361,\nIF(P1387<1,0,(P1363-(P1363/P1387)))))))","v":0},{"$f":"IF(R1387=\"n/a\",0,IF(AND(R1361=0,Q1363=0),0,\nIF(AND(R1361<>0,Q1363=0),R1361,\nIF(AND(R1362<>0,Q1363<>0),(Q1363-(Q1363/Q1387))+R1361,\nIF(Q1387<1,0,(Q1363-(Q1363/Q1387)))))))","v":0},{"$f":"IF(S1387=\"n/a\",0,IF(AND(S1361=0,R1363=0),0,\nIF(AND(S1361<>0,R1363=0),S1361,\nIF(AND(S1362<>0,R1363<>0),(R1363-(R1363/R1387))+S1361,\nIF(R1387<1,0,(R1363-(R1363/R1387)))))))","v":0},{"$f":"IF(T1387=\"n/a\",0,IF(AND(T1361=0,S1363=0),0,\nIF(AND(T1361<>0,S1363=0),T1361,\nIF(AND(T1362<>0,S1363<>0),(S1363-(S1363/S1387))+T1361,\nIF(S1387<1,0,(S1363-(S1363/S1387)))))))","v":0},{"$f":"IF(U1387=\"n/a\",0,IF(AND(U1361=0,T1363=0),0,\nIF(AND(U1361<>0,T1363=0),U1361,\nIF(AND(U1362<>0,T1363<>0),(T1363-(T1363/T1387))+U1361,\nIF(T1387<1,0,(T1363-(T1363/T1387)))))))","v":0},{"$f":"IF(V1387=\"n/a\",0,IF(AND(V1361=0,U1363=0),0,\nIF(AND(V1361<>0,U1363=0),V1361,\nIF(AND(V1362<>0,U1363<>0),(U1363-(U1363/U1387))+V1361,\nIF(U1387<1,0,(U1363-(U1363/U1387)))))))","v":0},{"$f":"IF(W1387=\"n/a\",0,IF(AND(W1361=0,V1363=0),0,\nIF(AND(W1361<>0,V1363=0),W1361,\nIF(AND(W1362<>0,V1363<>0),(V1363-(V1363/V1387))+W1361,\nIF(V1387<1,0,(V1363-(V1363/V1387)))))))","v":0}]
[{"$f":"A1363+1","v":0},"Depreciated starting RAB",{"$f":"C1359","v":6.5425416993135581},{"$f":"IF(C1388=\"n/a\",C1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,C1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,C1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581},{"$f":"IF(D1388=\"n/a\",D1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,D1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,D1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581},{"$f":"IF(E1388=\"n/a\",E1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,E1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,E1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581},{"$f":"IF(F1388=\"n/a\",F1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,F1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,F1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581},{"$f":"IF(G1388=\"n/a\",G1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,G1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,G1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581},{"$f":"IF(H1388=\"n/a\",H1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,H1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,H1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581},{"$f":"IF(I1388=\"n/a\",I1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,I1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,I1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581},{"$f":"IF(J1388=\"n/a\",J1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,J1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,J1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581},{"$f":"IF(K1388=\"n/a\",K1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,K1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,K1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581},{"$f":"IF(L1388=\"n/a\",L1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,L1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,L1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581},{"$f":"IF(M1388=\"n/a\",M1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,M1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,M1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581},{"$f":"IF(N1388=\"n/a\",N1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,N1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,N1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581},{"$f":"IF(O1388=\"n/a\",O1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,O1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,O1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581},{"$f":"IF(P1388=\"n/a\",P1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,P1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,P1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581},{"$f":"IF(Q1388=\"n/a\",Q1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,Q1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,Q1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581},{"$f":"IF(R1388=\"n/a\",R1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,R1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,R1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581},{"$f":"IF(S1388=\"n/a\",S1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,S1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,S1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581},{"$f":"IF(T1388=\"n/a\",T1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,T1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,T1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581},{"$f":"IF(U1388=\"n/a\",U1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,U1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,U1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581},{"$f":"IF(V1388=\"n/a\",V1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,V1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,V1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":6.5425416993135581}]
[{"$f":"A1364+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1365)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D1365,-($A1365+5),0)","v":0.39369406202413926},{"$f":"IF(D1389=\"n/a\",D1365,IFERROR(IF((OFFSET($C1365,0,$A1365))<0,\nMIN(0,D1365-(OFFSET($C1365,0,$A1365)/(OFFSET($C1360,-$A1364,$A1365)))),\nMAX(0,D1365-(OFFSET($C1365,0,$A1365)/(OFFSET($C1360,-$A1364,$A1365))))),0))","v":0.38286138435690475},0.37202870668967025,0.36119602902243575,0.35036335135520125,0.33953067368796674,0.32869799602073224,0.31786531835349774,0.30703264068626324,0.29619996301902873,0.28536728535179423,0.27453460768455973,0.26370193001732523,0.25286925235009072,0.24203657468285625,0.23120389701562177,0.2203712193483873,0.20953854168115282,0.19870586401391835,0.18787318634668387]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E1366,-($A1366+5),0)","v":0.38794270895084737},{"$f":"IF(E1390=\"n/a\",E1366,IFERROR(IF((OFFSET($C1366,0,$A1366))<0,\nMIN(0,E1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1361,-$A1365,$A1366)))),\nMAX(0,E1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1361,-$A1365,$A1366))))),0))","v":0.37726828247407562},0.36659385599730387,0.35591942952053213,0.34524500304376038,0.33457057656698863,0.32389615009021688,0.31322172361344514,0.30254729713667339,0.29187287065990164,0.28119844418312989,0.27052401770635814,0.2598495912295864,0.24917516475281465,0.2385007382760429,0.22782631179927115,0.21715188532249941,0.20647745884572766,0.19580303236895591]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F1367,-($A1367+5),0)","v":0},{"$f":"IF(F1391=\"n/a\",F1367,IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,F1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1362,-$A1366,$A1367)))),\nMAX(0,F1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1362,-$A1366,$A1367))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1368,-($A1368+5),0)","v":0},{"$f":"IF(G1392=\"n/a\",G1368,IFERROR(IF((OFFSET($C1368,0,$A1368))<0,\nMIN(0,G1368-(OFFSET($C1368,0,$A1368)/(OFFSET($C1363,-$A1367,$A1368)))),\nMAX(0,G1368-(OFFSET($C1368,0,$A1368)/(OFFSET($C1363,-$A1367,$A1368))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1369,-($A1369+5),0)","v":0},{"$f":"IF(H1393=\"n/a\",H1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1370,-($A1370+5),0)","v":0},{"$f":"IF(I1394=\"n/a\",I1370,IFERROR(IF((OFFSET($C1370,0,$A1370))<0,\nMIN(0,I1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370)))),\nMAX(0,I1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1371,-($A1371+5),0)","v":0},{"$f":"IF(J1395=\"n/a\",J1371,IFERROR(IF((OFFSET($C1371,0,$A1371))<0,\nMIN(0,J1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371)))),\nMAX(0,J1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1372,-($A1372+5),0)","v":0},{"$f":"IF(K1396=\"n/a\",K1372,IFERROR(IF((OFFSET($C1372,0,$A1372))<0,\nMIN(0,K1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372)))),\nMAX(0,K1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1373,-($A1373+5),0)","v":0},{"$f":"IF(L1397=\"n/a\",L1373,IFERROR(IF((OFFSET($C1373,0,$A1373))<0,\nMIN(0,L1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373)))),\nMAX(0,L1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1374,-($A1374+5),0)","v":0},{"$f":"IF(M1398=\"n/a\",M1374,IFERROR(IF((OFFSET($C1374,0,$A1374))<0,\nMIN(0,M1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374)))),\nMAX(0,M1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1375,-($A1375+5),0)","v":0},{"$f":"IF(N1399=\"n/a\",N1375,IFERROR(IF((OFFSET($C1375,0,$A1375))<0,\nMIN(0,N1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375)))),\nMAX(0,N1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1376,-($A1376+5),0)","v":0},{"$f":"IF(O1400=\"n/a\",O1376,IFERROR(IF((OFFSET($C1376,0,$A1376))<0,\nMIN(0,O1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376)))),\nMAX(0,O1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1377,-($A1377+5),0)","v":0},{"$f":"IF(P1401=\"n/a\",P1377,IFERROR(IF((OFFSET($C1377,0,$A1377))<0,\nMIN(0,P1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377)))),\nMAX(0,P1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1378,-($A1378+5),0)","v":0},{"$f":"IF(Q1402=\"n/a\",Q1378,IFERROR(IF((OFFSET($C1378,0,$A1378))<0,\nMIN(0,Q1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378)))),\nMAX(0,Q1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1379,-($A1379+5),0)","v":0},{"$f":"IF(R1403=\"n/a\",R1379,IFERROR(IF((OFFSET($C1379,0,$A1379))<0,\nMIN(0,R1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379)))),\nMAX(0,R1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1380,-($A1380+5),0)","v":0},{"$f":"IF(S1404=\"n/a\",S1380,IFERROR(IF((OFFSET($C1380,0,$A1380))<0,\nMIN(0,S1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380)))),\nMAX(0,S1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1381,-($A1381+5),0)","v":0},{"$f":"IF(T1405=\"n/a\",T1381,IFERROR(IF((OFFSET($C1381,0,$A1381))<0,\nMIN(0,T1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381)))),\nMAX(0,T1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1382,-($A1382+5),0)","v":0},{"$f":"IF(U1406=\"n/a\",U1382,IFERROR(IF((OFFSET($C1382,0,$A1382))<0,\nMIN(0,U1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382)))),\nMAX(0,U1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1383,-($A1383+5),0)","v":0},{"$f":"IF(V1407=\"n/a\",V1383,IFERROR(IF((OFFSET($C1383,0,$A1383))<0,\nMIN(0,V1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383)))),\nMAX(0,V1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1384,-($A1384+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1387=\"n/a\",\"n/a\",IF(AND(C1387<1,D1361=0),0,\nIF(D1361=0,C1387-1,\nIF(C1387<1,D1362,\n(((C1387-1)*(C1363-(C1363/(C1387))))+(D1361*D1362))/(D1363)))))","v":0},0,0,0,0,{"$f":"IF(H1387=\"n/a\",\"n/a\",IF(AND(H1387<1,I1361=0),0,\nIF(I1361=0,H1387-1,\nIF(H1387<1,I1362,\n(((H1387-1)*(H1363-(H1363/(H1387))))+(I1361*I1362))/(I1363)))))","v":0},{"$f":"IF(I1387=\"n/a\",\"n/a\",IF(AND(I1387<1,J1361=0),0,\nIF(J1361=0,I1387-1,\nIF(I1387<1,J1362,\n(((I1387-1)*(I1363-(I1363/(I1387))))+(J1361*J1362))/(J1363)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1388,(-$A1364-ROWS(C1360:C1387)),0)","v":"n/a"},{"$f":"IF(C1388=\"n/a\",\"n/a\",MAX(0,C1388-1))","v":"n/a"},{"$f":"IF(D1388=\"n/a\",\"n/a\",MAX(0,D1388-1))","v":"n/a"},{"$f":"IF(E1388=\"n/a\",\"n/a\",MAX(0,E1388-1))","v":"n/a"},{"$f":"IF(F1388=\"n/a\",\"n/a\",MAX(0,F1388-1))","v":"n/a"},{"$f":"IF(G1388=\"n/a\",\"n/a\",MAX(0,G1388-1))","v":"n/a"},{"$f":"IF(H1388=\"n/a\",\"n/a\",MAX(0,H1388-1))","v":"n/a"},{"$f":"IF(I1388=\"n/a\",\"n/a\",MAX(0,I1388-1))","v":"n/a"},{"$f":"IF(J1388=\"n/a\",\"n/a\",MAX(0,J1388-1))","v":"n/a"},{"$f":"IF(K1388=\"n/a\",\"n/a\",MAX(0,K1388-1))","v":"n/a"},{"$f":"IF(L1388=\"n/a\",\"n/a\",MAX(0,L1388-1))","v":"n/a"},{"$f":"IF(M1388=\"n/a\",\"n/a\",MAX(0,M1388-1))","v":"n/a"},{"$f":"IF(N1388=\"n/a\",\"n/a\",MAX(0,N1388-1))","v":"n/a"},{"$f":"IF(O1388=\"n/a\",\"n/a\",MAX(0,O1388-1))","v":"n/a"},{"$f":"IF(P1388=\"n/a\",\"n/a\",MAX(0,P1388-1))","v":"n/a"},{"$f":"IF(Q1388=\"n/a\",\"n/a\",MAX(0,Q1388-1))","v":"n/a"},{"$f":"IF(R1388=\"n/a\",\"n/a\",MAX(0,R1388-1))","v":"n/a"},{"$f":"IF(S1388=\"n/a\",\"n/a\",MAX(0,S1388-1))","v":"n/a"},{"$f":"IF(T1388=\"n/a\",\"n/a\",MAX(0,T1388-1))","v":"n/a"},{"$f":"IF(U1388=\"n/a\",\"n/a\",MAX(0,U1388-1))","v":"n/a"},{"$f":"IF(V1388=\"n/a\",\"n/a\",MAX(0,V1388-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1365)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1389,(-$A1365-ROWS(D1361:D1388)),0)","v":36.343189940465315},35.343189940465315,34.343189940465315,33.343189940465315,32.343189940465315,31.343189940465315,30.343189940465315,29.343189940465315,28.343189940465315,27.343189940465315,26.343189940465315,25.343189940465315,24.343189940465315,23.343189940465315,22.343189940465315,21.343189940465315,20.343189940465315,19.343189940465315,18.343189940465315,17.343189940465315]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1390,(-$A1366-ROWS(E1362:E1389)),0)","v":36.343189940465315},35.343189940465315,34.343189940465315,33.343189940465315,32.343189940465315,31.343189940465315,30.343189940465315,29.343189940465315,28.343189940465315,27.343189940465315,26.343189940465315,25.343189940465315,24.343189940465315,23.343189940465315,22.343189940465315,21.343189940465315,20.343189940465315,19.343189940465315,18.343189940465315]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1391,(-$A1367-ROWS(F1363:F1390)),0)","v":36.343189940465315},35.343189940465315,34.343189940465315,33.343189940465315,32.343189940465315,31.343189940465315,30.343189940465315,29.343189940465315,28.343189940465315,27.343189940465315,26.343189940465315,25.343189940465315,24.343189940465315,23.343189940465315,22.343189940465315,21.343189940465315,20.343189940465315,19.343189940465315]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1392,(-$A1368-ROWS(G1364:G1391)),0)","v":36.343189940465315},35.343189940465315,34.343189940465315,33.343189940465315,32.343189940465315,31.343189940465315,30.343189940465315,29.343189940465315,28.343189940465315,27.343189940465315,26.343189940465315,25.343189940465315,24.343189940465315,23.343189940465315,22.343189940465315,21.343189940465315,20.343189940465315]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1393,(-$A1369-ROWS(H1365:H1392)),0)","v":36.343189940465315},35.343189940465315,34.343189940465315,33.343189940465315,32.343189940465315,31.343189940465315,30.343189940465315,29.343189940465315,28.343189940465315,27.343189940465315,26.343189940465315,25.343189940465315,24.343189940465315,23.343189940465315,22.343189940465315,21.343189940465315]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1394,(-$A1370-ROWS(I1366:I1393)),0)","v":36.343189940465315},35.343189940465315,34.343189940465315,33.343189940465315,32.343189940465315,31.343189940465315,30.343189940465315,29.343189940465315,28.343189940465315,27.343189940465315,26.343189940465315,25.343189940465315,24.343189940465315,23.343189940465315,22.343189940465315]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1395,(-$A1371-ROWS(J1367:J1394)),0)","v":36.343189940465315},35.343189940465315,34.343189940465315,33.343189940465315,32.343189940465315,31.343189940465315,30.343189940465315,29.343189940465315,28.343189940465315,27.343189940465315,26.343189940465315,25.343189940465315,24.343189940465315,23.343189940465315]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1396,(-$A1372-ROWS(K1368:K1395)),0)","v":36.343189940465315},35.343189940465315,34.343189940465315,33.343189940465315,32.343189940465315,31.343189940465315,30.343189940465315,29.343189940465315,28.343189940465315,27.343189940465315,26.343189940465315,25.343189940465315,24.343189940465315]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1397,(-$A1373-ROWS(L1369:L1396)),0)","v":36.343189940465315},35.343189940465315,34.343189940465315,33.343189940465315,32.343189940465315,31.343189940465315,30.343189940465315,29.343189940465315,28.343189940465315,27.343189940465315,26.343189940465315,25.343189940465315]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1398,(-$A1374-ROWS(M1370:M1397)),0)","v":36.343189940465315},35.343189940465315,34.343189940465315,33.343189940465315,32.343189940465315,31.343189940465315,30.343189940465315,29.343189940465315,28.343189940465315,27.343189940465315,26.343189940465315]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1399,(-$A1375-ROWS(N1371:N1398)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1400,(-$A1376-ROWS(O1372:O1399)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1401,(-$A1377-ROWS(P1373:P1400)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1402,(-$A1378-ROWS(Q1374:Q1401)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1403,(-$A1379-ROWS(R1375:R1402)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1404,(-$A1380-ROWS(S1376:S1403)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1405,(-$A1381-ROWS(T1377:T1404)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1406,(-$A1382-ROWS(U1378:U1405)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1407,(-$A1383-ROWS(V1379:V1406)),0)","v":0},{"$f":"IF(V1407=\"n/a\",\"n/a\",MAX(0,V1407-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1408,(-$A1384-ROWS(W1380:W1407)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1360<>\"n/a\",C1360<>\"n/a\"),IF(SUM(C1363:C1385)=0,0,IF((SUMPRODUCT(C1363:C1385,C1387:C1409)/SUM(C1363:C1385))<0,1,(SUMPRODUCT(C1363:C1385,C1387:C1409)/SUM(C1363:C1385)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1360<>\"n/a\",D1360<>\"n/a\"),IF(SUM(D1363:D1385)=0,0,IF((SUMPRODUCT(D1363:D1385,D1387:D1409)/SUM(D1363:D1385))<0,1,(SUMPRODUCT(D1363:D1385,D1387:D1409)/SUM(D1363:D1385)))),\"n/a\"))","v":2.0628044615105781},{"$f":"(IF(OR($C1360<>\"n/a\",E1360<>\"n/a\"),IF(SUM(E1363:E1385)=0,0,IF((SUMPRODUCT(E1363:E1385,E1387:E1409)/SUM(E1363:E1385))<0,1,(SUMPRODUCT(E1363:E1385,E1387:E1409)/SUM(E1363:E1385)))),\"n/a\"))","v":3.7781090856516553},{"$f":"(IF(OR($C1360<>\"n/a\",F1360<>\"n/a\"),IF(SUM(F1363:F1385)=0,0,IF((SUMPRODUCT(F1363:F1385,F1387:F1409)/SUM(F1363:F1385))<0,1,(SUMPRODUCT(F1363:F1385,F1387:F1409)/SUM(F1363:F1385)))),\"n/a\"))","v":3.5807864406550429},{"$f":"(IF(OR($C1360<>\"n/a\",G1360<>\"n/a\"),IF(SUM(G1363:G1385)=0,0,IF((SUMPRODUCT(G1363:G1385,G1387:G1409)/SUM(G1363:G1385))<0,1,(SUMPRODUCT(G1363:G1385,G1387:G1409)/SUM(G1363:G1385)))),\"n/a\"))","v":3.3882127580043275},{"$f":"(IF(OR($C1360<>\"n/a\",H1360<>\"n/a\"),IF(SUM(H1363:H1385)=0,0,IF((SUMPRODUCT(H1363:H1385,H1387:H1409)/SUM(H1363:H1385))<0,1,(SUMPRODUCT(H1363:H1385,H1387:H1409)/SUM(H1363:H1385)))),\"n/a\"))","v":3.2004303079026415},{"$f":"(IF(OR($C1360<>\"n/a\",I1360<>\"n/a\"),IF(SUM(I1363:I1385)=0,0,IF((SUMPRODUCT(I1363:I1385,I1387:I1409)/SUM(I1363:I1385))<0,1,(SUMPRODUCT(I1363:I1385,I1387:I1409)/SUM(I1363:I1385)))),\"n/a\"))","v":3.0174818637050422},{"$f":"(IF(OR($C1360<>\"n/a\",J1360<>\"n/a\"),IF(SUM(J1363:J1385)=0,0,IF((SUMPRODUCT(J1363:J1385,J1387:J1409)/SUM(J1363:J1385))<0,1,(SUMPRODUCT(J1363:J1385,J1387:J1409)/SUM(J1363:J1385)))),\"n/a\"))","v":2.8394107094272685},{"$f":"(IF(OR($C1360<>\"n/a\",K1360<>\"n/a\"),IF(SUM(K1363:K1385)=0,0,IF((SUMPRODUCT(K1363:K1385,K1387:K1409)/SUM(K1363:K1385))<0,1,(SUMPRODUCT(K1363:K1385,K1387:K1409)/SUM(K1363:K1385)))),\"n/a\"))","v":2.6662606473893793},{"$f":"(IF(OR($C1360<>\"n/a\",L1360<>\"n/a\"),IF(SUM(L1363:L1385)=0,0,IF((SUMPRODUCT(L1363:L1385,L1387:L1409)/SUM(L1363:L1385))<0,1,(SUMPRODUCT(L1363:L1385,L1387:L1409)/SUM(L1363:L1385)))),\"n/a\"))","v":2.4980760059970821},{"$f":"(IF(OR($C1360<>\"n/a\",M1360<>\"n/a\"),IF(SUM(M1363:M1385)=0,0,IF((SUMPRODUCT(M1363:M1385,M1387:M1409)/SUM(M1363:M1385))<0,1,(SUMPRODUCT(M1363:M1385,M1387:M1409)/SUM(M1363:M1385)))),\"n/a\"))","v":2.3349016476636817},{"$f":"(IF(OR($C1360<>\"n/a\",N1360<>\"n/a\"),IF(SUM(N1363:N1385)=0,0,IF((SUMPRODUCT(N1363:N1385,N1387:N1409)/SUM(N1363:N1385))<0,1,(SUMPRODUCT(N1363:N1385,N1387:N1409)/SUM(N1363:N1385)))),\"n/a\"))","v":2.1767829768756068},{"$f":"(IF(OR($C1360<>\"n/a\",O1360<>\"n/a\"),IF(SUM(O1363:O1385)=0,0,IF((SUMPRODUCT(O1363:O1385,O1387:O1409)/SUM(O1363:O1385))<0,1,(SUMPRODUCT(O1363:O1385,O1387:O1409)/SUM(O1363:O1385)))),\"n/a\"))","v":2.0237659484045585},{"$f":"(IF(OR($C1360<>\"n/a\",P1360<>\"n/a\"),IF(SUM(P1363:P1385)=0,0,IF((SUMPRODUCT(P1363:P1385,P1387:P1409)/SUM(P1363:P1385))<0,1,(SUMPRODUCT(P1363:P1385,P1387:P1409)/SUM(P1363:P1385)))),\"n/a\"))","v":1.8758970756694133},{"$f":"(IF(OR($C1360<>\"n/a\",Q1360<>\"n/a\"),IF(SUM(Q1363:Q1385)=0,0,IF((SUMPRODUCT(Q1363:Q1385,Q1387:Q1409)/SUM(Q1363:Q1385))<0,1,(SUMPRODUCT(Q1363:Q1385,Q1387:Q1409)/SUM(Q1363:Q1385)))),\"n/a\"))","v":1.7332234392510601},{"$f":"(IF(OR($C1360<>\"n/a\",R1360<>\"n/a\"),IF(SUM(R1363:R1385)=0,0,IF((SUMPRODUCT(R1363:R1385,R1387:R1409)/SUM(R1363:R1385))<0,1,(SUMPRODUCT(R1363:R1385,R1387:R1409)/SUM(R1363:R1385)))),\"n/a\"))","v":1.5957926955634567},{"$f":"(IF(OR($C1360<>\"n/a\",S1360<>\"n/a\"),IF(SUM(S1363:S1385)=0,0,IF((SUMPRODUCT(S1363:S1385,S1387:S1409)/SUM(S1363:S1385))<0,1,(SUMPRODUCT(S1363:S1385,S1387:S1409)/SUM(S1363:S1385)))),\"n/a\"))","v":1.4636530856842536},{"$f":"(IF(OR($C1360<>\"n/a\",T1360<>\"n/a\"),IF(SUM(T1363:T1385)=0,0,IF((SUMPRODUCT(T1363:T1385,T1387:T1409)/SUM(T1363:T1385))<0,1,(SUMPRODUCT(T1363:T1385,T1387:T1409)/SUM(T1363:T1385)))),\"n/a\"))","v":1.3368534443484208},{"$f":"(IF(OR($C1360<>\"n/a\",U1360<>\"n/a\"),IF(SUM(U1363:U1385)=0,0,IF((SUMPRODUCT(U1363:U1385,U1387:U1409)/SUM(U1363:U1385))<0,1,(SUMPRODUCT(U1363:U1385,U1387:U1409)/SUM(U1363:U1385)))),\"n/a\"))","v":1.2154432091084066},{"$f":"(IF(OR($C1360<>\"n/a\",V1360<>\"n/a\"),IF(SUM(V1363:V1385)=0,0,IF((SUMPRODUCT(V1363:V1385,V1387:V1409)/SUM(V1363:V1385))<0,1,(SUMPRODUCT(V1363:V1385,V1387:V1409)/SUM(V1363:V1385)))),\"n/a\"))","v":1.0994724296644254},{"$f":"(IF(OR($C1360<>\"n/a\",W1360<>\"n/a\"),IF(SUM(W1363:W1385)=0,0,IF((SUMPRODUCT(W1363:W1385,W1387:W1409)/SUM(W1363:W1385))<0,1,(SUMPRODUCT(W1363:W1385,W1387:W1409)/SUM(W1363:W1385)))),\"n/a\"))","v":0.98899177736858113}]
[]
["Asset Class 27",{"$f":"VLOOKUP($A1412,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Business LV Metering CA Service Connections"}]
[{"$f":"VALUE(REPLACE(A1412,1,12,\"\"))","v":27},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1413,0)","v":4.2437018692400628},{"$f":"OFFSET('RFM input'!H$60,$A1413,0)-OFFSET('RFM input'!H$114,$A1413,0)","v":0.71166160821686353},{"$f":"OFFSET('RFM input'!I$60,$A1413,0)-OFFSET('RFM input'!I$114,$A1413,0)","v":0.72583570489855065},{"$f":"OFFSET('RFM input'!J$60,$A1413,0)-OFFSET('RFM input'!J$114,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1413,0)-OFFSET('RFM input'!K$114,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1413,0)-OFFSET('RFM input'!L$114,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1413,0)-OFFSET('RFM input'!M$114,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1413,0)-OFFSET('RFM input'!N$114,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1413,0)-OFFSET('RFM input'!O$114,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1413,0)-OFFSET('RFM input'!P$114,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1413,0)-OFFSET('RFM input'!Q$114,$A1413,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1413,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1413,0)","v":36.4}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1413,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1413,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1413,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1413,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1413,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1413,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1413,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1413,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1413,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1413,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1413,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1413,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1413,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1413,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1413,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1413,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1413,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1413,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1413,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1413,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1441=\"n/a\",0,IF(AND(D1415=0,C1417=0),0,\nIF(AND(D1415<>0,C1417=0),D1415,\nIF(AND(D1416<>0,C1417<>0),(C1417-(C1417/C1441))+D1415,\nIF(C1441<1,0,(C1417-(C1417/C1441)))))))","v":0},{"$f":"IF(E1441=\"n/a\",0,IF(AND(E1415=0,D1417=0),0,\nIF(AND(E1415<>0,D1417=0),E1415,\nIF(AND(E1416<>0,D1417<>0),(D1417-(D1417/D1441))+E1415,\nIF(D1441<1,0,(D1417-(D1417/D1441)))))))","v":0},{"$f":"IF(F1441=\"n/a\",0,IF(AND(F1415=0,E1417=0),0,\nIF(AND(F1415<>0,E1417=0),F1415,\nIF(AND(F1416<>0,E1417<>0),(E1417-(E1417/E1441))+F1415,\nIF(E1441<1,0,(E1417-(E1417/E1441)))))))","v":0},{"$f":"IF(G1441=\"n/a\",0,IF(AND(G1415=0,F1417=0),0,\nIF(AND(G1415<>0,F1417=0),G1415,\nIF(AND(G1416<>0,F1417<>0),(F1417-(F1417/F1441))+G1415,\nIF(F1441<1,0,(F1417-(F1417/F1441)))))))","v":0},{"$f":"IF(H1441=\"n/a\",0,IF(AND(H1415=0,G1417=0),0,\nIF(AND(H1415<>0,G1417=0),H1415,\nIF(AND(H1416<>0,G1417<>0),(G1417-(G1417/G1441))+H1415,\nIF(G1441<1,0,(G1417-(G1417/G1441)))))))","v":0},{"$f":"IF(I1441=\"n/a\",0,IF(AND(I1415=0,H1417=0),0,\nIF(AND(I1415<>0,H1417=0),I1415,\nIF(AND(I1416<>0,H1417<>0),(H1417-(H1417/H1441))+I1415,\nIF(H1441<1,0,(H1417-(H1417/H1441)))))))","v":0},{"$f":"IF(J1441=\"n/a\",0,IF(AND(J1415=0,I1417=0),0,\nIF(AND(J1415<>0,I1417=0),J1415,\nIF(AND(J1416<>0,I1417<>0),(I1417-(I1417/I1441))+J1415,\nIF(I1441<1,0,(I1417-(I1417/I1441)))))))","v":0},{"$f":"IF(K1441=\"n/a\",0,IF(AND(K1415=0,J1417=0),0,\nIF(AND(K1415<>0,J1417=0),K1415,\nIF(AND(K1416<>0,J1417<>0),(J1417-(J1417/J1441))+K1415,\nIF(J1441<1,0,(J1417-(J1417/J1441)))))))","v":0},{"$f":"IF(L1441=\"n/a\",0,IF(AND(L1415=0,K1417=0),0,\nIF(AND(L1415<>0,K1417=0),L1415,\nIF(AND(L1416<>0,K1417<>0),(K1417-(K1417/K1441))+L1415,\nIF(K1441<1,0,(K1417-(K1417/K1441)))))))","v":0},{"$f":"IF(M1441=\"n/a\",0,IF(AND(M1415=0,L1417=0),0,\nIF(AND(M1415<>0,L1417=0),M1415,\nIF(AND(M1416<>0,L1417<>0),(L1417-(L1417/L1441))+M1415,\nIF(L1441<1,0,(L1417-(L1417/L1441)))))))","v":0},{"$f":"IF(N1441=\"n/a\",0,IF(AND(N1415=0,M1417=0),0,\nIF(AND(N1415<>0,M1417=0),N1415,\nIF(AND(N1416<>0,M1417<>0),(M1417-(M1417/M1441))+N1415,\nIF(M1441<1,0,(M1417-(M1417/M1441)))))))","v":0},{"$f":"IF(O1441=\"n/a\",0,IF(AND(O1415=0,N1417=0),0,\nIF(AND(O1415<>0,N1417=0),O1415,\nIF(AND(O1416<>0,N1417<>0),(N1417-(N1417/N1441))+O1415,\nIF(N1441<1,0,(N1417-(N1417/N1441)))))))","v":0},{"$f":"IF(P1441=\"n/a\",0,IF(AND(P1415=0,O1417=0),0,\nIF(AND(P1415<>0,O1417=0),P1415,\nIF(AND(P1416<>0,O1417<>0),(O1417-(O1417/O1441))+P1415,\nIF(O1441<1,0,(O1417-(O1417/O1441)))))))","v":0},{"$f":"IF(Q1441=\"n/a\",0,IF(AND(Q1415=0,P1417=0),0,\nIF(AND(Q1415<>0,P1417=0),Q1415,\nIF(AND(Q1416<>0,P1417<>0),(P1417-(P1417/P1441))+Q1415,\nIF(P1441<1,0,(P1417-(P1417/P1441)))))))","v":0},{"$f":"IF(R1441=\"n/a\",0,IF(AND(R1415=0,Q1417=0),0,\nIF(AND(R1415<>0,Q1417=0),R1415,\nIF(AND(R1416<>0,Q1417<>0),(Q1417-(Q1417/Q1441))+R1415,\nIF(Q1441<1,0,(Q1417-(Q1417/Q1441)))))))","v":0},{"$f":"IF(S1441=\"n/a\",0,IF(AND(S1415=0,R1417=0),0,\nIF(AND(S1415<>0,R1417=0),S1415,\nIF(AND(S1416<>0,R1417<>0),(R1417-(R1417/R1441))+S1415,\nIF(R1441<1,0,(R1417-(R1417/R1441)))))))","v":0},{"$f":"IF(T1441=\"n/a\",0,IF(AND(T1415=0,S1417=0),0,\nIF(AND(T1415<>0,S1417=0),T1415,\nIF(AND(T1416<>0,S1417<>0),(S1417-(S1417/S1441))+T1415,\nIF(S1441<1,0,(S1417-(S1417/S1441)))))))","v":0},{"$f":"IF(U1441=\"n/a\",0,IF(AND(U1415=0,T1417=0),0,\nIF(AND(U1415<>0,T1417=0),U1415,\nIF(AND(U1416<>0,T1417<>0),(T1417-(T1417/T1441))+U1415,\nIF(T1441<1,0,(T1417-(T1417/T1441)))))))","v":0},{"$f":"IF(V1441=\"n/a\",0,IF(AND(V1415=0,U1417=0),0,\nIF(AND(V1415<>0,U1417=0),V1415,\nIF(AND(V1416<>0,U1417<>0),(U1417-(U1417/U1441))+V1415,\nIF(U1441<1,0,(U1417-(U1417/U1441)))))))","v":0},{"$f":"IF(W1441=\"n/a\",0,IF(AND(W1415=0,V1417=0),0,\nIF(AND(W1415<>0,V1417=0),W1415,\nIF(AND(W1416<>0,V1417<>0),(V1417-(V1417/V1441))+W1415,\nIF(V1441<1,0,(V1417-(V1417/V1441)))))))","v":0}]
[{"$f":"A1417+1","v":0},"Depreciated starting RAB",{"$f":"C1413","v":4.2437018692400628},{"$f":"IF(C1442=\"n/a\",C1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,C1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,C1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628},{"$f":"IF(D1442=\"n/a\",D1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,D1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,D1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628},{"$f":"IF(E1442=\"n/a\",E1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,E1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,E1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628},{"$f":"IF(F1442=\"n/a\",F1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,F1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,F1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628},{"$f":"IF(G1442=\"n/a\",G1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,G1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,G1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628},{"$f":"IF(H1442=\"n/a\",H1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,H1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,H1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628},{"$f":"IF(I1442=\"n/a\",I1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,I1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,I1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628},{"$f":"IF(J1442=\"n/a\",J1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,J1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,J1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628},{"$f":"IF(K1442=\"n/a\",K1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,K1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,K1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628},{"$f":"IF(L1442=\"n/a\",L1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,L1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,L1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628},{"$f":"IF(M1442=\"n/a\",M1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,M1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,M1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628},{"$f":"IF(N1442=\"n/a\",N1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,N1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,N1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628},{"$f":"IF(O1442=\"n/a\",O1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,O1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,O1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628},{"$f":"IF(P1442=\"n/a\",P1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,P1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,P1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628},{"$f":"IF(Q1442=\"n/a\",Q1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,Q1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,Q1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628},{"$f":"IF(R1442=\"n/a\",R1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,R1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,R1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628},{"$f":"IF(S1442=\"n/a\",S1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,S1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,S1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628},{"$f":"IF(T1442=\"n/a\",T1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,T1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,T1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628},{"$f":"IF(U1442=\"n/a\",U1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,U1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,U1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628},{"$f":"IF(V1442=\"n/a\",V1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,V1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,V1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":4.2437018692400628}]
[{"$f":"A1418+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1419)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D1419,-($A1419+5),0)","v":0.71166160821686353},{"$f":"IF(D1443=\"n/a\",D1419,IFERROR(IF((OFFSET($C1419,0,$A1419))<0,\nMIN(0,D1419-(OFFSET($C1419,0,$A1419)/(OFFSET($C1414,-$A1418,$A1419)))),\nMAX(0,D1419-(OFFSET($C1419,0,$A1419)/(OFFSET($C1414,-$A1418,$A1419))))),0))","v":0.69211046513398267},0.6725593220511018,0.65300817896822094,0.63345703588534008,0.61390589280245922,0.59435474971957836,0.57480360663669749,0.55525246355381663,0.53570132047093577,0.51615017738805491,0.49659903430517405,0.47704789122229319,0.45749674813941232,0.43794560505653146,0.4183944619736506,0.39884331889076974,0.37929217580788888,0.35974103272500801,0.34018988964212715]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E1420,-($A1420+5),0)","v":0.72583570489855065},{"$f":"IF(E1444=\"n/a\",E1420,IFERROR(IF((OFFSET($C1420,0,$A1420))<0,\nMIN(0,E1420-(OFFSET($C1420,0,$A1420)/(OFFSET($C1415,-$A1419,$A1420)))),\nMAX(0,E1420-(OFFSET($C1420,0,$A1420)/(OFFSET($C1415,-$A1419,$A1420))))),0))","v":0.70589516355518389},0.68595462221181713,0.66601408086845038,0.64607353952508362,0.62613299818171686,0.6061924568383501,0.58625191549498334,0.56631137415161659,0.54637083280824983,0.52643029146488307,0.50648975012151631,0.48654920877814956,0.4666086674347828,0.44666812609141604,0.42672758474804928,0.40678704340468252,0.38684650206131577,0.36690596071794901]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F1421,-($A1421+5),0)","v":0},{"$f":"IF(F1445=\"n/a\",F1421,IFERROR(IF((OFFSET($C1421,0,$A1421))<0,\nMIN(0,F1421-(OFFSET($C1421,0,$A1421)/(OFFSET($C1416,-$A1420,$A1421)))),\nMAX(0,F1421-(OFFSET($C1421,0,$A1421)/(OFFSET($C1416,-$A1420,$A1421))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1422,-($A1422+5),0)","v":0},{"$f":"IF(G1446=\"n/a\",G1422,IFERROR(IF((OFFSET($C1422,0,$A1422))<0,\nMIN(0,G1422-(OFFSET($C1422,0,$A1422)/(OFFSET($C1417,-$A1421,$A1422)))),\nMAX(0,G1422-(OFFSET($C1422,0,$A1422)/(OFFSET($C1417,-$A1421,$A1422))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1423,-($A1423+5),0)","v":0},{"$f":"IF(H1447=\"n/a\",H1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1424,-($A1424+5),0)","v":0},{"$f":"IF(I1448=\"n/a\",I1424,IFERROR(IF((OFFSET($C1424,0,$A1424))<0,\nMIN(0,I1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424)))),\nMAX(0,I1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1425,-($A1425+5),0)","v":0},{"$f":"IF(J1449=\"n/a\",J1425,IFERROR(IF((OFFSET($C1425,0,$A1425))<0,\nMIN(0,J1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425)))),\nMAX(0,J1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1426,-($A1426+5),0)","v":0},{"$f":"IF(K1450=\"n/a\",K1426,IFERROR(IF((OFFSET($C1426,0,$A1426))<0,\nMIN(0,K1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426)))),\nMAX(0,K1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1427,-($A1427+5),0)","v":0},{"$f":"IF(L1451=\"n/a\",L1427,IFERROR(IF((OFFSET($C1427,0,$A1427))<0,\nMIN(0,L1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427)))),\nMAX(0,L1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1428,-($A1428+5),0)","v":0},{"$f":"IF(M1452=\"n/a\",M1428,IFERROR(IF((OFFSET($C1428,0,$A1428))<0,\nMIN(0,M1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428)))),\nMAX(0,M1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1429,-($A1429+5),0)","v":0},{"$f":"IF(N1453=\"n/a\",N1429,IFERROR(IF((OFFSET($C1429,0,$A1429))<0,\nMIN(0,N1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429)))),\nMAX(0,N1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1430,-($A1430+5),0)","v":0},{"$f":"IF(O1454=\"n/a\",O1430,IFERROR(IF((OFFSET($C1430,0,$A1430))<0,\nMIN(0,O1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430)))),\nMAX(0,O1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1431,-($A1431+5),0)","v":0},{"$f":"IF(P1455=\"n/a\",P1431,IFERROR(IF((OFFSET($C1431,0,$A1431))<0,\nMIN(0,P1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431)))),\nMAX(0,P1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1432,-($A1432+5),0)","v":0},{"$f":"IF(Q1456=\"n/a\",Q1432,IFERROR(IF((OFFSET($C1432,0,$A1432))<0,\nMIN(0,Q1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432)))),\nMAX(0,Q1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1433,-($A1433+5),0)","v":0},{"$f":"IF(R1457=\"n/a\",R1433,IFERROR(IF((OFFSET($C1433,0,$A1433))<0,\nMIN(0,R1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433)))),\nMAX(0,R1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1434,-($A1434+5),0)","v":0},{"$f":"IF(S1458=\"n/a\",S1434,IFERROR(IF((OFFSET($C1434,0,$A1434))<0,\nMIN(0,S1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434)))),\nMAX(0,S1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1435,-($A1435+5),0)","v":0},{"$f":"IF(T1459=\"n/a\",T1435,IFERROR(IF((OFFSET($C1435,0,$A1435))<0,\nMIN(0,T1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435)))),\nMAX(0,T1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1436,-($A1436+5),0)","v":0},{"$f":"IF(U1460=\"n/a\",U1436,IFERROR(IF((OFFSET($C1436,0,$A1436))<0,\nMIN(0,U1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436)))),\nMAX(0,U1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1437,-($A1437+5),0)","v":0},{"$f":"IF(V1461=\"n/a\",V1437,IFERROR(IF((OFFSET($C1437,0,$A1437))<0,\nMIN(0,V1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437)))),\nMAX(0,V1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1438,-($A1438+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1441=\"n/a\",\"n/a\",IF(AND(C1441<1,D1415=0),0,\nIF(D1415=0,C1441-1,\nIF(C1441<1,D1416,\n(((C1441-1)*(C1417-(C1417/(C1441))))+(D1415*D1416))/(D1417)))))","v":0},0,0,0,0,{"$f":"IF(H1441=\"n/a\",\"n/a\",IF(AND(H1441<1,I1415=0),0,\nIF(I1415=0,H1441-1,\nIF(H1441<1,I1416,\n(((H1441-1)*(H1417-(H1417/(H1441))))+(I1415*I1416))/(I1417)))))","v":0},{"$f":"IF(I1441=\"n/a\",\"n/a\",IF(AND(I1441<1,J1415=0),0,\nIF(J1415=0,I1441-1,\nIF(I1441<1,J1416,\n(((I1441-1)*(I1417-(I1417/(I1441))))+(J1415*J1416))/(J1417)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1442,(-$A1418-ROWS(C1414:C1441)),0)","v":"n/a"},{"$f":"IF(C1442=\"n/a\",\"n/a\",MAX(0,C1442-1))","v":"n/a"},{"$f":"IF(D1442=\"n/a\",\"n/a\",MAX(0,D1442-1))","v":"n/a"},{"$f":"IF(E1442=\"n/a\",\"n/a\",MAX(0,E1442-1))","v":"n/a"},{"$f":"IF(F1442=\"n/a\",\"n/a\",MAX(0,F1442-1))","v":"n/a"},{"$f":"IF(G1442=\"n/a\",\"n/a\",MAX(0,G1442-1))","v":"n/a"},{"$f":"IF(H1442=\"n/a\",\"n/a\",MAX(0,H1442-1))","v":"n/a"},{"$f":"IF(I1442=\"n/a\",\"n/a\",MAX(0,I1442-1))","v":"n/a"},{"$f":"IF(J1442=\"n/a\",\"n/a\",MAX(0,J1442-1))","v":"n/a"},{"$f":"IF(K1442=\"n/a\",\"n/a\",MAX(0,K1442-1))","v":"n/a"},{"$f":"IF(L1442=\"n/a\",\"n/a\",MAX(0,L1442-1))","v":"n/a"},{"$f":"IF(M1442=\"n/a\",\"n/a\",MAX(0,M1442-1))","v":"n/a"},{"$f":"IF(N1442=\"n/a\",\"n/a\",MAX(0,N1442-1))","v":"n/a"},{"$f":"IF(O1442=\"n/a\",\"n/a\",MAX(0,O1442-1))","v":"n/a"},{"$f":"IF(P1442=\"n/a\",\"n/a\",MAX(0,P1442-1))","v":"n/a"},{"$f":"IF(Q1442=\"n/a\",\"n/a\",MAX(0,Q1442-1))","v":"n/a"},{"$f":"IF(R1442=\"n/a\",\"n/a\",MAX(0,R1442-1))","v":"n/a"},{"$f":"IF(S1442=\"n/a\",\"n/a\",MAX(0,S1442-1))","v":"n/a"},{"$f":"IF(T1442=\"n/a\",\"n/a\",MAX(0,T1442-1))","v":"n/a"},{"$f":"IF(U1442=\"n/a\",\"n/a\",MAX(0,U1442-1))","v":"n/a"},{"$f":"IF(V1442=\"n/a\",\"n/a\",MAX(0,V1442-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1419)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1443,(-$A1419-ROWS(D1415:D1442)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4,20.399999999999999,19.399999999999999,18.399999999999999,17.399999999999999]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1444,(-$A1420-ROWS(E1416:E1443)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4,20.399999999999999,19.399999999999999,18.399999999999999]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1445,(-$A1421-ROWS(F1417:F1444)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4,20.399999999999999,19.399999999999999]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1446,(-$A1422-ROWS(G1418:G1445)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4,20.399999999999999]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1447,(-$A1423-ROWS(H1419:H1446)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1448,(-$A1424-ROWS(I1420:I1447)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1449,(-$A1425-ROWS(J1421:J1448)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1450,(-$A1426-ROWS(K1422:K1449)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1451,(-$A1427-ROWS(L1423:L1450)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1452,(-$A1428-ROWS(M1424:M1451)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1453,(-$A1429-ROWS(N1425:N1452)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1454,(-$A1430-ROWS(O1426:O1453)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1455,(-$A1431-ROWS(P1427:P1454)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1456,(-$A1432-ROWS(Q1428:Q1455)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1457,(-$A1433-ROWS(R1429:R1456)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1458,(-$A1434-ROWS(S1430:S1457)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1459,(-$A1435-ROWS(T1431:T1458)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1460,(-$A1436-ROWS(U1432:U1459)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1461,(-$A1437-ROWS(V1433:V1460)),0)","v":0},{"$f":"IF(V1461=\"n/a\",\"n/a\",MAX(0,V1461-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1462,(-$A1438-ROWS(W1434:W1461)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1414<>\"n/a\",C1414<>\"n/a\"),IF(SUM(C1417:C1439)=0,0,IF((SUMPRODUCT(C1417:C1439,C1441:C1463)/SUM(C1417:C1439))<0,1,(SUMPRODUCT(C1417:C1439,C1441:C1463)/SUM(C1417:C1439)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1414<>\"n/a\",D1414<>\"n/a\"),IF(SUM(D1417:D1439)=0,0,IF((SUMPRODUCT(D1417:D1439,D1441:D1463)/SUM(D1417:D1439))<0,1,(SUMPRODUCT(D1417:D1439,D1441:D1463)/SUM(D1417:D1439)))),\"n/a\"))","v":5.2275645685607532},{"$f":"(IF(OR($C1414<>\"n/a\",E1414<>\"n/a\"),IF(SUM(E1417:E1439)=0,0,IF((SUMPRODUCT(E1417:E1439,E1441:E1463)/SUM(E1417:E1439))<0,1,(SUMPRODUCT(E1417:E1439,E1441:E1463)/SUM(E1417:E1439)))),\"n/a\"))","v":8.9940472757809466},{"$f":"(IF(OR($C1414<>\"n/a\",F1414<>\"n/a\"),IF(SUM(F1417:F1439)=0,0,IF((SUMPRODUCT(F1417:F1439,F1441:F1463)/SUM(F1417:F1439))<0,1,(SUMPRODUCT(F1417:F1439,F1441:F1463)/SUM(F1417:F1439)))),\"n/a\"))","v":8.559834773525548},{"$f":"(IF(OR($C1414<>\"n/a\",G1414<>\"n/a\"),IF(SUM(G1417:G1439)=0,0,IF((SUMPRODUCT(G1417:G1439,G1441:G1463)/SUM(G1417:G1439))<0,1,(SUMPRODUCT(G1417:G1439,G1441:G1463)/SUM(G1417:G1439)))),\"n/a\"))","v":8.1336270154675336},{"$f":"(IF(OR($C1414<>\"n/a\",H1414<>\"n/a\"),IF(SUM(H1417:H1439)=0,0,IF((SUMPRODUCT(H1417:H1439,H1441:H1463)/SUM(H1417:H1439))<0,1,(SUMPRODUCT(H1417:H1439,H1441:H1463)/SUM(H1417:H1439)))),\"n/a\"))","v":7.7155950881845152},{"$f":"(IF(OR($C1414<>\"n/a\",I1414<>\"n/a\"),IF(SUM(I1417:I1439)=0,0,IF((SUMPRODUCT(I1417:I1439,I1441:I1463)/SUM(I1417:I1439))<0,1,(SUMPRODUCT(I1417:I1439,I1441:I1463)/SUM(I1417:I1439)))),\"n/a\"))","v":7.3059149887834414},{"$f":"(IF(OR($C1414<>\"n/a\",J1414<>\"n/a\"),IF(SUM(J1417:J1439)=0,0,IF((SUMPRODUCT(J1417:J1439,J1441:J1463)/SUM(J1417:J1439))<0,1,(SUMPRODUCT(J1417:J1439,J1441:J1463)/SUM(J1417:J1439)))),\"n/a\"))","v":6.9047678023515129},{"$f":"(IF(OR($C1414<>\"n/a\",K1414<>\"n/a\"),IF(SUM(K1417:K1439)=0,0,IF((SUMPRODUCT(K1417:K1439,K1441:K1463)/SUM(K1417:K1439))<0,1,(SUMPRODUCT(K1417:K1439,K1441:K1463)/SUM(K1417:K1439)))),\"n/a\"))","v":6.5123398871581086},{"$f":"(IF(OR($C1414<>\"n/a\",L1414<>\"n/a\"),IF(SUM(L1417:L1439)=0,0,IF((SUMPRODUCT(L1417:L1439,L1441:L1463)/SUM(L1417:L1439))<0,1,(SUMPRODUCT(L1417:L1439,L1441:L1463)/SUM(L1417:L1439)))),\"n/a\"))","v":6.1288230680056417},{"$f":"(IF(OR($C1414<>\"n/a\",M1414<>\"n/a\"),IF(SUM(M1417:M1439)=0,0,IF((SUMPRODUCT(M1417:M1439,M1441:M1463)/SUM(M1417:M1439))<0,1,(SUMPRODUCT(M1417:M1439,M1441:M1463)/SUM(M1417:M1439)))),\"n/a\"))","v":5.7544148381507423},{"$f":"(IF(OR($C1414<>\"n/a\",N1414<>\"n/a\"),IF(SUM(N1417:N1439)=0,0,IF((SUMPRODUCT(N1417:N1439,N1441:N1463)/SUM(N1417:N1439))<0,1,(SUMPRODUCT(N1417:N1439,N1441:N1463)/SUM(N1417:N1439)))),\"n/a\"))","v":5.3893185702422457},{"$f":"(IF(OR($C1414<>\"n/a\",O1414<>\"n/a\"),IF(SUM(O1417:O1439)=0,0,IF((SUMPRODUCT(O1417:O1439,O1441:O1463)/SUM(O1417:O1439))<0,1,(SUMPRODUCT(O1417:O1439,O1441:O1463)/SUM(O1417:O1439)))),\"n/a\"))","v":5.0337437367492974},{"$f":"(IF(OR($C1414<>\"n/a\",P1414<>\"n/a\"),IF(SUM(P1417:P1439)=0,0,IF((SUMPRODUCT(P1417:P1439,P1441:P1463)/SUM(P1417:P1439))<0,1,(SUMPRODUCT(P1417:P1439,P1441:P1463)/SUM(P1417:P1439)))),\"n/a\"))","v":4.6879061403814131},{"$f":"(IF(OR($C1414<>\"n/a\",Q1414<>\"n/a\"),IF(SUM(Q1417:Q1439)=0,0,IF((SUMPRODUCT(Q1417:Q1439,Q1441:Q1463)/SUM(Q1417:Q1439))<0,1,(SUMPRODUCT(Q1417:Q1439,Q1441:Q1463)/SUM(Q1417:Q1439)))),\"n/a\"))","v":4.3520281550329756},{"$f":"(IF(OR($C1414<>\"n/a\",R1414<>\"n/a\"),IF(SUM(R1417:R1439)=0,0,IF((SUMPRODUCT(R1417:R1439,R1441:R1463)/SUM(R1417:R1439))<0,1,(SUMPRODUCT(R1417:R1439,R1441:R1463)/SUM(R1417:R1439)))),\"n/a\"))","v":4.0263389778172751},{"$f":"(IF(OR($C1414<>\"n/a\",S1414<>\"n/a\"),IF(SUM(S1417:S1439)=0,0,IF((SUMPRODUCT(S1417:S1439,S1441:S1463)/SUM(S1417:S1439))<0,1,(SUMPRODUCT(S1417:S1439,S1441:S1463)/SUM(S1417:S1439)))),\"n/a\"))","v":3.7110748927901649},{"$f":"(IF(OR($C1414<>\"n/a\",T1414<>\"n/a\"),IF(SUM(T1417:T1439)=0,0,IF((SUMPRODUCT(T1417:T1439,T1441:T1463)/SUM(T1417:T1439))<0,1,(SUMPRODUCT(T1417:T1439,T1441:T1463)/SUM(T1417:T1439)))),\"n/a\"))","v":3.406479547000802},{"$f":"(IF(OR($C1414<>\"n/a\",U1414<>\"n/a\"),IF(SUM(U1417:U1439)=0,0,IF((SUMPRODUCT(U1417:U1439,U1441:U1463)/SUM(U1417:U1439))<0,1,(SUMPRODUCT(U1417:U1439,U1441:U1463)/SUM(U1417:U1439)))),\"n/a\"))","v":3.1128042395469766},{"$f":"(IF(OR($C1414<>\"n/a\",V1414<>\"n/a\"),IF(SUM(V1417:V1439)=0,0,IF((SUMPRODUCT(V1417:V1439,V1441:V1463)/SUM(V1417:V1439))<0,1,(SUMPRODUCT(V1417:V1439,V1441:V1463)/SUM(V1417:V1439)))),\"n/a\"))","v":2.8303082243554369},{"$f":"(IF(OR($C1414<>\"n/a\",W1414<>\"n/a\"),IF(SUM(W1417:W1439)=0,0,IF((SUMPRODUCT(W1417:W1439,W1441:W1463)/SUM(W1417:W1439))<0,1,(SUMPRODUCT(W1417:W1439,W1441:W1463)/SUM(W1417:W1439)))),\"n/a\"))","v":2.5592590274535842}]
[]
["Asset Class 28",{"$f":"VLOOKUP($A1466,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Domestic LV Service Connections"}]
[{"$f":"VALUE(REPLACE(A1466,1,12,\"\"))","v":28},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1467,0)","v":56.854464502415503},{"$f":"OFFSET('RFM input'!H$60,$A1467,0)-OFFSET('RFM input'!H$114,$A1467,0)","v":3.1063593880954232},{"$f":"OFFSET('RFM input'!I$60,$A1467,0)-OFFSET('RFM input'!I$114,$A1467,0)","v":3.0592717994442928},{"$f":"OFFSET('RFM input'!J$60,$A1467,0)-OFFSET('RFM input'!J$114,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1467,0)-OFFSET('RFM input'!K$114,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1467,0)-OFFSET('RFM input'!L$114,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1467,0)-OFFSET('RFM input'!M$114,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1467,0)-OFFSET('RFM input'!N$114,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1467,0)-OFFSET('RFM input'!O$114,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1467,0)-OFFSET('RFM input'!P$114,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1467,0)-OFFSET('RFM input'!Q$114,$A1467,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1467,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":36.412417735065269},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":36.412417735065269},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":36.412417735065269},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":36.412417735065269},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":36.412417735065269},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":36.412417735065269},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":36.412417735065269},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":36.412417735065269},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":36.412417735065269},{"$f":"OFFSET('RFM input'!$U$6,$A1467,0)","v":36.412417735065269}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1467,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1467,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1467,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1467,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1467,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1467,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1467,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1467,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1467,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1467,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1467,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1467,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1467,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1467,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1467,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1467,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1467,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1467,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1467,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1467,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1495=\"n/a\",0,IF(AND(D1469=0,C1471=0),0,\nIF(AND(D1469<>0,C1471=0),D1469,\nIF(AND(D1470<>0,C1471<>0),(C1471-(C1471/C1495))+D1469,\nIF(C1495<1,0,(C1471-(C1471/C1495)))))))","v":0},{"$f":"IF(E1495=\"n/a\",0,IF(AND(E1469=0,D1471=0),0,\nIF(AND(E1469<>0,D1471=0),E1469,\nIF(AND(E1470<>0,D1471<>0),(D1471-(D1471/D1495))+E1469,\nIF(D1495<1,0,(D1471-(D1471/D1495)))))))","v":0},{"$f":"IF(F1495=\"n/a\",0,IF(AND(F1469=0,E1471=0),0,\nIF(AND(F1469<>0,E1471=0),F1469,\nIF(AND(F1470<>0,E1471<>0),(E1471-(E1471/E1495))+F1469,\nIF(E1495<1,0,(E1471-(E1471/E1495)))))))","v":0},{"$f":"IF(G1495=\"n/a\",0,IF(AND(G1469=0,F1471=0),0,\nIF(AND(G1469<>0,F1471=0),G1469,\nIF(AND(G1470<>0,F1471<>0),(F1471-(F1471/F1495))+G1469,\nIF(F1495<1,0,(F1471-(F1471/F1495)))))))","v":0},{"$f":"IF(H1495=\"n/a\",0,IF(AND(H1469=0,G1471=0),0,\nIF(AND(H1469<>0,G1471=0),H1469,\nIF(AND(H1470<>0,G1471<>0),(G1471-(G1471/G1495))+H1469,\nIF(G1495<1,0,(G1471-(G1471/G1495)))))))","v":0},{"$f":"IF(I1495=\"n/a\",0,IF(AND(I1469=0,H1471=0),0,\nIF(AND(I1469<>0,H1471=0),I1469,\nIF(AND(I1470<>0,H1471<>0),(H1471-(H1471/H1495))+I1469,\nIF(H1495<1,0,(H1471-(H1471/H1495)))))))","v":0},{"$f":"IF(J1495=\"n/a\",0,IF(AND(J1469=0,I1471=0),0,\nIF(AND(J1469<>0,I1471=0),J1469,\nIF(AND(J1470<>0,I1471<>0),(I1471-(I1471/I1495))+J1469,\nIF(I1495<1,0,(I1471-(I1471/I1495)))))))","v":0},{"$f":"IF(K1495=\"n/a\",0,IF(AND(K1469=0,J1471=0),0,\nIF(AND(K1469<>0,J1471=0),K1469,\nIF(AND(K1470<>0,J1471<>0),(J1471-(J1471/J1495))+K1469,\nIF(J1495<1,0,(J1471-(J1471/J1495)))))))","v":0},{"$f":"IF(L1495=\"n/a\",0,IF(AND(L1469=0,K1471=0),0,\nIF(AND(L1469<>0,K1471=0),L1469,\nIF(AND(L1470<>0,K1471<>0),(K1471-(K1471/K1495))+L1469,\nIF(K1495<1,0,(K1471-(K1471/K1495)))))))","v":0},{"$f":"IF(M1495=\"n/a\",0,IF(AND(M1469=0,L1471=0),0,\nIF(AND(M1469<>0,L1471=0),M1469,\nIF(AND(M1470<>0,L1471<>0),(L1471-(L1471/L1495))+M1469,\nIF(L1495<1,0,(L1471-(L1471/L1495)))))))","v":0},{"$f":"IF(N1495=\"n/a\",0,IF(AND(N1469=0,M1471=0),0,\nIF(AND(N1469<>0,M1471=0),N1469,\nIF(AND(N1470<>0,M1471<>0),(M1471-(M1471/M1495))+N1469,\nIF(M1495<1,0,(M1471-(M1471/M1495)))))))","v":0},{"$f":"IF(O1495=\"n/a\",0,IF(AND(O1469=0,N1471=0),0,\nIF(AND(O1469<>0,N1471=0),O1469,\nIF(AND(O1470<>0,N1471<>0),(N1471-(N1471/N1495))+O1469,\nIF(N1495<1,0,(N1471-(N1471/N1495)))))))","v":0},{"$f":"IF(P1495=\"n/a\",0,IF(AND(P1469=0,O1471=0),0,\nIF(AND(P1469<>0,O1471=0),P1469,\nIF(AND(P1470<>0,O1471<>0),(O1471-(O1471/O1495))+P1469,\nIF(O1495<1,0,(O1471-(O1471/O1495)))))))","v":0},{"$f":"IF(Q1495=\"n/a\",0,IF(AND(Q1469=0,P1471=0),0,\nIF(AND(Q1469<>0,P1471=0),Q1469,\nIF(AND(Q1470<>0,P1471<>0),(P1471-(P1471/P1495))+Q1469,\nIF(P1495<1,0,(P1471-(P1471/P1495)))))))","v":0},{"$f":"IF(R1495=\"n/a\",0,IF(AND(R1469=0,Q1471=0),0,\nIF(AND(R1469<>0,Q1471=0),R1469,\nIF(AND(R1470<>0,Q1471<>0),(Q1471-(Q1471/Q1495))+R1469,\nIF(Q1495<1,0,(Q1471-(Q1471/Q1495)))))))","v":0},{"$f":"IF(S1495=\"n/a\",0,IF(AND(S1469=0,R1471=0),0,\nIF(AND(S1469<>0,R1471=0),S1469,\nIF(AND(S1470<>0,R1471<>0),(R1471-(R1471/R1495))+S1469,\nIF(R1495<1,0,(R1471-(R1471/R1495)))))))","v":0},{"$f":"IF(T1495=\"n/a\",0,IF(AND(T1469=0,S1471=0),0,\nIF(AND(T1469<>0,S1471=0),T1469,\nIF(AND(T1470<>0,S1471<>0),(S1471-(S1471/S1495))+T1469,\nIF(S1495<1,0,(S1471-(S1471/S1495)))))))","v":0},{"$f":"IF(U1495=\"n/a\",0,IF(AND(U1469=0,T1471=0),0,\nIF(AND(U1469<>0,T1471=0),U1469,\nIF(AND(U1470<>0,T1471<>0),(T1471-(T1471/T1495))+U1469,\nIF(T1495<1,0,(T1471-(T1471/T1495)))))))","v":0},{"$f":"IF(V1495=\"n/a\",0,IF(AND(V1469=0,U1471=0),0,\nIF(AND(V1469<>0,U1471=0),V1469,\nIF(AND(V1470<>0,U1471<>0),(U1471-(U1471/U1495))+V1469,\nIF(U1495<1,0,(U1471-(U1471/U1495)))))))","v":0},{"$f":"IF(W1495=\"n/a\",0,IF(AND(W1469=0,V1471=0),0,\nIF(AND(W1469<>0,V1471=0),W1469,\nIF(AND(W1470<>0,V1471<>0),(V1471-(V1471/V1495))+W1469,\nIF(V1495<1,0,(V1471-(V1471/V1495)))))))","v":0}]
[{"$f":"A1471+1","v":0},"Depreciated starting RAB",{"$f":"C1467","v":56.854464502415503},{"$f":"IF(C1496=\"n/a\",C1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,C1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,C1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503},{"$f":"IF(D1496=\"n/a\",D1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,D1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,D1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503},{"$f":"IF(E1496=\"n/a\",E1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,E1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,E1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503},{"$f":"IF(F1496=\"n/a\",F1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,F1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,F1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503},{"$f":"IF(G1496=\"n/a\",G1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,G1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,G1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503},{"$f":"IF(H1496=\"n/a\",H1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,H1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,H1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503},{"$f":"IF(I1496=\"n/a\",I1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,I1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,I1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503},{"$f":"IF(J1496=\"n/a\",J1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,J1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,J1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503},{"$f":"IF(K1496=\"n/a\",K1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,K1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,K1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503},{"$f":"IF(L1496=\"n/a\",L1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,L1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,L1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503},{"$f":"IF(M1496=\"n/a\",M1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,M1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,M1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503},{"$f":"IF(N1496=\"n/a\",N1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,N1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,N1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503},{"$f":"IF(O1496=\"n/a\",O1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,O1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,O1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503},{"$f":"IF(P1496=\"n/a\",P1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,P1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,P1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503},{"$f":"IF(Q1496=\"n/a\",Q1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,Q1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,Q1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503},{"$f":"IF(R1496=\"n/a\",R1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,R1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,R1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503},{"$f":"IF(S1496=\"n/a\",S1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,S1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,S1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503},{"$f":"IF(T1496=\"n/a\",T1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,T1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,T1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503},{"$f":"IF(U1496=\"n/a\",U1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,U1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,U1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503},{"$f":"IF(V1496=\"n/a\",V1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,V1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,V1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":56.854464502415503}]
[{"$f":"A1472+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1473)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D1473,-($A1473+5),0)","v":3.1063593880954232},{"$f":"IF(D1497=\"n/a\",D1473,IFERROR(IF((OFFSET($C1473,0,$A1473))<0,\nMIN(0,D1473-(OFFSET($C1473,0,$A1473)/(OFFSET($C1468,-$A1472,$A1473)))),\nMAX(0,D1473-(OFFSET($C1473,0,$A1473)/(OFFSET($C1468,-$A1472,$A1473))))),0))","v":3.021048947830316},2.9357385075652087,2.8504280673001015,2.7651176270349942,2.6798071867698869,2.5944967465047797,2.5091863062396724,2.4238758659745652,2.3385654257094579,2.2532549854443507,2.1679445451792434,2.0826341049141361,1.9973236646490287,1.9120132243839212,1.8267027841188137,1.7413923438537062,1.6560819035885987,1.5707714633234913,1.4854610230583838]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E1474,-($A1474+5),0)","v":3.0592717994442928},{"$f":"IF(E1498=\"n/a\",E1474,IFERROR(IF((OFFSET($C1474,0,$A1474))<0,\nMIN(0,E1474-(OFFSET($C1474,0,$A1474)/(OFFSET($C1469,-$A1473,$A1474)))),\nMAX(0,E1474-(OFFSET($C1474,0,$A1474)/(OFFSET($C1469,-$A1473,$A1474))))),0))","v":2.9752545330901774},2.891237266736062,2.8072200003819465,2.7232027340278311,2.6391854676737156,2.5551682013196002,2.4711509349654848,2.3871336686113693,2.3031164022572539,2.2190991359031385,2.135081869549023,2.0510646031949076,1.9670473368407921,1.8830300704866767,1.7990128041325613,1.7149955377784458,1.6309782714243304,1.5469610050702149]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F1475,-($A1475+5),0)","v":0},{"$f":"IF(F1499=\"n/a\",F1475,IFERROR(IF((OFFSET($C1475,0,$A1475))<0,\nMIN(0,F1475-(OFFSET($C1475,0,$A1475)/(OFFSET($C1470,-$A1474,$A1475)))),\nMAX(0,F1475-(OFFSET($C1475,0,$A1475)/(OFFSET($C1470,-$A1474,$A1475))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1476,-($A1476+5),0)","v":0},{"$f":"IF(G1500=\"n/a\",G1476,IFERROR(IF((OFFSET($C1476,0,$A1476))<0,\nMIN(0,G1476-(OFFSET($C1476,0,$A1476)/(OFFSET($C1471,-$A1475,$A1476)))),\nMAX(0,G1476-(OFFSET($C1476,0,$A1476)/(OFFSET($C1471,-$A1475,$A1476))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1477,-($A1477+5),0)","v":0},{"$f":"IF(H1501=\"n/a\",H1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1478,-($A1478+5),0)","v":0},{"$f":"IF(I1502=\"n/a\",I1478,IFERROR(IF((OFFSET($C1478,0,$A1478))<0,\nMIN(0,I1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478)))),\nMAX(0,I1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1479,-($A1479+5),0)","v":0},{"$f":"IF(J1503=\"n/a\",J1479,IFERROR(IF((OFFSET($C1479,0,$A1479))<0,\nMIN(0,J1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479)))),\nMAX(0,J1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1480,-($A1480+5),0)","v":0},{"$f":"IF(K1504=\"n/a\",K1480,IFERROR(IF((OFFSET($C1480,0,$A1480))<0,\nMIN(0,K1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480)))),\nMAX(0,K1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1481,-($A1481+5),0)","v":0},{"$f":"IF(L1505=\"n/a\",L1481,IFERROR(IF((OFFSET($C1481,0,$A1481))<0,\nMIN(0,L1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481)))),\nMAX(0,L1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1482,-($A1482+5),0)","v":0},{"$f":"IF(M1506=\"n/a\",M1482,IFERROR(IF((OFFSET($C1482,0,$A1482))<0,\nMIN(0,M1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482)))),\nMAX(0,M1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1483,-($A1483+5),0)","v":0},{"$f":"IF(N1507=\"n/a\",N1483,IFERROR(IF((OFFSET($C1483,0,$A1483))<0,\nMIN(0,N1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483)))),\nMAX(0,N1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1484,-($A1484+5),0)","v":0},{"$f":"IF(O1508=\"n/a\",O1484,IFERROR(IF((OFFSET($C1484,0,$A1484))<0,\nMIN(0,O1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484)))),\nMAX(0,O1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1485,-($A1485+5),0)","v":0},{"$f":"IF(P1509=\"n/a\",P1485,IFERROR(IF((OFFSET($C1485,0,$A1485))<0,\nMIN(0,P1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485)))),\nMAX(0,P1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1486,-($A1486+5),0)","v":0},{"$f":"IF(Q1510=\"n/a\",Q1486,IFERROR(IF((OFFSET($C1486,0,$A1486))<0,\nMIN(0,Q1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486)))),\nMAX(0,Q1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1487,-($A1487+5),0)","v":0},{"$f":"IF(R1511=\"n/a\",R1487,IFERROR(IF((OFFSET($C1487,0,$A1487))<0,\nMIN(0,R1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487)))),\nMAX(0,R1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1488,-($A1488+5),0)","v":0},{"$f":"IF(S1512=\"n/a\",S1488,IFERROR(IF((OFFSET($C1488,0,$A1488))<0,\nMIN(0,S1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488)))),\nMAX(0,S1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1489,-($A1489+5),0)","v":0},{"$f":"IF(T1513=\"n/a\",T1489,IFERROR(IF((OFFSET($C1489,0,$A1489))<0,\nMIN(0,T1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489)))),\nMAX(0,T1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1490,-($A1490+5),0)","v":0},{"$f":"IF(U1514=\"n/a\",U1490,IFERROR(IF((OFFSET($C1490,0,$A1490))<0,\nMIN(0,U1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490)))),\nMAX(0,U1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1491,-($A1491+5),0)","v":0},{"$f":"IF(V1515=\"n/a\",V1491,IFERROR(IF((OFFSET($C1491,0,$A1491))<0,\nMIN(0,V1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491)))),\nMAX(0,V1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1492,-($A1492+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1495=\"n/a\",\"n/a\",IF(AND(C1495<1,D1469=0),0,\nIF(D1469=0,C1495-1,\nIF(C1495<1,D1470,\n(((C1495-1)*(C1471-(C1471/(C1495))))+(D1469*D1470))/(D1471)))))","v":0},0,0,0,0,{"$f":"IF(H1495=\"n/a\",\"n/a\",IF(AND(H1495<1,I1469=0),0,\nIF(I1469=0,H1495-1,\nIF(H1495<1,I1470,\n(((H1495-1)*(H1471-(H1471/(H1495))))+(I1469*I1470))/(I1471)))))","v":0},{"$f":"IF(I1495=\"n/a\",\"n/a\",IF(AND(I1495<1,J1469=0),0,\nIF(J1469=0,I1495-1,\nIF(I1495<1,J1470,\n(((I1495-1)*(I1471-(I1471/(I1495))))+(J1469*J1470))/(J1471)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1496,(-$A1472-ROWS(C1468:C1495)),0)","v":"n/a"},{"$f":"IF(C1496=\"n/a\",\"n/a\",MAX(0,C1496-1))","v":"n/a"},{"$f":"IF(D1496=\"n/a\",\"n/a\",MAX(0,D1496-1))","v":"n/a"},{"$f":"IF(E1496=\"n/a\",\"n/a\",MAX(0,E1496-1))","v":"n/a"},{"$f":"IF(F1496=\"n/a\",\"n/a\",MAX(0,F1496-1))","v":"n/a"},{"$f":"IF(G1496=\"n/a\",\"n/a\",MAX(0,G1496-1))","v":"n/a"},{"$f":"IF(H1496=\"n/a\",\"n/a\",MAX(0,H1496-1))","v":"n/a"},{"$f":"IF(I1496=\"n/a\",\"n/a\",MAX(0,I1496-1))","v":"n/a"},{"$f":"IF(J1496=\"n/a\",\"n/a\",MAX(0,J1496-1))","v":"n/a"},{"$f":"IF(K1496=\"n/a\",\"n/a\",MAX(0,K1496-1))","v":"n/a"},{"$f":"IF(L1496=\"n/a\",\"n/a\",MAX(0,L1496-1))","v":"n/a"},{"$f":"IF(M1496=\"n/a\",\"n/a\",MAX(0,M1496-1))","v":"n/a"},{"$f":"IF(N1496=\"n/a\",\"n/a\",MAX(0,N1496-1))","v":"n/a"},{"$f":"IF(O1496=\"n/a\",\"n/a\",MAX(0,O1496-1))","v":"n/a"},{"$f":"IF(P1496=\"n/a\",\"n/a\",MAX(0,P1496-1))","v":"n/a"},{"$f":"IF(Q1496=\"n/a\",\"n/a\",MAX(0,Q1496-1))","v":"n/a"},{"$f":"IF(R1496=\"n/a\",\"n/a\",MAX(0,R1496-1))","v":"n/a"},{"$f":"IF(S1496=\"n/a\",\"n/a\",MAX(0,S1496-1))","v":"n/a"},{"$f":"IF(T1496=\"n/a\",\"n/a\",MAX(0,T1496-1))","v":"n/a"},{"$f":"IF(U1496=\"n/a\",\"n/a\",MAX(0,U1496-1))","v":"n/a"},{"$f":"IF(V1496=\"n/a\",\"n/a\",MAX(0,V1496-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1473)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1497,(-$A1473-ROWS(D1469:D1496)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269,25.412417735065269,24.412417735065269,23.412417735065269,22.412417735065269,21.412417735065269,20.412417735065269,19.412417735065269,18.412417735065269,17.412417735065269]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1498,(-$A1474-ROWS(E1470:E1497)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269,25.412417735065269,24.412417735065269,23.412417735065269,22.412417735065269,21.412417735065269,20.412417735065269,19.412417735065269,18.412417735065269]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1499,(-$A1475-ROWS(F1471:F1498)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269,25.412417735065269,24.412417735065269,23.412417735065269,22.412417735065269,21.412417735065269,20.412417735065269,19.412417735065269]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1500,(-$A1476-ROWS(G1472:G1499)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269,25.412417735065269,24.412417735065269,23.412417735065269,22.412417735065269,21.412417735065269,20.412417735065269]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1501,(-$A1477-ROWS(H1473:H1500)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269,25.412417735065269,24.412417735065269,23.412417735065269,22.412417735065269,21.412417735065269]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1502,(-$A1478-ROWS(I1474:I1501)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269,25.412417735065269,24.412417735065269,23.412417735065269,22.412417735065269]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1503,(-$A1479-ROWS(J1475:J1502)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269,25.412417735065269,24.412417735065269,23.412417735065269]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1504,(-$A1480-ROWS(K1476:K1503)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269,25.412417735065269,24.412417735065269]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1505,(-$A1481-ROWS(L1477:L1504)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269,25.412417735065269]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1506,(-$A1482-ROWS(M1478:M1505)),0)","v":36.412417735065269},35.412417735065269,34.412417735065269,33.412417735065269,32.412417735065269,31.412417735065269,30.412417735065269,29.412417735065269,28.412417735065269,27.412417735065269,26.412417735065269]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1507,(-$A1483-ROWS(N1479:N1506)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1508,(-$A1484-ROWS(O1480:O1507)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1509,(-$A1485-ROWS(P1481:P1508)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1510,(-$A1486-ROWS(Q1482:Q1509)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1511,(-$A1487-ROWS(R1483:R1510)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1512,(-$A1488-ROWS(S1484:S1511)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1513,(-$A1489-ROWS(T1485:T1512)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1514,(-$A1490-ROWS(U1486:U1513)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1515,(-$A1491-ROWS(V1487:V1514)),0)","v":0},{"$f":"IF(V1515=\"n/a\",\"n/a\",MAX(0,V1515-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1516,(-$A1492-ROWS(W1488:W1515)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1468<>\"n/a\",C1468<>\"n/a\"),IF(SUM(C1471:C1493)=0,0,IF((SUMPRODUCT(C1471:C1493,C1495:C1517)/SUM(C1471:C1493))<0,1,(SUMPRODUCT(C1471:C1493,C1495:C1517)/SUM(C1471:C1493)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1468<>\"n/a\",D1468<>\"n/a\"),IF(SUM(D1471:D1493)=0,0,IF((SUMPRODUCT(D1471:D1493,D1495:D1517)/SUM(D1471:D1493))<0,1,(SUMPRODUCT(D1471:D1493,D1495:D1517)/SUM(D1471:D1493)))),\"n/a\"))","v":1.8863992909956073},{"$f":"(IF(OR($C1468<>\"n/a\",E1468<>\"n/a\"),IF(SUM(E1471:E1493)=0,0,IF((SUMPRODUCT(E1471:E1493,E1495:E1517)/SUM(E1471:E1493))<0,1,(SUMPRODUCT(E1471:E1493,E1495:E1517)/SUM(E1471:E1493)))),\"n/a\"))","v":3.4699114201901922},{"$f":"(IF(OR($C1468<>\"n/a\",F1468<>\"n/a\"),IF(SUM(F1471:F1493)=0,0,IF((SUMPRODUCT(F1471:F1493,F1495:F1517)/SUM(F1471:F1493))<0,1,(SUMPRODUCT(F1471:F1493,F1495:F1517)/SUM(F1471:F1493)))),\"n/a\"))","v":3.2882229231828712},{"$f":"(IF(OR($C1468<>\"n/a\",G1468<>\"n/a\"),IF(SUM(G1471:G1493)=0,0,IF((SUMPRODUCT(G1471:G1493,G1495:G1517)/SUM(G1471:G1493))<0,1,(SUMPRODUCT(G1471:G1493,G1495:G1517)/SUM(G1471:G1493)))),\"n/a\"))","v":3.1109616267217799},{"$f":"(IF(OR($C1468<>\"n/a\",H1468<>\"n/a\"),IF(SUM(H1471:H1493)=0,0,IF((SUMPRODUCT(H1471:H1493,H1495:H1517)/SUM(H1471:H1493))<0,1,(SUMPRODUCT(H1471:H1493,H1495:H1517)/SUM(H1471:H1493)))),\"n/a\"))","v":2.9381635560888313},{"$f":"(IF(OR($C1468<>\"n/a\",I1468<>\"n/a\"),IF(SUM(I1471:I1493)=0,0,IF((SUMPRODUCT(I1471:I1493,I1495:I1517)/SUM(I1471:I1493))<0,1,(SUMPRODUCT(I1471:I1493,I1495:I1517)/SUM(I1471:I1493)))),\"n/a\"))","v":2.7698651284917877},{"$f":"(IF(OR($C1468<>\"n/a\",J1468<>\"n/a\"),IF(SUM(J1471:J1493)=0,0,IF((SUMPRODUCT(J1471:J1493,J1495:J1517)/SUM(J1471:J1493))<0,1,(SUMPRODUCT(J1471:J1493,J1495:J1517)/SUM(J1471:J1493)))),\"n/a\"))","v":2.6061031584085885},{"$f":"(IF(OR($C1468<>\"n/a\",K1468<>\"n/a\"),IF(SUM(K1471:K1493)=0,0,IF((SUMPRODUCT(K1471:K1493,K1495:K1517)/SUM(K1471:K1493))<0,1,(SUMPRODUCT(K1471:K1493,K1495:K1517)/SUM(K1471:K1493)))),\"n/a\"))","v":2.4469148630193716},{"$f":"(IF(OR($C1468<>\"n/a\",L1468<>\"n/a\"),IF(SUM(L1471:L1493)=0,0,IF((SUMPRODUCT(L1471:L1493,L1495:L1517)/SUM(L1471:L1493))<0,1,(SUMPRODUCT(L1471:L1493,L1495:L1517)/SUM(L1471:L1493)))),\"n/a\"))","v":2.2923378677278641},{"$f":"(IF(OR($C1468<>\"n/a\",M1468<>\"n/a\"),IF(SUM(M1471:M1493)=0,0,IF((SUMPRODUCT(M1471:M1493,M1495:M1517)/SUM(M1471:M1493))<0,1,(SUMPRODUCT(M1471:M1493,M1495:M1517)/SUM(M1471:M1493)))),\"n/a\"))","v":2.1424102117738708},{"$f":"(IF(OR($C1468<>\"n/a\",N1468<>\"n/a\"),IF(SUM(N1471:N1493)=0,0,IF((SUMPRODUCT(N1471:N1493,N1495:N1517)/SUM(N1471:N1493))<0,1,(SUMPRODUCT(N1471:N1493,N1495:N1517)/SUM(N1471:N1493)))),\"n/a\"))","v":1.9971703539386099},{"$f":"(IF(OR($C1468<>\"n/a\",O1468<>\"n/a\"),IF(SUM(O1471:O1493)=0,0,IF((SUMPRODUCT(O1471:O1493,O1495:O1517)/SUM(O1471:O1493))<0,1,(SUMPRODUCT(O1471:O1493,O1495:O1517)/SUM(O1471:O1493)))),\"n/a\"))","v":1.8566571783447006},{"$f":"(IF(OR($C1468<>\"n/a\",P1468<>\"n/a\"),IF(SUM(P1471:P1493)=0,0,IF((SUMPRODUCT(P1471:P1493,P1495:P1517)/SUM(P1471:P1493))<0,1,(SUMPRODUCT(P1471:P1493,P1495:P1517)/SUM(P1471:P1493)))),\"n/a\"))","v":1.7209100003526365},{"$f":"(IF(OR($C1468<>\"n/a\",Q1468<>\"n/a\"),IF(SUM(Q1471:Q1493)=0,0,IF((SUMPRODUCT(Q1471:Q1493,Q1495:Q1517)/SUM(Q1471:Q1493))<0,1,(SUMPRODUCT(Q1471:Q1493,Q1495:Q1517)/SUM(Q1471:Q1493)))),\"n/a\"))","v":1.5899685725556192},{"$f":"(IF(OR($C1468<>\"n/a\",R1468<>\"n/a\"),IF(SUM(R1471:R1493)=0,0,IF((SUMPRODUCT(R1471:R1493,R1495:R1517)/SUM(R1471:R1493))<0,1,(SUMPRODUCT(R1471:R1493,R1495:R1517)/SUM(R1471:R1493)))),\"n/a\"))","v":1.4638730908746791},{"$f":"(IF(OR($C1468<>\"n/a\",S1468<>\"n/a\"),IF(SUM(S1471:S1493)=0,0,IF((SUMPRODUCT(S1471:S1493,S1495:S1517)/SUM(S1471:S1493))<0,1,(SUMPRODUCT(S1471:S1493,S1495:S1517)/SUM(S1471:S1493)))),\"n/a\"))","v":1.3426642007560388},{"$f":"(IF(OR($C1468<>\"n/a\",T1468<>\"n/a\"),IF(SUM(T1471:T1493)=0,0,IF((SUMPRODUCT(T1471:T1493,T1495:T1517)/SUM(T1471:T1493))<0,1,(SUMPRODUCT(T1471:T1493,T1495:T1517)/SUM(T1471:T1493)))),\"n/a\"))","v":1.2263830034727312},{"$f":"(IF(OR($C1468<>\"n/a\",U1468<>\"n/a\"),IF(SUM(U1471:U1493)=0,0,IF((SUMPRODUCT(U1471:U1493,U1495:U1517)/SUM(U1471:U1493))<0,1,(SUMPRODUCT(U1471:U1493,U1495:U1517)/SUM(U1471:U1493)))),\"n/a\"))","v":1.1150710625325209},{"$f":"(IF(OR($C1468<>\"n/a\",V1468<>\"n/a\"),IF(SUM(V1471:V1493)=0,0,IF((SUMPRODUCT(V1471:V1493,V1495:V1517)/SUM(V1471:V1493))<0,1,(SUMPRODUCT(V1471:V1493,V1495:V1517)/SUM(V1471:V1493)))),\"n/a\"))","v":1.0087704101942272},{"$f":"(IF(OR($C1468<>\"n/a\",W1468<>\"n/a\"),IF(SUM(W1471:W1493)=0,0,IF((SUMPRODUCT(W1471:W1493,W1495:W1517)/SUM(W1471:W1493))<0,1,(SUMPRODUCT(W1471:W1493,W1495:W1517)/SUM(W1471:W1493)))),\"n/a\"))","v":0.90752355409459673}]
[]
["Asset Class 29",{"$f":"VLOOKUP($A1520,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Domestic LV Metering CA Service Connections"}]
[{"$f":"VALUE(REPLACE(A1520,1,12,\"\"))","v":29},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1521,0)","v":4.718947352612755},{"$f":"OFFSET('RFM input'!H$60,$A1521,0)-OFFSET('RFM input'!H$114,$A1521,0)","v":0.5330249955637546},{"$f":"OFFSET('RFM input'!I$60,$A1521,0)-OFFSET('RFM input'!I$114,$A1521,0)","v":0.54533854301130702},{"$f":"OFFSET('RFM input'!J$60,$A1521,0)-OFFSET('RFM input'!J$114,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1521,0)-OFFSET('RFM input'!K$114,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1521,0)-OFFSET('RFM input'!L$114,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1521,0)-OFFSET('RFM input'!M$114,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1521,0)-OFFSET('RFM input'!N$114,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1521,0)-OFFSET('RFM input'!O$114,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1521,0)-OFFSET('RFM input'!P$114,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1521,0)-OFFSET('RFM input'!Q$114,$A1521,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1521,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":36.4},{"$f":"OFFSET('RFM input'!$U$6,$A1521,0)","v":36.4}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1521,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1521,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1521,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1521,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1521,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1521,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1521,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1521,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1521,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1521,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1521,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1521,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1521,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1521,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1521,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1521,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1521,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1521,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1521,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1521,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1549=\"n/a\",0,IF(AND(D1523=0,C1525=0),0,\nIF(AND(D1523<>0,C1525=0),D1523,\nIF(AND(D1524<>0,C1525<>0),(C1525-(C1525/C1549))+D1523,\nIF(C1549<1,0,(C1525-(C1525/C1549)))))))","v":0},{"$f":"IF(E1549=\"n/a\",0,IF(AND(E1523=0,D1525=0),0,\nIF(AND(E1523<>0,D1525=0),E1523,\nIF(AND(E1524<>0,D1525<>0),(D1525-(D1525/D1549))+E1523,\nIF(D1549<1,0,(D1525-(D1525/D1549)))))))","v":0},{"$f":"IF(F1549=\"n/a\",0,IF(AND(F1523=0,E1525=0),0,\nIF(AND(F1523<>0,E1525=0),F1523,\nIF(AND(F1524<>0,E1525<>0),(E1525-(E1525/E1549))+F1523,\nIF(E1549<1,0,(E1525-(E1525/E1549)))))))","v":0},{"$f":"IF(G1549=\"n/a\",0,IF(AND(G1523=0,F1525=0),0,\nIF(AND(G1523<>0,F1525=0),G1523,\nIF(AND(G1524<>0,F1525<>0),(F1525-(F1525/F1549))+G1523,\nIF(F1549<1,0,(F1525-(F1525/F1549)))))))","v":0},{"$f":"IF(H1549=\"n/a\",0,IF(AND(H1523=0,G1525=0),0,\nIF(AND(H1523<>0,G1525=0),H1523,\nIF(AND(H1524<>0,G1525<>0),(G1525-(G1525/G1549))+H1523,\nIF(G1549<1,0,(G1525-(G1525/G1549)))))))","v":0},{"$f":"IF(I1549=\"n/a\",0,IF(AND(I1523=0,H1525=0),0,\nIF(AND(I1523<>0,H1525=0),I1523,\nIF(AND(I1524<>0,H1525<>0),(H1525-(H1525/H1549))+I1523,\nIF(H1549<1,0,(H1525-(H1525/H1549)))))))","v":0},{"$f":"IF(J1549=\"n/a\",0,IF(AND(J1523=0,I1525=0),0,\nIF(AND(J1523<>0,I1525=0),J1523,\nIF(AND(J1524<>0,I1525<>0),(I1525-(I1525/I1549))+J1523,\nIF(I1549<1,0,(I1525-(I1525/I1549)))))))","v":0},{"$f":"IF(K1549=\"n/a\",0,IF(AND(K1523=0,J1525=0),0,\nIF(AND(K1523<>0,J1525=0),K1523,\nIF(AND(K1524<>0,J1525<>0),(J1525-(J1525/J1549))+K1523,\nIF(J1549<1,0,(J1525-(J1525/J1549)))))))","v":0},{"$f":"IF(L1549=\"n/a\",0,IF(AND(L1523=0,K1525=0),0,\nIF(AND(L1523<>0,K1525=0),L1523,\nIF(AND(L1524<>0,K1525<>0),(K1525-(K1525/K1549))+L1523,\nIF(K1549<1,0,(K1525-(K1525/K1549)))))))","v":0},{"$f":"IF(M1549=\"n/a\",0,IF(AND(M1523=0,L1525=0),0,\nIF(AND(M1523<>0,L1525=0),M1523,\nIF(AND(M1524<>0,L1525<>0),(L1525-(L1525/L1549))+M1523,\nIF(L1549<1,0,(L1525-(L1525/L1549)))))))","v":0},{"$f":"IF(N1549=\"n/a\",0,IF(AND(N1523=0,M1525=0),0,\nIF(AND(N1523<>0,M1525=0),N1523,\nIF(AND(N1524<>0,M1525<>0),(M1525-(M1525/M1549))+N1523,\nIF(M1549<1,0,(M1525-(M1525/M1549)))))))","v":0},{"$f":"IF(O1549=\"n/a\",0,IF(AND(O1523=0,N1525=0),0,\nIF(AND(O1523<>0,N1525=0),O1523,\nIF(AND(O1524<>0,N1525<>0),(N1525-(N1525/N1549))+O1523,\nIF(N1549<1,0,(N1525-(N1525/N1549)))))))","v":0},{"$f":"IF(P1549=\"n/a\",0,IF(AND(P1523=0,O1525=0),0,\nIF(AND(P1523<>0,O1525=0),P1523,\nIF(AND(P1524<>0,O1525<>0),(O1525-(O1525/O1549))+P1523,\nIF(O1549<1,0,(O1525-(O1525/O1549)))))))","v":0},{"$f":"IF(Q1549=\"n/a\",0,IF(AND(Q1523=0,P1525=0),0,\nIF(AND(Q1523<>0,P1525=0),Q1523,\nIF(AND(Q1524<>0,P1525<>0),(P1525-(P1525/P1549))+Q1523,\nIF(P1549<1,0,(P1525-(P1525/P1549)))))))","v":0},{"$f":"IF(R1549=\"n/a\",0,IF(AND(R1523=0,Q1525=0),0,\nIF(AND(R1523<>0,Q1525=0),R1523,\nIF(AND(R1524<>0,Q1525<>0),(Q1525-(Q1525/Q1549))+R1523,\nIF(Q1549<1,0,(Q1525-(Q1525/Q1549)))))))","v":0},{"$f":"IF(S1549=\"n/a\",0,IF(AND(S1523=0,R1525=0),0,\nIF(AND(S1523<>0,R1525=0),S1523,\nIF(AND(S1524<>0,R1525<>0),(R1525-(R1525/R1549))+S1523,\nIF(R1549<1,0,(R1525-(R1525/R1549)))))))","v":0},{"$f":"IF(T1549=\"n/a\",0,IF(AND(T1523=0,S1525=0),0,\nIF(AND(T1523<>0,S1525=0),T1523,\nIF(AND(T1524<>0,S1525<>0),(S1525-(S1525/S1549))+T1523,\nIF(S1549<1,0,(S1525-(S1525/S1549)))))))","v":0},{"$f":"IF(U1549=\"n/a\",0,IF(AND(U1523=0,T1525=0),0,\nIF(AND(U1523<>0,T1525=0),U1523,\nIF(AND(U1524<>0,T1525<>0),(T1525-(T1525/T1549))+U1523,\nIF(T1549<1,0,(T1525-(T1525/T1549)))))))","v":0},{"$f":"IF(V1549=\"n/a\",0,IF(AND(V1523=0,U1525=0),0,\nIF(AND(V1523<>0,U1525=0),V1523,\nIF(AND(V1524<>0,U1525<>0),(U1525-(U1525/U1549))+V1523,\nIF(U1549<1,0,(U1525-(U1525/U1549)))))))","v":0},{"$f":"IF(W1549=\"n/a\",0,IF(AND(W1523=0,V1525=0),0,\nIF(AND(W1523<>0,V1525=0),W1523,\nIF(AND(W1524<>0,V1525<>0),(V1525-(V1525/V1549))+W1523,\nIF(V1549<1,0,(V1525-(V1525/V1549)))))))","v":0}]
[{"$f":"A1525+1","v":0},"Depreciated starting RAB",{"$f":"C1521","v":4.718947352612755},{"$f":"IF(C1550=\"n/a\",C1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,C1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,C1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755},{"$f":"IF(D1550=\"n/a\",D1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,D1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,D1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755},{"$f":"IF(E1550=\"n/a\",E1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,E1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,E1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755},{"$f":"IF(F1550=\"n/a\",F1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,F1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,F1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755},{"$f":"IF(G1550=\"n/a\",G1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,G1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,G1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755},{"$f":"IF(H1550=\"n/a\",H1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,H1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,H1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755},{"$f":"IF(I1550=\"n/a\",I1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,I1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,I1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755},{"$f":"IF(J1550=\"n/a\",J1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,J1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,J1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755},{"$f":"IF(K1550=\"n/a\",K1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,K1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,K1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755},{"$f":"IF(L1550=\"n/a\",L1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,L1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,L1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755},{"$f":"IF(M1550=\"n/a\",M1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,M1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,M1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755},{"$f":"IF(N1550=\"n/a\",N1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,N1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,N1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755},{"$f":"IF(O1550=\"n/a\",O1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,O1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,O1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755},{"$f":"IF(P1550=\"n/a\",P1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,P1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,P1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755},{"$f":"IF(Q1550=\"n/a\",Q1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,Q1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,Q1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755},{"$f":"IF(R1550=\"n/a\",R1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,R1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,R1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755},{"$f":"IF(S1550=\"n/a\",S1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,S1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,S1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755},{"$f":"IF(T1550=\"n/a\",T1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,T1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,T1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755},{"$f":"IF(U1550=\"n/a\",U1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,U1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,U1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755},{"$f":"IF(V1550=\"n/a\",V1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,V1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,V1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":4.718947352612755}]
[{"$f":"A1526+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1527)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D1527,-($A1527+5),0)","v":0.5330249955637546},{"$f":"IF(D1551=\"n/a\",D1527,IFERROR(IF((OFFSET($C1527,0,$A1527))<0,\nMIN(0,D1527-(OFFSET($C1527,0,$A1527)/(OFFSET($C1522,-$A1526,$A1527)))),\nMAX(0,D1527-(OFFSET($C1527,0,$A1527)/(OFFSET($C1522,-$A1526,$A1527))))),0))","v":0.5183814517295855},0.50373790789541639,0.48909436406124729,0.47445082022707818,0.45980727639290908,0.44516373255873998,0.43052018872457087,0.41587664489040177,0.40123310105623267,0.38658955722206356,0.37194601338789446,0.35730246955372535,0.34265892571955625,0.32801538188538715,0.31337183805121804,0.29872829421704894,0.28408475038287984,0.26944120654871073,0.25479766271454163]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E1528,-($A1528+5),0)","v":0.54533854301130702},{"$f":"IF(E1552=\"n/a\",E1528,IFERROR(IF((OFFSET($C1528,0,$A1528))<0,\nMIN(0,E1528-(OFFSET($C1528,0,$A1528)/(OFFSET($C1523,-$A1527,$A1528)))),\nMAX(0,E1528-(OFFSET($C1528,0,$A1528)/(OFFSET($C1523,-$A1527,$A1528))))),0))","v":0.53035671490660075},0.51537488680189447,0.5003930586971882,0.48541123059248198,0.47042940248777576,0.45544757438306954,0.44046574627836332,0.42548391817365711,0.41050209006895089,0.39552026196424467,0.38053843385953845,0.36555660575483223,0.35057477765012601,0.33559294954541979,0.32061112144071358,0.30562929333600736,0.29064746523130114,0.27566563712659492]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F1529,-($A1529+5),0)","v":0},{"$f":"IF(F1553=\"n/a\",F1529,IFERROR(IF((OFFSET($C1529,0,$A1529))<0,\nMIN(0,F1529-(OFFSET($C1529,0,$A1529)/(OFFSET($C1524,-$A1528,$A1529)))),\nMAX(0,F1529-(OFFSET($C1529,0,$A1529)/(OFFSET($C1524,-$A1528,$A1529))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1530,-($A1530+5),0)","v":0},{"$f":"IF(G1554=\"n/a\",G1530,IFERROR(IF((OFFSET($C1530,0,$A1530))<0,\nMIN(0,G1530-(OFFSET($C1530,0,$A1530)/(OFFSET($C1525,-$A1529,$A1530)))),\nMAX(0,G1530-(OFFSET($C1530,0,$A1530)/(OFFSET($C1525,-$A1529,$A1530))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1531,-($A1531+5),0)","v":0},{"$f":"IF(H1555=\"n/a\",H1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1532,-($A1532+5),0)","v":0},{"$f":"IF(I1556=\"n/a\",I1532,IFERROR(IF((OFFSET($C1532,0,$A1532))<0,\nMIN(0,I1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532)))),\nMAX(0,I1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1533,-($A1533+5),0)","v":0},{"$f":"IF(J1557=\"n/a\",J1533,IFERROR(IF((OFFSET($C1533,0,$A1533))<0,\nMIN(0,J1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533)))),\nMAX(0,J1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1534,-($A1534+5),0)","v":0},{"$f":"IF(K1558=\"n/a\",K1534,IFERROR(IF((OFFSET($C1534,0,$A1534))<0,\nMIN(0,K1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534)))),\nMAX(0,K1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1535,-($A1535+5),0)","v":0},{"$f":"IF(L1559=\"n/a\",L1535,IFERROR(IF((OFFSET($C1535,0,$A1535))<0,\nMIN(0,L1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535)))),\nMAX(0,L1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1536,-($A1536+5),0)","v":0},{"$f":"IF(M1560=\"n/a\",M1536,IFERROR(IF((OFFSET($C1536,0,$A1536))<0,\nMIN(0,M1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536)))),\nMAX(0,M1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1537,-($A1537+5),0)","v":0},{"$f":"IF(N1561=\"n/a\",N1537,IFERROR(IF((OFFSET($C1537,0,$A1537))<0,\nMIN(0,N1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537)))),\nMAX(0,N1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1538,-($A1538+5),0)","v":0},{"$f":"IF(O1562=\"n/a\",O1538,IFERROR(IF((OFFSET($C1538,0,$A1538))<0,\nMIN(0,O1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538)))),\nMAX(0,O1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1539,-($A1539+5),0)","v":0},{"$f":"IF(P1563=\"n/a\",P1539,IFERROR(IF((OFFSET($C1539,0,$A1539))<0,\nMIN(0,P1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539)))),\nMAX(0,P1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1540,-($A1540+5),0)","v":0},{"$f":"IF(Q1564=\"n/a\",Q1540,IFERROR(IF((OFFSET($C1540,0,$A1540))<0,\nMIN(0,Q1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540)))),\nMAX(0,Q1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1541,-($A1541+5),0)","v":0},{"$f":"IF(R1565=\"n/a\",R1541,IFERROR(IF((OFFSET($C1541,0,$A1541))<0,\nMIN(0,R1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541)))),\nMAX(0,R1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1542,-($A1542+5),0)","v":0},{"$f":"IF(S1566=\"n/a\",S1542,IFERROR(IF((OFFSET($C1542,0,$A1542))<0,\nMIN(0,S1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542)))),\nMAX(0,S1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1543,-($A1543+5),0)","v":0},{"$f":"IF(T1567=\"n/a\",T1543,IFERROR(IF((OFFSET($C1543,0,$A1543))<0,\nMIN(0,T1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543)))),\nMAX(0,T1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1544,-($A1544+5),0)","v":0},{"$f":"IF(U1568=\"n/a\",U1544,IFERROR(IF((OFFSET($C1544,0,$A1544))<0,\nMIN(0,U1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544)))),\nMAX(0,U1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1545,-($A1545+5),0)","v":0},{"$f":"IF(V1569=\"n/a\",V1545,IFERROR(IF((OFFSET($C1545,0,$A1545))<0,\nMIN(0,V1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545)))),\nMAX(0,V1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1546,-($A1546+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1549=\"n/a\",\"n/a\",IF(AND(C1549<1,D1523=0),0,\nIF(D1523=0,C1549-1,\nIF(C1549<1,D1524,\n(((C1549-1)*(C1525-(C1525/(C1549))))+(D1523*D1524))/(D1525)))))","v":0},0,0,0,0,{"$f":"IF(H1549=\"n/a\",\"n/a\",IF(AND(H1549<1,I1523=0),0,\nIF(I1523=0,H1549-1,\nIF(H1549<1,I1524,\n(((H1549-1)*(H1525-(H1525/(H1549))))+(I1523*I1524))/(I1525)))))","v":0},{"$f":"IF(I1549=\"n/a\",\"n/a\",IF(AND(I1549<1,J1523=0),0,\nIF(J1523=0,I1549-1,\nIF(I1549<1,J1524,\n(((I1549-1)*(I1525-(I1525/(I1549))))+(J1523*J1524))/(J1525)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1550,(-$A1526-ROWS(C1522:C1549)),0)","v":"n/a"},{"$f":"IF(C1550=\"n/a\",\"n/a\",MAX(0,C1550-1))","v":"n/a"},{"$f":"IF(D1550=\"n/a\",\"n/a\",MAX(0,D1550-1))","v":"n/a"},{"$f":"IF(E1550=\"n/a\",\"n/a\",MAX(0,E1550-1))","v":"n/a"},{"$f":"IF(F1550=\"n/a\",\"n/a\",MAX(0,F1550-1))","v":"n/a"},{"$f":"IF(G1550=\"n/a\",\"n/a\",MAX(0,G1550-1))","v":"n/a"},{"$f":"IF(H1550=\"n/a\",\"n/a\",MAX(0,H1550-1))","v":"n/a"},{"$f":"IF(I1550=\"n/a\",\"n/a\",MAX(0,I1550-1))","v":"n/a"},{"$f":"IF(J1550=\"n/a\",\"n/a\",MAX(0,J1550-1))","v":"n/a"},{"$f":"IF(K1550=\"n/a\",\"n/a\",MAX(0,K1550-1))","v":"n/a"},{"$f":"IF(L1550=\"n/a\",\"n/a\",MAX(0,L1550-1))","v":"n/a"},{"$f":"IF(M1550=\"n/a\",\"n/a\",MAX(0,M1550-1))","v":"n/a"},{"$f":"IF(N1550=\"n/a\",\"n/a\",MAX(0,N1550-1))","v":"n/a"},{"$f":"IF(O1550=\"n/a\",\"n/a\",MAX(0,O1550-1))","v":"n/a"},{"$f":"IF(P1550=\"n/a\",\"n/a\",MAX(0,P1550-1))","v":"n/a"},{"$f":"IF(Q1550=\"n/a\",\"n/a\",MAX(0,Q1550-1))","v":"n/a"},{"$f":"IF(R1550=\"n/a\",\"n/a\",MAX(0,R1550-1))","v":"n/a"},{"$f":"IF(S1550=\"n/a\",\"n/a\",MAX(0,S1550-1))","v":"n/a"},{"$f":"IF(T1550=\"n/a\",\"n/a\",MAX(0,T1550-1))","v":"n/a"},{"$f":"IF(U1550=\"n/a\",\"n/a\",MAX(0,U1550-1))","v":"n/a"},{"$f":"IF(V1550=\"n/a\",\"n/a\",MAX(0,V1550-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1527)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1551,(-$A1527-ROWS(D1523:D1550)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4,20.399999999999999,19.399999999999999,18.399999999999999,17.399999999999999]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1552,(-$A1528-ROWS(E1524:E1551)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4,20.399999999999999,19.399999999999999,18.399999999999999]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1553,(-$A1529-ROWS(F1525:F1552)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4,20.399999999999999,19.399999999999999]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1554,(-$A1530-ROWS(G1526:G1553)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4,20.399999999999999]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1555,(-$A1531-ROWS(H1527:H1554)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4,21.4]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1556,(-$A1532-ROWS(I1528:I1555)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4,22.4]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1557,(-$A1533-ROWS(J1529:J1556)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4,23.4]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1558,(-$A1534-ROWS(K1530:K1557)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4,24.4]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1559,(-$A1535-ROWS(L1531:L1558)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4,25.4]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1560,(-$A1536-ROWS(M1532:M1559)),0)","v":36.4},35.4,34.4,33.4,32.4,31.4,30.4,29.4,28.4,27.4,26.4]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1561,(-$A1537-ROWS(N1533:N1560)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1562,(-$A1538-ROWS(O1534:O1561)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1563,(-$A1539-ROWS(P1535:P1562)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1564,(-$A1540-ROWS(Q1536:Q1563)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1565,(-$A1541-ROWS(R1537:R1564)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1566,(-$A1542-ROWS(S1538:S1565)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1567,(-$A1543-ROWS(T1539:T1566)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1568,(-$A1544-ROWS(U1540:U1567)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1569,(-$A1545-ROWS(V1541:V1568)),0)","v":0},{"$f":"IF(V1569=\"n/a\",\"n/a\",MAX(0,V1569-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1570,(-$A1546-ROWS(W1542:W1569)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1522<>\"n/a\",C1522<>\"n/a\"),IF(SUM(C1525:C1547)=0,0,IF((SUMPRODUCT(C1525:C1547,C1549:C1571)/SUM(C1525:C1547))<0,1,(SUMPRODUCT(C1525:C1547,C1549:C1571)/SUM(C1525:C1547)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1522<>\"n/a\",D1522<>\"n/a\"),IF(SUM(D1525:D1547)=0,0,IF((SUMPRODUCT(D1525:D1547,D1549:D1571)/SUM(D1525:D1547))<0,1,(SUMPRODUCT(D1525:D1547,D1549:D1571)/SUM(D1525:D1547)))),\"n/a\"))","v":3.6942520927889309},{"$f":"(IF(OR($C1522<>\"n/a\",E1522<>\"n/a\"),IF(SUM(E1525:E1547)=0,0,IF((SUMPRODUCT(E1525:E1547,E1549:E1571)/SUM(E1525:E1547))<0,1,(SUMPRODUCT(E1525:E1547,E1549:E1571)/SUM(E1525:E1547)))),\"n/a\"))","v":6.606125523426666},{"$f":"(IF(OR($C1522<>\"n/a\",F1522<>\"n/a\"),IF(SUM(F1525:F1547)=0,0,IF((SUMPRODUCT(F1525:F1547,F1549:F1571)/SUM(F1525:F1547))<0,1,(SUMPRODUCT(F1525:F1547,F1549:F1571)/SUM(F1525:F1547)))),\"n/a\"))","v":6.2754994476975083},{"$f":"(IF(OR($C1522<>\"n/a\",G1522<>\"n/a\"),IF(SUM(G1525:G1547)=0,0,IF((SUMPRODUCT(G1525:G1547,G1549:G1571)/SUM(G1525:G1547))<0,1,(SUMPRODUCT(G1525:G1547,G1549:G1571)/SUM(G1525:G1547)))),\"n/a\"))","v":5.9518029571607594},{"$f":"(IF(OR($C1522<>\"n/a\",H1522<>\"n/a\"),IF(SUM(H1525:H1547)=0,0,IF((SUMPRODUCT(H1525:H1547,H1549:H1571)/SUM(H1525:H1547))<0,1,(SUMPRODUCT(H1525:H1547,H1549:H1571)/SUM(H1525:H1547)))),\"n/a\"))","v":5.6351442178153199},{"$f":"(IF(OR($C1522<>\"n/a\",I1522<>\"n/a\"),IF(SUM(I1525:I1547)=0,0,IF((SUMPRODUCT(I1525:I1547,I1549:I1571)/SUM(I1525:I1547))<0,1,(SUMPRODUCT(I1525:I1547,I1549:I1571)/SUM(I1525:I1547)))),\"n/a\"))","v":5.3256336586291075},{"$f":"(IF(OR($C1522<>\"n/a\",J1522<>\"n/a\"),IF(SUM(J1525:J1547)=0,0,IF((SUMPRODUCT(J1525:J1547,J1549:J1571)/SUM(J1525:J1547))<0,1,(SUMPRODUCT(J1525:J1547,J1549:J1571)/SUM(J1525:J1547)))),\"n/a\"))","v":5.0233840310304059},{"$f":"(IF(OR($C1522<>\"n/a\",K1522<>\"n/a\"),IF(SUM(K1525:K1547)=0,0,IF((SUMPRODUCT(K1525:K1547,K1549:K1571)/SUM(K1525:K1547))<0,1,(SUMPRODUCT(K1525:K1547,K1549:K1571)/SUM(K1525:K1547)))),\"n/a\"))","v":4.7285104702859178},{"$f":"(IF(OR($C1522<>\"n/a\",L1522<>\"n/a\"),IF(SUM(L1525:L1547)=0,0,IF((SUMPRODUCT(L1525:L1547,L1549:L1571)/SUM(L1525:L1547))<0,1,(SUMPRODUCT(L1525:L1547,L1549:L1571)/SUM(L1525:L1547)))),\"n/a\"))","v":4.4411305588356864},{"$f":"(IF(OR($C1522<>\"n/a\",M1522<>\"n/a\"),IF(SUM(M1525:M1547)=0,0,IF((SUMPRODUCT(M1525:M1547,M1549:M1571)/SUM(M1525:M1547))<0,1,(SUMPRODUCT(M1525:M1547,M1549:M1571)/SUM(M1525:M1547)))),\"n/a\"))","v":4.1613643916580401},{"$f":"(IF(OR($C1522<>\"n/a\",N1522<>\"n/a\"),IF(SUM(N1525:N1547)=0,0,IF((SUMPRODUCT(N1525:N1547,N1549:N1571)/SUM(N1525:N1547))<0,1,(SUMPRODUCT(N1525:N1547,N1549:N1571)/SUM(N1525:N1547)))),\"n/a\"))","v":3.8893346437409164},{"$f":"(IF(OR($C1522<>\"n/a\",O1522<>\"n/a\"),IF(SUM(O1525:O1547)=0,0,IF((SUMPRODUCT(O1525:O1547,O1549:O1571)/SUM(O1525:O1547))<0,1,(SUMPRODUCT(O1525:O1547,O1549:O1571)/SUM(O1525:O1547)))),\"n/a\"))","v":3.6251666397391502},{"$f":"(IF(OR($C1522<>\"n/a\",P1522<>\"n/a\"),IF(SUM(P1525:P1547)=0,0,IF((SUMPRODUCT(P1525:P1547,P1549:P1571)/SUM(P1525:P1547))<0,1,(SUMPRODUCT(P1525:P1547,P1549:P1571)/SUM(P1525:P1547)))),\"n/a\"))","v":3.3689884259008198},{"$f":"(IF(OR($C1522<>\"n/a\",Q1522<>\"n/a\"),IF(SUM(Q1525:Q1547)=0,0,IF((SUMPRODUCT(Q1525:Q1547,Q1549:Q1571)/SUM(Q1525:Q1547))<0,1,(SUMPRODUCT(Q1525:Q1547,Q1549:Q1571)/SUM(Q1525:Q1547)))),\"n/a\"))","v":3.1209308443493464},{"$f":"(IF(OR($C1522<>\"n/a\",R1522<>\"n/a\"),IF(SUM(R1525:R1547)=0,0,IF((SUMPRODUCT(R1525:R1547,R1549:R1571)/SUM(R1525:R1547))<0,1,(SUMPRODUCT(R1525:R1547,R1549:R1571)/SUM(R1525:R1547)))),\"n/a\"))","v":2.8811276098118648},{"$f":"(IF(OR($C1522<>\"n/a\",S1522<>\"n/a\"),IF(SUM(S1525:S1547)=0,0,IF((SUMPRODUCT(S1525:S1547,S1549:S1571)/SUM(S1525:S1547))<0,1,(SUMPRODUCT(S1525:S1547,S1549:S1571)/SUM(S1525:S1547)))),\"n/a\"))","v":2.649715388888358},{"$f":"(IF(OR($C1522<>\"n/a\",T1522<>\"n/a\"),IF(SUM(T1525:T1547)=0,0,IF((SUMPRODUCT(T1525:T1547,T1549:T1571)/SUM(T1525:T1547))<0,1,(SUMPRODUCT(T1525:T1547,T1549:T1571)/SUM(T1525:T1547)))),\"n/a\"))","v":2.4268338819602668},{"$f":"(IF(OR($C1522<>\"n/a\",U1522<>\"n/a\"),IF(SUM(U1525:U1547)=0,0,IF((SUMPRODUCT(U1525:U1547,U1549:U1571)/SUM(U1525:U1547))<0,1,(SUMPRODUCT(U1525:U1547,U1549:U1571)/SUM(U1525:U1547)))),\"n/a\"))","v":2.2126259078416868},{"$f":"(IF(OR($C1522<>\"n/a\",V1522<>\"n/a\"),IF(SUM(V1525:V1547)=0,0,IF((SUMPRODUCT(V1525:V1547,V1549:V1571)/SUM(V1525:V1547))<0,1,(SUMPRODUCT(V1525:V1547,V1549:V1571)/SUM(V1525:V1547)))),\"n/a\"))","v":2.0072374912808781},{"$f":"(IF(OR($C1522<>\"n/a\",W1522<>\"n/a\"),IF(SUM(W1525:W1547)=0,0,IF((SUMPRODUCT(W1525:W1547,W1549:W1571)/SUM(W1525:W1547))<0,1,(SUMPRODUCT(W1525:W1547,W1549:W1571)/SUM(W1525:W1547)))),\"n/a\"))","v":1.8108179534246991}]
[]
["Asset Class 30",{"$f":"VLOOKUP($A1574,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Wholesale Metering"}]
[{"$f":"VALUE(REPLACE(A1574,1,12,\"\"))","v":30},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1575,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A1575,0)-OFFSET('RFM input'!H$114,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A1575,0)-OFFSET('RFM input'!I$114,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A1575,0)-OFFSET('RFM input'!J$114,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1575,0)-OFFSET('RFM input'!K$114,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1575,0)-OFFSET('RFM input'!L$114,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1575,0)-OFFSET('RFM input'!M$114,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1575,0)-OFFSET('RFM input'!N$114,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1575,0)-OFFSET('RFM input'!O$114,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1575,0)-OFFSET('RFM input'!P$114,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1575,0)-OFFSET('RFM input'!Q$114,$A1575,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1575,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1575,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1575,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1575,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1575,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1575,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1575,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1575,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1575,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1575,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1575,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1575,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1575,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1575,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1575,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1575,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1575,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1575,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1575,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1575,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1575,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1575,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1603=\"n/a\",0,IF(AND(D1577=0,C1579=0),0,\nIF(AND(D1577<>0,C1579=0),D1577,\nIF(AND(D1578<>0,C1579<>0),(C1579-(C1579/C1603))+D1577,\nIF(C1603<1,0,(C1579-(C1579/C1603)))))))","v":0},{"$f":"IF(E1603=\"n/a\",0,IF(AND(E1577=0,D1579=0),0,\nIF(AND(E1577<>0,D1579=0),E1577,\nIF(AND(E1578<>0,D1579<>0),(D1579-(D1579/D1603))+E1577,\nIF(D1603<1,0,(D1579-(D1579/D1603)))))))","v":0},{"$f":"IF(F1603=\"n/a\",0,IF(AND(F1577=0,E1579=0),0,\nIF(AND(F1577<>0,E1579=0),F1577,\nIF(AND(F1578<>0,E1579<>0),(E1579-(E1579/E1603))+F1577,\nIF(E1603<1,0,(E1579-(E1579/E1603)))))))","v":0},{"$f":"IF(G1603=\"n/a\",0,IF(AND(G1577=0,F1579=0),0,\nIF(AND(G1577<>0,F1579=0),G1577,\nIF(AND(G1578<>0,F1579<>0),(F1579-(F1579/F1603))+G1577,\nIF(F1603<1,0,(F1579-(F1579/F1603)))))))","v":0},{"$f":"IF(H1603=\"n/a\",0,IF(AND(H1577=0,G1579=0),0,\nIF(AND(H1577<>0,G1579=0),H1577,\nIF(AND(H1578<>0,G1579<>0),(G1579-(G1579/G1603))+H1577,\nIF(G1603<1,0,(G1579-(G1579/G1603)))))))","v":0},{"$f":"IF(I1603=\"n/a\",0,IF(AND(I1577=0,H1579=0),0,\nIF(AND(I1577<>0,H1579=0),I1577,\nIF(AND(I1578<>0,H1579<>0),(H1579-(H1579/H1603))+I1577,\nIF(H1603<1,0,(H1579-(H1579/H1603)))))))","v":0},{"$f":"IF(J1603=\"n/a\",0,IF(AND(J1577=0,I1579=0),0,\nIF(AND(J1577<>0,I1579=0),J1577,\nIF(AND(J1578<>0,I1579<>0),(I1579-(I1579/I1603))+J1577,\nIF(I1603<1,0,(I1579-(I1579/I1603)))))))","v":0},{"$f":"IF(K1603=\"n/a\",0,IF(AND(K1577=0,J1579=0),0,\nIF(AND(K1577<>0,J1579=0),K1577,\nIF(AND(K1578<>0,J1579<>0),(J1579-(J1579/J1603))+K1577,\nIF(J1603<1,0,(J1579-(J1579/J1603)))))))","v":0},{"$f":"IF(L1603=\"n/a\",0,IF(AND(L1577=0,K1579=0),0,\nIF(AND(L1577<>0,K1579=0),L1577,\nIF(AND(L1578<>0,K1579<>0),(K1579-(K1579/K1603))+L1577,\nIF(K1603<1,0,(K1579-(K1579/K1603)))))))","v":0},{"$f":"IF(M1603=\"n/a\",0,IF(AND(M1577=0,L1579=0),0,\nIF(AND(M1577<>0,L1579=0),M1577,\nIF(AND(M1578<>0,L1579<>0),(L1579-(L1579/L1603))+M1577,\nIF(L1603<1,0,(L1579-(L1579/L1603)))))))","v":0},{"$f":"IF(N1603=\"n/a\",0,IF(AND(N1577=0,M1579=0),0,\nIF(AND(N1577<>0,M1579=0),N1577,\nIF(AND(N1578<>0,M1579<>0),(M1579-(M1579/M1603))+N1577,\nIF(M1603<1,0,(M1579-(M1579/M1603)))))))","v":0},{"$f":"IF(O1603=\"n/a\",0,IF(AND(O1577=0,N1579=0),0,\nIF(AND(O1577<>0,N1579=0),O1577,\nIF(AND(O1578<>0,N1579<>0),(N1579-(N1579/N1603))+O1577,\nIF(N1603<1,0,(N1579-(N1579/N1603)))))))","v":0},{"$f":"IF(P1603=\"n/a\",0,IF(AND(P1577=0,O1579=0),0,\nIF(AND(P1577<>0,O1579=0),P1577,\nIF(AND(P1578<>0,O1579<>0),(O1579-(O1579/O1603))+P1577,\nIF(O1603<1,0,(O1579-(O1579/O1603)))))))","v":0},{"$f":"IF(Q1603=\"n/a\",0,IF(AND(Q1577=0,P1579=0),0,\nIF(AND(Q1577<>0,P1579=0),Q1577,\nIF(AND(Q1578<>0,P1579<>0),(P1579-(P1579/P1603))+Q1577,\nIF(P1603<1,0,(P1579-(P1579/P1603)))))))","v":0},{"$f":"IF(R1603=\"n/a\",0,IF(AND(R1577=0,Q1579=0),0,\nIF(AND(R1577<>0,Q1579=0),R1577,\nIF(AND(R1578<>0,Q1579<>0),(Q1579-(Q1579/Q1603))+R1577,\nIF(Q1603<1,0,(Q1579-(Q1579/Q1603)))))))","v":0},{"$f":"IF(S1603=\"n/a\",0,IF(AND(S1577=0,R1579=0),0,\nIF(AND(S1577<>0,R1579=0),S1577,\nIF(AND(S1578<>0,R1579<>0),(R1579-(R1579/R1603))+S1577,\nIF(R1603<1,0,(R1579-(R1579/R1603)))))))","v":0},{"$f":"IF(T1603=\"n/a\",0,IF(AND(T1577=0,S1579=0),0,\nIF(AND(T1577<>0,S1579=0),T1577,\nIF(AND(T1578<>0,S1579<>0),(S1579-(S1579/S1603))+T1577,\nIF(S1603<1,0,(S1579-(S1579/S1603)))))))","v":0},{"$f":"IF(U1603=\"n/a\",0,IF(AND(U1577=0,T1579=0),0,\nIF(AND(U1577<>0,T1579=0),U1577,\nIF(AND(U1578<>0,T1579<>0),(T1579-(T1579/T1603))+U1577,\nIF(T1603<1,0,(T1579-(T1579/T1603)))))))","v":0},{"$f":"IF(V1603=\"n/a\",0,IF(AND(V1577=0,U1579=0),0,\nIF(AND(V1577<>0,U1579=0),V1577,\nIF(AND(V1578<>0,U1579<>0),(U1579-(U1579/U1603))+V1577,\nIF(U1603<1,0,(U1579-(U1579/U1603)))))))","v":0},{"$f":"IF(W1603=\"n/a\",0,IF(AND(W1577=0,V1579=0),0,\nIF(AND(W1577<>0,V1579=0),W1577,\nIF(AND(W1578<>0,V1579<>0),(V1579-(V1579/V1603))+W1577,\nIF(V1603<1,0,(V1579-(V1579/V1603)))))))","v":0}]
[{"$f":"A1579+1","v":0},"Depreciated starting RAB",{"$f":"C1575","v":0},{"$f":"IF(C1604=\"n/a\",C1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,C1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,C1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(D1604=\"n/a\",D1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,D1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,D1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(E1604=\"n/a\",E1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,E1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,E1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(F1604=\"n/a\",F1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,F1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,F1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(G1604=\"n/a\",G1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,G1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,G1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(H1604=\"n/a\",H1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,H1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,H1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(I1604=\"n/a\",I1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,I1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,I1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(J1604=\"n/a\",J1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,J1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,J1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(K1604=\"n/a\",K1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,K1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,K1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(L1604=\"n/a\",L1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,L1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,L1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(M1604=\"n/a\",M1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,M1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,M1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(N1604=\"n/a\",N1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,N1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,N1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(O1604=\"n/a\",O1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,O1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,O1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(P1604=\"n/a\",P1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,P1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,P1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(Q1604=\"n/a\",Q1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,Q1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,Q1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(R1604=\"n/a\",R1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,R1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,R1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(S1604=\"n/a\",S1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,S1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,S1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(T1604=\"n/a\",T1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,T1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,T1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(U1604=\"n/a\",U1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,U1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,U1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(V1604=\"n/a\",V1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,V1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,V1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0}]
[{"$f":"A1580+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1581)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D1581,-($A1581+5),0)","v":0},{"$f":"IF(D1605=\"n/a\",D1581,IFERROR(IF((OFFSET($C1581,0,$A1581))<0,\nMIN(0,D1581-(OFFSET($C1581,0,$A1581)/(OFFSET($C1576,-$A1580,$A1581)))),\nMAX(0,D1581-(OFFSET($C1581,0,$A1581)/(OFFSET($C1576,-$A1580,$A1581))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E1582,-($A1582+5),0)","v":0},{"$f":"IF(E1606=\"n/a\",E1582,IFERROR(IF((OFFSET($C1582,0,$A1582))<0,\nMIN(0,E1582-(OFFSET($C1582,0,$A1582)/(OFFSET($C1577,-$A1581,$A1582)))),\nMAX(0,E1582-(OFFSET($C1582,0,$A1582)/(OFFSET($C1577,-$A1581,$A1582))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F1583,-($A1583+5),0)","v":0},{"$f":"IF(F1607=\"n/a\",F1583,IFERROR(IF((OFFSET($C1583,0,$A1583))<0,\nMIN(0,F1583-(OFFSET($C1583,0,$A1583)/(OFFSET($C1578,-$A1582,$A1583)))),\nMAX(0,F1583-(OFFSET($C1583,0,$A1583)/(OFFSET($C1578,-$A1582,$A1583))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1584,-($A1584+5),0)","v":0},{"$f":"IF(G1608=\"n/a\",G1584,IFERROR(IF((OFFSET($C1584,0,$A1584))<0,\nMIN(0,G1584-(OFFSET($C1584,0,$A1584)/(OFFSET($C1579,-$A1583,$A1584)))),\nMAX(0,G1584-(OFFSET($C1584,0,$A1584)/(OFFSET($C1579,-$A1583,$A1584))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1585,-($A1585+5),0)","v":0},{"$f":"IF(H1609=\"n/a\",H1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1586,-($A1586+5),0)","v":0},{"$f":"IF(I1610=\"n/a\",I1586,IFERROR(IF((OFFSET($C1586,0,$A1586))<0,\nMIN(0,I1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586)))),\nMAX(0,I1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1587,-($A1587+5),0)","v":0},{"$f":"IF(J1611=\"n/a\",J1587,IFERROR(IF((OFFSET($C1587,0,$A1587))<0,\nMIN(0,J1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587)))),\nMAX(0,J1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1588,-($A1588+5),0)","v":0},{"$f":"IF(K1612=\"n/a\",K1588,IFERROR(IF((OFFSET($C1588,0,$A1588))<0,\nMIN(0,K1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588)))),\nMAX(0,K1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1589,-($A1589+5),0)","v":0},{"$f":"IF(L1613=\"n/a\",L1589,IFERROR(IF((OFFSET($C1589,0,$A1589))<0,\nMIN(0,L1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589)))),\nMAX(0,L1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1590,-($A1590+5),0)","v":0},{"$f":"IF(M1614=\"n/a\",M1590,IFERROR(IF((OFFSET($C1590,0,$A1590))<0,\nMIN(0,M1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590)))),\nMAX(0,M1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1591,-($A1591+5),0)","v":0},{"$f":"IF(N1615=\"n/a\",N1591,IFERROR(IF((OFFSET($C1591,0,$A1591))<0,\nMIN(0,N1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591)))),\nMAX(0,N1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1592,-($A1592+5),0)","v":0},{"$f":"IF(O1616=\"n/a\",O1592,IFERROR(IF((OFFSET($C1592,0,$A1592))<0,\nMIN(0,O1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592)))),\nMAX(0,O1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1593,-($A1593+5),0)","v":0},{"$f":"IF(P1617=\"n/a\",P1593,IFERROR(IF((OFFSET($C1593,0,$A1593))<0,\nMIN(0,P1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593)))),\nMAX(0,P1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1594,-($A1594+5),0)","v":0},{"$f":"IF(Q1618=\"n/a\",Q1594,IFERROR(IF((OFFSET($C1594,0,$A1594))<0,\nMIN(0,Q1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594)))),\nMAX(0,Q1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1595,-($A1595+5),0)","v":0},{"$f":"IF(R1619=\"n/a\",R1595,IFERROR(IF((OFFSET($C1595,0,$A1595))<0,\nMIN(0,R1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595)))),\nMAX(0,R1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1596,-($A1596+5),0)","v":0},{"$f":"IF(S1620=\"n/a\",S1596,IFERROR(IF((OFFSET($C1596,0,$A1596))<0,\nMIN(0,S1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596)))),\nMAX(0,S1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1597,-($A1597+5),0)","v":0},{"$f":"IF(T1621=\"n/a\",T1597,IFERROR(IF((OFFSET($C1597,0,$A1597))<0,\nMIN(0,T1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597)))),\nMAX(0,T1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1598,-($A1598+5),0)","v":0},{"$f":"IF(U1622=\"n/a\",U1598,IFERROR(IF((OFFSET($C1598,0,$A1598))<0,\nMIN(0,U1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598)))),\nMAX(0,U1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1599,-($A1599+5),0)","v":0},{"$f":"IF(V1623=\"n/a\",V1599,IFERROR(IF((OFFSET($C1599,0,$A1599))<0,\nMIN(0,V1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599)))),\nMAX(0,V1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1600,-($A1600+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1603=\"n/a\",\"n/a\",IF(AND(C1603<1,D1577=0),0,\nIF(D1577=0,C1603-1,\nIF(C1603<1,D1578,\n(((C1603-1)*(C1579-(C1579/(C1603))))+(D1577*D1578))/(D1579)))))","v":0},0,0,0,0,{"$f":"IF(H1603=\"n/a\",\"n/a\",IF(AND(H1603<1,I1577=0),0,\nIF(I1577=0,H1603-1,\nIF(H1603<1,I1578,\n(((H1603-1)*(H1579-(H1579/(H1603))))+(I1577*I1578))/(I1579)))))","v":0},{"$f":"IF(I1603=\"n/a\",\"n/a\",IF(AND(I1603<1,J1577=0),0,\nIF(J1577=0,I1603-1,\nIF(I1603<1,J1578,\n(((I1603-1)*(I1579-(I1579/(I1603))))+(J1577*J1578))/(J1579)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"OFFSET(C1604,(-$A1580-ROWS(C1576:C1603)),0)","v":"n/a"},{"$f":"IF(C1604=\"n/a\",\"n/a\",MAX(0,C1604-1))","v":"n/a"},{"$f":"IF(D1604=\"n/a\",\"n/a\",MAX(0,D1604-1))","v":"n/a"},{"$f":"IF(E1604=\"n/a\",\"n/a\",MAX(0,E1604-1))","v":"n/a"},{"$f":"IF(F1604=\"n/a\",\"n/a\",MAX(0,F1604-1))","v":"n/a"},{"$f":"IF(G1604=\"n/a\",\"n/a\",MAX(0,G1604-1))","v":"n/a"},{"$f":"IF(H1604=\"n/a\",\"n/a\",MAX(0,H1604-1))","v":"n/a"},{"$f":"IF(I1604=\"n/a\",\"n/a\",MAX(0,I1604-1))","v":"n/a"},{"$f":"IF(J1604=\"n/a\",\"n/a\",MAX(0,J1604-1))","v":"n/a"},{"$f":"IF(K1604=\"n/a\",\"n/a\",MAX(0,K1604-1))","v":"n/a"},{"$f":"IF(L1604=\"n/a\",\"n/a\",MAX(0,L1604-1))","v":"n/a"},{"$f":"IF(M1604=\"n/a\",\"n/a\",MAX(0,M1604-1))","v":"n/a"},{"$f":"IF(N1604=\"n/a\",\"n/a\",MAX(0,N1604-1))","v":"n/a"},{"$f":"IF(O1604=\"n/a\",\"n/a\",MAX(0,O1604-1))","v":"n/a"},{"$f":"IF(P1604=\"n/a\",\"n/a\",MAX(0,P1604-1))","v":"n/a"},{"$f":"IF(Q1604=\"n/a\",\"n/a\",MAX(0,Q1604-1))","v":"n/a"},{"$f":"IF(R1604=\"n/a\",\"n/a\",MAX(0,R1604-1))","v":"n/a"},{"$f":"IF(S1604=\"n/a\",\"n/a\",MAX(0,S1604-1))","v":"n/a"},{"$f":"IF(T1604=\"n/a\",\"n/a\",MAX(0,T1604-1))","v":"n/a"},{"$f":"IF(U1604=\"n/a\",\"n/a\",MAX(0,U1604-1))","v":"n/a"},{"$f":"IF(V1604=\"n/a\",\"n/a\",MAX(0,V1604-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1581)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1605,(-$A1581-ROWS(D1577:D1604)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1606,(-$A1582-ROWS(E1578:E1605)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1607,(-$A1583-ROWS(F1579:F1606)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1608,(-$A1584-ROWS(G1580:G1607)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1609,(-$A1585-ROWS(H1581:H1608)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1610,(-$A1586-ROWS(I1582:I1609)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1611,(-$A1587-ROWS(J1583:J1610)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1612,(-$A1588-ROWS(K1584:K1611)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1613,(-$A1589-ROWS(L1585:L1612)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1614,(-$A1590-ROWS(M1586:M1613)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1615,(-$A1591-ROWS(N1587:N1614)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1616,(-$A1592-ROWS(O1588:O1615)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1617,(-$A1593-ROWS(P1589:P1616)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1618,(-$A1594-ROWS(Q1590:Q1617)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1619,(-$A1595-ROWS(R1591:R1618)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1620,(-$A1596-ROWS(S1592:S1619)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1621,(-$A1597-ROWS(T1593:T1620)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1622,(-$A1598-ROWS(U1594:U1621)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1623,(-$A1599-ROWS(V1595:V1622)),0)","v":0},{"$f":"IF(V1623=\"n/a\",\"n/a\",MAX(0,V1623-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1624,(-$A1600-ROWS(W1596:W1623)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1576<>\"n/a\",C1576<>\"n/a\"),IF(SUM(C1579:C1601)=0,0,IF((SUMPRODUCT(C1579:C1601,C1603:C1625)/SUM(C1579:C1601))<0,1,(SUMPRODUCT(C1579:C1601,C1603:C1625)/SUM(C1579:C1601)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1576<>\"n/a\",D1576<>\"n/a\"),IF(SUM(D1579:D1601)=0,0,IF((SUMPRODUCT(D1579:D1601,D1603:D1625)/SUM(D1579:D1601))<0,1,(SUMPRODUCT(D1579:D1601,D1603:D1625)/SUM(D1579:D1601)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1576<>\"n/a\",E1576<>\"n/a\"),IF(SUM(E1579:E1601)=0,0,IF((SUMPRODUCT(E1579:E1601,E1603:E1625)/SUM(E1579:E1601))<0,1,(SUMPRODUCT(E1579:E1601,E1603:E1625)/SUM(E1579:E1601)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1576<>\"n/a\",F1576<>\"n/a\"),IF(SUM(F1579:F1601)=0,0,IF((SUMPRODUCT(F1579:F1601,F1603:F1625)/SUM(F1579:F1601))<0,1,(SUMPRODUCT(F1579:F1601,F1603:F1625)/SUM(F1579:F1601)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1576<>\"n/a\",G1576<>\"n/a\"),IF(SUM(G1579:G1601)=0,0,IF((SUMPRODUCT(G1579:G1601,G1603:G1625)/SUM(G1579:G1601))<0,1,(SUMPRODUCT(G1579:G1601,G1603:G1625)/SUM(G1579:G1601)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1576<>\"n/a\",H1576<>\"n/a\"),IF(SUM(H1579:H1601)=0,0,IF((SUMPRODUCT(H1579:H1601,H1603:H1625)/SUM(H1579:H1601))<0,1,(SUMPRODUCT(H1579:H1601,H1603:H1625)/SUM(H1579:H1601)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1576<>\"n/a\",I1576<>\"n/a\"),IF(SUM(I1579:I1601)=0,0,IF((SUMPRODUCT(I1579:I1601,I1603:I1625)/SUM(I1579:I1601))<0,1,(SUMPRODUCT(I1579:I1601,I1603:I1625)/SUM(I1579:I1601)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1576<>\"n/a\",J1576<>\"n/a\"),IF(SUM(J1579:J1601)=0,0,IF((SUMPRODUCT(J1579:J1601,J1603:J1625)/SUM(J1579:J1601))<0,1,(SUMPRODUCT(J1579:J1601,J1603:J1625)/SUM(J1579:J1601)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1576<>\"n/a\",K1576<>\"n/a\"),IF(SUM(K1579:K1601)=0,0,IF((SUMPRODUCT(K1579:K1601,K1603:K1625)/SUM(K1579:K1601))<0,1,(SUMPRODUCT(K1579:K1601,K1603:K1625)/SUM(K1579:K1601)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1576<>\"n/a\",L1576<>\"n/a\"),IF(SUM(L1579:L1601)=0,0,IF((SUMPRODUCT(L1579:L1601,L1603:L1625)/SUM(L1579:L1601))<0,1,(SUMPRODUCT(L1579:L1601,L1603:L1625)/SUM(L1579:L1601)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1576<>\"n/a\",M1576<>\"n/a\"),IF(SUM(M1579:M1601)=0,0,IF((SUMPRODUCT(M1579:M1601,M1603:M1625)/SUM(M1579:M1601))<0,1,(SUMPRODUCT(M1579:M1601,M1603:M1625)/SUM(M1579:M1601)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1576<>\"n/a\",N1576<>\"n/a\"),IF(SUM(N1579:N1601)=0,0,IF((SUMPRODUCT(N1579:N1601,N1603:N1625)/SUM(N1579:N1601))<0,1,(SUMPRODUCT(N1579:N1601,N1603:N1625)/SUM(N1579:N1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",O1576<>\"n/a\"),IF(SUM(O1579:O1601)=0,0,IF((SUMPRODUCT(O1579:O1601,O1603:O1625)/SUM(O1579:O1601))<0,1,(SUMPRODUCT(O1579:O1601,O1603:O1625)/SUM(O1579:O1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",P1576<>\"n/a\"),IF(SUM(P1579:P1601)=0,0,IF((SUMPRODUCT(P1579:P1601,P1603:P1625)/SUM(P1579:P1601))<0,1,(SUMPRODUCT(P1579:P1601,P1603:P1625)/SUM(P1579:P1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",Q1576<>\"n/a\"),IF(SUM(Q1579:Q1601)=0,0,IF((SUMPRODUCT(Q1579:Q1601,Q1603:Q1625)/SUM(Q1579:Q1601))<0,1,(SUMPRODUCT(Q1579:Q1601,Q1603:Q1625)/SUM(Q1579:Q1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",R1576<>\"n/a\"),IF(SUM(R1579:R1601)=0,0,IF((SUMPRODUCT(R1579:R1601,R1603:R1625)/SUM(R1579:R1601))<0,1,(SUMPRODUCT(R1579:R1601,R1603:R1625)/SUM(R1579:R1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",S1576<>\"n/a\"),IF(SUM(S1579:S1601)=0,0,IF((SUMPRODUCT(S1579:S1601,S1603:S1625)/SUM(S1579:S1601))<0,1,(SUMPRODUCT(S1579:S1601,S1603:S1625)/SUM(S1579:S1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",T1576<>\"n/a\"),IF(SUM(T1579:T1601)=0,0,IF((SUMPRODUCT(T1579:T1601,T1603:T1625)/SUM(T1579:T1601))<0,1,(SUMPRODUCT(T1579:T1601,T1603:T1625)/SUM(T1579:T1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",U1576<>\"n/a\"),IF(SUM(U1579:U1601)=0,0,IF((SUMPRODUCT(U1579:U1601,U1603:U1625)/SUM(U1579:U1601))<0,1,(SUMPRODUCT(U1579:U1601,U1603:U1625)/SUM(U1579:U1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",V1576<>\"n/a\"),IF(SUM(V1579:V1601)=0,0,IF((SUMPRODUCT(V1579:V1601,V1603:V1625)/SUM(V1579:V1601))<0,1,(SUMPRODUCT(V1579:V1601,V1603:V1625)/SUM(V1579:V1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",W1576<>\"n/a\"),IF(SUM(W1579:W1601)=0,0,IF((SUMPRODUCT(W1579:W1601,W1603:W1625)/SUM(W1579:W1601))<0,1,(SUMPRODUCT(W1579:W1601,W1603:W1625)/SUM(W1579:W1601)))),\"n/a\"))","v":0}]
[]
["Asset Class 31",{"$f":"VLOOKUP($A1628,'RFM input'!$F$7:$G$56,2,FALSE)","v":"HV Metering"}]
[{"$f":"VALUE(REPLACE(A1628,1,12,\"\"))","v":31},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1629,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A1629,0)-OFFSET('RFM input'!H$114,$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A1629,0)-OFFSET('RFM input'!I$114,$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A1629,0)-OFFSET('RFM input'!J$114,$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1629,0)-OFFSET('RFM input'!K$114,$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1629,0)-OFFSET('RFM input'!L$114,$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1629,0)-OFFSET('RFM input'!M$114,$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1629,0)-OFFSET('RFM input'!N$114,$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1629,0)-OFFSET('RFM input'!O$114,$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1629,0)-OFFSET('RFM input'!P$114,$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1629,0)-OFFSET('RFM input'!Q$114,$A1629,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1629,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1629,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1629,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1629,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1629,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1629,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1629,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1629,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1629,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1629,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1629,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1629,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1629,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1629,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1629,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1629,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1629,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1629,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1629,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1629,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1629,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1629,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1657=\"n/a\",0,IF(AND(D1631=0,C1633=0),0,\nIF(AND(D1631<>0,C1633=0),D1631,\nIF(AND(D1632<>0,C1633<>0),(C1633-(C1633/C1657))+D1631,\nIF(C1657<1,0,(C1633-(C1633/C1657)))))))","v":0},{"$f":"IF(E1657=\"n/a\",0,IF(AND(E1631=0,D1633=0),0,\nIF(AND(E1631<>0,D1633=0),E1631,\nIF(AND(E1632<>0,D1633<>0),(D1633-(D1633/D1657))+E1631,\nIF(D1657<1,0,(D1633-(D1633/D1657)))))))","v":0},{"$f":"IF(F1657=\"n/a\",0,IF(AND(F1631=0,E1633=0),0,\nIF(AND(F1631<>0,E1633=0),F1631,\nIF(AND(F1632<>0,E1633<>0),(E1633-(E1633/E1657))+F1631,\nIF(E1657<1,0,(E1633-(E1633/E1657)))))))","v":0},{"$f":"IF(G1657=\"n/a\",0,IF(AND(G1631=0,F1633=0),0,\nIF(AND(G1631<>0,F1633=0),G1631,\nIF(AND(G1632<>0,F1633<>0),(F1633-(F1633/F1657))+G1631,\nIF(F1657<1,0,(F1633-(F1633/F1657)))))))","v":0},{"$f":"IF(H1657=\"n/a\",0,IF(AND(H1631=0,G1633=0),0,\nIF(AND(H1631<>0,G1633=0),H1631,\nIF(AND(H1632<>0,G1633<>0),(G1633-(G1633/G1657))+H1631,\nIF(G1657<1,0,(G1633-(G1633/G1657)))))))","v":0},{"$f":"IF(I1657=\"n/a\",0,IF(AND(I1631=0,H1633=0),0,\nIF(AND(I1631<>0,H1633=0),I1631,\nIF(AND(I1632<>0,H1633<>0),(H1633-(H1633/H1657))+I1631,\nIF(H1657<1,0,(H1633-(H1633/H1657)))))))","v":0},{"$f":"IF(J1657=\"n/a\",0,IF(AND(J1631=0,I1633=0),0,\nIF(AND(J1631<>0,I1633=0),J1631,\nIF(AND(J1632<>0,I1633<>0),(I1633-(I1633/I1657))+J1631,\nIF(I1657<1,0,(I1633-(I1633/I1657)))))))","v":0},{"$f":"IF(K1657=\"n/a\",0,IF(AND(K1631=0,J1633=0),0,\nIF(AND(K1631<>0,J1633=0),K1631,\nIF(AND(K1632<>0,J1633<>0),(J1633-(J1633/J1657))+K1631,\nIF(J1657<1,0,(J1633-(J1633/J1657)))))))","v":0},{"$f":"IF(L1657=\"n/a\",0,IF(AND(L1631=0,K1633=0),0,\nIF(AND(L1631<>0,K1633=0),L1631,\nIF(AND(L1632<>0,K1633<>0),(K1633-(K1633/K1657))+L1631,\nIF(K1657<1,0,(K1633-(K1633/K1657)))))))","v":0},{"$f":"IF(M1657=\"n/a\",0,IF(AND(M1631=0,L1633=0),0,\nIF(AND(M1631<>0,L1633=0),M1631,\nIF(AND(M1632<>0,L1633<>0),(L1633-(L1633/L1657))+M1631,\nIF(L1657<1,0,(L1633-(L1633/L1657)))))))","v":0},{"$f":"IF(N1657=\"n/a\",0,IF(AND(N1631=0,M1633=0),0,\nIF(AND(N1631<>0,M1633=0),N1631,\nIF(AND(N1632<>0,M1633<>0),(M1633-(M1633/M1657))+N1631,\nIF(M1657<1,0,(M1633-(M1633/M1657)))))))","v":0},{"$f":"IF(O1657=\"n/a\",0,IF(AND(O1631=0,N1633=0),0,\nIF(AND(O1631<>0,N1633=0),O1631,\nIF(AND(O1632<>0,N1633<>0),(N1633-(N1633/N1657))+O1631,\nIF(N1657<1,0,(N1633-(N1633/N1657)))))))","v":0},{"$f":"IF(P1657=\"n/a\",0,IF(AND(P1631=0,O1633=0),0,\nIF(AND(P1631<>0,O1633=0),P1631,\nIF(AND(P1632<>0,O1633<>0),(O1633-(O1633/O1657))+P1631,\nIF(O1657<1,0,(O1633-(O1633/O1657)))))))","v":0},{"$f":"IF(Q1657=\"n/a\",0,IF(AND(Q1631=0,P1633=0),0,\nIF(AND(Q1631<>0,P1633=0),Q1631,\nIF(AND(Q1632<>0,P1633<>0),(P1633-(P1633/P1657))+Q1631,\nIF(P1657<1,0,(P1633-(P1633/P1657)))))))","v":0},{"$f":"IF(R1657=\"n/a\",0,IF(AND(R1631=0,Q1633=0),0,\nIF(AND(R1631<>0,Q1633=0),R1631,\nIF(AND(R1632<>0,Q1633<>0),(Q1633-(Q1633/Q1657))+R1631,\nIF(Q1657<1,0,(Q1633-(Q1633/Q1657)))))))","v":0},{"$f":"IF(S1657=\"n/a\",0,IF(AND(S1631=0,R1633=0),0,\nIF(AND(S1631<>0,R1633=0),S1631,\nIF(AND(S1632<>0,R1633<>0),(R1633-(R1633/R1657))+S1631,\nIF(R1657<1,0,(R1633-(R1633/R1657)))))))","v":0},{"$f":"IF(T1657=\"n/a\",0,IF(AND(T1631=0,S1633=0),0,\nIF(AND(T1631<>0,S1633=0),T1631,\nIF(AND(T1632<>0,S1633<>0),(S1633-(S1633/S1657))+T1631,\nIF(S1657<1,0,(S1633-(S1633/S1657)))))))","v":0},{"$f":"IF(U1657=\"n/a\",0,IF(AND(U1631=0,T1633=0),0,\nIF(AND(U1631<>0,T1633=0),U1631,\nIF(AND(U1632<>0,T1633<>0),(T1633-(T1633/T1657))+U1631,\nIF(T1657<1,0,(T1633-(T1633/T1657)))))))","v":0},{"$f":"IF(V1657=\"n/a\",0,IF(AND(V1631=0,U1633=0),0,\nIF(AND(V1631<>0,U1633=0),V1631,\nIF(AND(V1632<>0,U1633<>0),(U1633-(U1633/U1657))+V1631,\nIF(U1657<1,0,(U1633-(U1633/U1657)))))))","v":0},{"$f":"IF(W1657=\"n/a\",0,IF(AND(W1631=0,V1633=0),0,\nIF(AND(W1631<>0,V1633=0),W1631,\nIF(AND(W1632<>0,V1633<>0),(V1633-(V1633/V1657))+W1631,\nIF(V1657<1,0,(V1633-(V1633/V1657)))))))","v":0}]
[{"$f":"A1633+1","v":0},"Depreciated starting RAB",{"$f":"C1629","v":0},{"$f":"IF(C1658=\"n/a\",C1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,C1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,C1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(D1658=\"n/a\",D1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,D1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,D1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(E1658=\"n/a\",E1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,E1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,E1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(F1658=\"n/a\",F1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,F1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,F1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(G1658=\"n/a\",G1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,G1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,G1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(H1658=\"n/a\",H1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,H1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,H1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(I1658=\"n/a\",I1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,I1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,I1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(J1658=\"n/a\",J1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,J1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,J1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(K1658=\"n/a\",K1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,K1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,K1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(L1658=\"n/a\",L1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,L1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,L1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(M1658=\"n/a\",M1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,M1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,M1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(N1658=\"n/a\",N1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,N1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,N1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(O1658=\"n/a\",O1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,O1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,O1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(P1658=\"n/a\",P1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,P1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,P1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(Q1658=\"n/a\",Q1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,Q1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,Q1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(R1658=\"n/a\",R1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,R1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,R1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(S1658=\"n/a\",S1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,S1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,S1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(T1658=\"n/a\",T1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,T1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,T1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(U1658=\"n/a\",U1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,U1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,U1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(V1658=\"n/a\",V1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,V1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,V1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0}]
[{"$f":"A1634+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1635)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D1635,-($A1635+5),0)","v":0},{"$f":"IF(D1659=\"n/a\",D1635,IFERROR(IF((OFFSET($C1635,0,$A1635))<0,\nMIN(0,D1635-(OFFSET($C1635,0,$A1635)/(OFFSET($C1630,-$A1634,$A1635)))),\nMAX(0,D1635-(OFFSET($C1635,0,$A1635)/(OFFSET($C1630,-$A1634,$A1635))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E1636,-($A1636+5),0)","v":0},{"$f":"IF(E1660=\"n/a\",E1636,IFERROR(IF((OFFSET($C1636,0,$A1636))<0,\nMIN(0,E1636-(OFFSET($C1636,0,$A1636)/(OFFSET($C1631,-$A1635,$A1636)))),\nMAX(0,E1636-(OFFSET($C1636,0,$A1636)/(OFFSET($C1631,-$A1635,$A1636))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F1637,-($A1637+5),0)","v":0},{"$f":"IF(F1661=\"n/a\",F1637,IFERROR(IF((OFFSET($C1637,0,$A1637))<0,\nMIN(0,F1637-(OFFSET($C1637,0,$A1637)/(OFFSET($C1632,-$A1636,$A1637)))),\nMAX(0,F1637-(OFFSET($C1637,0,$A1637)/(OFFSET($C1632,-$A1636,$A1637))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1638,-($A1638+5),0)","v":0},{"$f":"IF(G1662=\"n/a\",G1638,IFERROR(IF((OFFSET($C1638,0,$A1638))<0,\nMIN(0,G1638-(OFFSET($C1638,0,$A1638)/(OFFSET($C1633,-$A1637,$A1638)))),\nMAX(0,G1638-(OFFSET($C1638,0,$A1638)/(OFFSET($C1633,-$A1637,$A1638))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1639,-($A1639+5),0)","v":0},{"$f":"IF(H1663=\"n/a\",H1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,H1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,H1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1640,-($A1640+5),0)","v":0},{"$f":"IF(I1664=\"n/a\",I1640,IFERROR(IF((OFFSET($C1640,0,$A1640))<0,\nMIN(0,I1640-(OFFSET($C1640,0,$A1640)/(OFFSET($C1635,-$A1639,$A1640)))),\nMAX(0,I1640-(OFFSET($C1640,0,$A1640)/(OFFSET($C1635,-$A1639,$A1640))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1641,-($A1641+5),0)","v":0},{"$f":"IF(J1665=\"n/a\",J1641,IFERROR(IF((OFFSET($C1641,0,$A1641))<0,\nMIN(0,J1641-(OFFSET($C1641,0,$A1641)/(OFFSET($C1636,-$A1640,$A1641)))),\nMAX(0,J1641-(OFFSET($C1641,0,$A1641)/(OFFSET($C1636,-$A1640,$A1641))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1642,-($A1642+5),0)","v":0},{"$f":"IF(K1666=\"n/a\",K1642,IFERROR(IF((OFFSET($C1642,0,$A1642))<0,\nMIN(0,K1642-(OFFSET($C1642,0,$A1642)/(OFFSET($C1637,-$A1641,$A1642)))),\nMAX(0,K1642-(OFFSET($C1642,0,$A1642)/(OFFSET($C1637,-$A1641,$A1642))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1643,-($A1643+5),0)","v":0},{"$f":"IF(L1667=\"n/a\",L1643,IFERROR(IF((OFFSET($C1643,0,$A1643))<0,\nMIN(0,L1643-(OFFSET($C1643,0,$A1643)/(OFFSET($C1638,-$A1642,$A1643)))),\nMAX(0,L1643-(OFFSET($C1643,0,$A1643)/(OFFSET($C1638,-$A1642,$A1643))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1644,-($A1644+5),0)","v":0},{"$f":"IF(M1668=\"n/a\",M1644,IFERROR(IF((OFFSET($C1644,0,$A1644))<0,\nMIN(0,M1644-(OFFSET($C1644,0,$A1644)/(OFFSET($C1639,-$A1643,$A1644)))),\nMAX(0,M1644-(OFFSET($C1644,0,$A1644)/(OFFSET($C1639,-$A1643,$A1644))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1645,-($A1645+5),0)","v":0},{"$f":"IF(N1669=\"n/a\",N1645,IFERROR(IF((OFFSET($C1645,0,$A1645))<0,\nMIN(0,N1645-(OFFSET($C1645,0,$A1645)/(OFFSET($C1640,-$A1644,$A1645)))),\nMAX(0,N1645-(OFFSET($C1645,0,$A1645)/(OFFSET($C1640,-$A1644,$A1645))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1646,-($A1646+5),0)","v":0},{"$f":"IF(O1670=\"n/a\",O1646,IFERROR(IF((OFFSET($C1646,0,$A1646))<0,\nMIN(0,O1646-(OFFSET($C1646,0,$A1646)/(OFFSET($C1641,-$A1645,$A1646)))),\nMAX(0,O1646-(OFFSET($C1646,0,$A1646)/(OFFSET($C1641,-$A1645,$A1646))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1647,-($A1647+5),0)","v":0},{"$f":"IF(P1671=\"n/a\",P1647,IFERROR(IF((OFFSET($C1647,0,$A1647))<0,\nMIN(0,P1647-(OFFSET($C1647,0,$A1647)/(OFFSET($C1642,-$A1646,$A1647)))),\nMAX(0,P1647-(OFFSET($C1647,0,$A1647)/(OFFSET($C1642,-$A1646,$A1647))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1648,-($A1648+5),0)","v":0},{"$f":"IF(Q1672=\"n/a\",Q1648,IFERROR(IF((OFFSET($C1648,0,$A1648))<0,\nMIN(0,Q1648-(OFFSET($C1648,0,$A1648)/(OFFSET($C1643,-$A1647,$A1648)))),\nMAX(0,Q1648-(OFFSET($C1648,0,$A1648)/(OFFSET($C1643,-$A1647,$A1648))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1649,-($A1649+5),0)","v":0},{"$f":"IF(R1673=\"n/a\",R1649,IFERROR(IF((OFFSET($C1649,0,$A1649))<0,\nMIN(0,R1649-(OFFSET($C1649,0,$A1649)/(OFFSET($C1644,-$A1648,$A1649)))),\nMAX(0,R1649-(OFFSET($C1649,0,$A1649)/(OFFSET($C1644,-$A1648,$A1649))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1650,-($A1650+5),0)","v":0},{"$f":"IF(S1674=\"n/a\",S1650,IFERROR(IF((OFFSET($C1650,0,$A1650))<0,\nMIN(0,S1650-(OFFSET($C1650,0,$A1650)/(OFFSET($C1645,-$A1649,$A1650)))),\nMAX(0,S1650-(OFFSET($C1650,0,$A1650)/(OFFSET($C1645,-$A1649,$A1650))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1651,-($A1651+5),0)","v":0},{"$f":"IF(T1675=\"n/a\",T1651,IFERROR(IF((OFFSET($C1651,0,$A1651))<0,\nMIN(0,T1651-(OFFSET($C1651,0,$A1651)/(OFFSET($C1646,-$A1650,$A1651)))),\nMAX(0,T1651-(OFFSET($C1651,0,$A1651)/(OFFSET($C1646,-$A1650,$A1651))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1652,-($A1652+5),0)","v":0},{"$f":"IF(U1676=\"n/a\",U1652,IFERROR(IF((OFFSET($C1652,0,$A1652))<0,\nMIN(0,U1652-(OFFSET($C1652,0,$A1652)/(OFFSET($C1647,-$A1651,$A1652)))),\nMAX(0,U1652-(OFFSET($C1652,0,$A1652)/(OFFSET($C1647,-$A1651,$A1652))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1653,-($A1653+5),0)","v":0},{"$f":"IF(V1677=\"n/a\",V1653,IFERROR(IF((OFFSET($C1653,0,$A1653))<0,\nMIN(0,V1653-(OFFSET($C1653,0,$A1653)/(OFFSET($C1648,-$A1652,$A1653)))),\nMAX(0,V1653-(OFFSET($C1653,0,$A1653)/(OFFSET($C1648,-$A1652,$A1653))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1654,-($A1654+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1657=\"n/a\",\"n/a\",IF(AND(C1657<1,D1631=0),0,\nIF(D1631=0,C1657-1,\nIF(C1657<1,D1632,\n(((C1657-1)*(C1633-(C1633/(C1657))))+(D1631*D1632))/(D1633)))))","v":0},{"$f":"IF(D1657=\"n/a\",\"n/a\",IF(AND(D1657<1,E1631=0),0,\nIF(E1631=0,D1657-1,\nIF(D1657<1,E1632,\n(((D1657-1)*(D1633-(D1633/(D1657))))+(E1631*E1632))/(E1633)))))","v":0},{"$f":"IF(E1657=\"n/a\",\"n/a\",IF(AND(E1657<1,F1631=0),0,\nIF(F1631=0,E1657-1,\nIF(E1657<1,F1632,\n(((E1657-1)*(E1633-(E1633/(E1657))))+(F1631*F1632))/(F1633)))))","v":0},{"$f":"IF(F1657=\"n/a\",\"n/a\",IF(AND(F1657<1,G1631=0),0,\nIF(G1631=0,F1657-1,\nIF(F1657<1,G1632,\n(((F1657-1)*(F1633-(F1633/(F1657))))+(G1631*G1632))/(G1633)))))","v":0},{"$f":"IF(G1657=\"n/a\",\"n/a\",IF(AND(G1657<1,H1631=0),0,\nIF(H1631=0,G1657-1,\nIF(G1657<1,H1632,\n(((G1657-1)*(G1633-(G1633/(G1657))))+(H1631*H1632))/(H1633)))))","v":0},{"$f":"IF(H1657=\"n/a\",\"n/a\",IF(AND(H1657<1,I1631=0),0,\nIF(I1631=0,H1657-1,\nIF(H1657<1,I1632,\n(((H1657-1)*(H1633-(H1633/(H1657))))+(I1631*I1632))/(I1633)))))","v":0},{"$f":"IF(I1657=\"n/a\",\"n/a\",IF(AND(I1657<1,J1631=0),0,\nIF(J1631=0,I1657-1,\nIF(I1657<1,J1632,\n(((I1657-1)*(I1633-(I1633/(I1657))))+(J1631*J1632))/(J1633)))))","v":0},{"$f":"IF(J1657=\"n/a\",\"n/a\",IF(AND(J1657<1,K1631=0),0,\nIF(K1631=0,J1657-1,\nIF(J1657<1,K1632,\n(((J1657-1)*(J1633-(J1633/(J1657))))+(K1631*K1632))/(K1633)))))","v":0},{"$f":"IF(K1657=\"n/a\",\"n/a\",IF(AND(K1657<1,L1631=0),0,\nIF(L1631=0,K1657-1,\nIF(K1657<1,L1632,\n(((K1657-1)*(K1633-(K1633/(K1657))))+(L1631*L1632))/(L1633)))))","v":0},{"$f":"IF(L1657=\"n/a\",\"n/a\",IF(AND(L1657<1,M1631=0),0,\nIF(M1631=0,L1657-1,\nIF(L1657<1,M1632,\n(((L1657-1)*(L1633-(L1633/(L1657))))+(M1631*M1632))/(M1633)))))","v":0},{"$f":"IF(M1657=\"n/a\",\"n/a\",IF(AND(M1657<1,N1631=0),0,\nIF(N1631=0,M1657-1,\nIF(M1657<1,N1632,\n(((M1657-1)*(M1633-(M1633/(M1657))))+(N1631*N1632))/(N1633)))))","v":0},{"$f":"IF(N1657=\"n/a\",\"n/a\",IF(AND(N1657<1,O1631=0),0,\nIF(O1631=0,N1657-1,\nIF(N1657<1,O1632,\n(((N1657-1)*(N1633-(N1633/(N1657))))+(O1631*O1632))/(O1633)))))","v":0},{"$f":"IF(O1657=\"n/a\",\"n/a\",IF(AND(O1657<1,P1631=0),0,\nIF(P1631=0,O1657-1,\nIF(O1657<1,P1632,\n(((O1657-1)*(O1633-(O1633/(O1657))))+(P1631*P1632))/(P1633)))))","v":0},{"$f":"IF(P1657=\"n/a\",\"n/a\",IF(AND(P1657<1,Q1631=0),0,\nIF(Q1631=0,P1657-1,\nIF(P1657<1,Q1632,\n(((P1657-1)*(P1633-(P1633/(P1657))))+(Q1631*Q1632))/(Q1633)))))","v":0},{"$f":"IF(Q1657=\"n/a\",\"n/a\",IF(AND(Q1657<1,R1631=0),0,\nIF(R1631=0,Q1657-1,\nIF(Q1657<1,R1632,\n(((Q1657-1)*(Q1633-(Q1633/(Q1657))))+(R1631*R1632))/(R1633)))))","v":0},{"$f":"IF(R1657=\"n/a\",\"n/a\",IF(AND(R1657<1,S1631=0),0,\nIF(S1631=0,R1657-1,\nIF(R1657<1,S1632,\n(((R1657-1)*(R1633-(R1633/(R1657))))+(S1631*S1632))/(S1633)))))","v":0},{"$f":"IF(S1657=\"n/a\",\"n/a\",IF(AND(S1657<1,T1631=0),0,\nIF(T1631=0,S1657-1,\nIF(S1657<1,T1632,\n(((S1657-1)*(S1633-(S1633/(S1657))))+(T1631*T1632))/(T1633)))))","v":0},{"$f":"IF(T1657=\"n/a\",\"n/a\",IF(AND(T1657<1,U1631=0),0,\nIF(U1631=0,T1657-1,\nIF(T1657<1,U1632,\n(((T1657-1)*(T1633-(T1633/(T1657))))+(U1631*U1632))/(U1633)))))","v":0},{"$f":"IF(U1657=\"n/a\",\"n/a\",IF(AND(U1657<1,V1631=0),0,\nIF(V1631=0,U1657-1,\nIF(U1657<1,V1632,\n(((U1657-1)*(U1633-(U1633/(U1657))))+(V1631*V1632))/(V1633)))))","v":0},{"$f":"IF(V1657=\"n/a\",\"n/a\",IF(AND(V1657<1,W1631=0),0,\nIF(W1631=0,V1657-1,\nIF(V1657<1,W1632,\n(((V1657-1)*(V1633-(V1633/(V1657))))+(W1631*W1632))/(W1633)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C1658,(-$A1634-ROWS(C1630:C1657)),0)","v":"n/a"},{"$f":"IF(C1658=\"n/a\",\"n/a\",MAX(0,C1658-1))","v":"n/a"},{"$f":"IF(D1658=\"n/a\",\"n/a\",MAX(0,D1658-1))","v":"n/a"},{"$f":"IF(E1658=\"n/a\",\"n/a\",MAX(0,E1658-1))","v":"n/a"},{"$f":"IF(F1658=\"n/a\",\"n/a\",MAX(0,F1658-1))","v":"n/a"},{"$f":"IF(G1658=\"n/a\",\"n/a\",MAX(0,G1658-1))","v":"n/a"},{"$f":"IF(H1658=\"n/a\",\"n/a\",MAX(0,H1658-1))","v":"n/a"},{"$f":"IF(I1658=\"n/a\",\"n/a\",MAX(0,I1658-1))","v":"n/a"},{"$f":"IF(J1658=\"n/a\",\"n/a\",MAX(0,J1658-1))","v":"n/a"},{"$f":"IF(K1658=\"n/a\",\"n/a\",MAX(0,K1658-1))","v":"n/a"},{"$f":"IF(L1658=\"n/a\",\"n/a\",MAX(0,L1658-1))","v":"n/a"},{"$f":"IF(M1658=\"n/a\",\"n/a\",MAX(0,M1658-1))","v":"n/a"},{"$f":"IF(N1658=\"n/a\",\"n/a\",MAX(0,N1658-1))","v":"n/a"},{"$f":"IF(O1658=\"n/a\",\"n/a\",MAX(0,O1658-1))","v":"n/a"},{"$f":"IF(P1658=\"n/a\",\"n/a\",MAX(0,P1658-1))","v":"n/a"},{"$f":"IF(Q1658=\"n/a\",\"n/a\",MAX(0,Q1658-1))","v":"n/a"},{"$f":"IF(R1658=\"n/a\",\"n/a\",MAX(0,R1658-1))","v":"n/a"},{"$f":"IF(S1658=\"n/a\",\"n/a\",MAX(0,S1658-1))","v":"n/a"},{"$f":"IF(T1658=\"n/a\",\"n/a\",MAX(0,T1658-1))","v":"n/a"},{"$f":"IF(U1658=\"n/a\",\"n/a\",MAX(0,U1658-1))","v":"n/a"},{"$f":"IF(V1658=\"n/a\",\"n/a\",MAX(0,V1658-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1635)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1659,(-$A1635-ROWS(D1631:D1658)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1660,(-$A1636-ROWS(E1632:E1659)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1661,(-$A1637-ROWS(F1633:F1660)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1662,(-$A1638-ROWS(G1634:G1661)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1663,(-$A1639-ROWS(H1635:H1662)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1664,(-$A1640-ROWS(I1636:I1663)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1665,(-$A1641-ROWS(J1637:J1664)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1666,(-$A1642-ROWS(K1638:K1665)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1667,(-$A1643-ROWS(L1639:L1666)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1668,(-$A1644-ROWS(M1640:M1667)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1669,(-$A1645-ROWS(N1641:N1668)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1670,(-$A1646-ROWS(O1642:O1669)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1671,(-$A1647-ROWS(P1643:P1670)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1672,(-$A1648-ROWS(Q1644:Q1671)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1673,(-$A1649-ROWS(R1645:R1672)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1674,(-$A1650-ROWS(S1646:S1673)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1675,(-$A1651-ROWS(T1647:T1674)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1676,(-$A1652-ROWS(U1648:U1675)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1677,(-$A1653-ROWS(V1649:V1676)),0)","v":0},{"$f":"IF(V1677=\"n/a\",\"n/a\",MAX(0,V1677-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1678,(-$A1654-ROWS(W1650:W1677)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1630<>\"n/a\",C1630<>\"n/a\"),IF(SUM(C1633:C1655)=0,0,IF((SUMPRODUCT(C1633:C1655,C1657:C1679)/SUM(C1633:C1655))<0,1,(SUMPRODUCT(C1633:C1655,C1657:C1679)/SUM(C1633:C1655)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1630<>\"n/a\",D1630<>\"n/a\"),IF(SUM(D1633:D1655)=0,0,IF((SUMPRODUCT(D1633:D1655,D1657:D1679)/SUM(D1633:D1655))<0,1,(SUMPRODUCT(D1633:D1655,D1657:D1679)/SUM(D1633:D1655)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 32",{"$f":"VLOOKUP($A1682,'RFM input'!$F$7:$G$56,2,FALSE)","v":"HV/LV Metering"}]
[{"$f":"VALUE(REPLACE(A1682,1,12,\"\"))","v":32},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1683,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A1683,0)-OFFSET('RFM input'!H$114,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A1683,0)-OFFSET('RFM input'!I$114,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A1683,0)-OFFSET('RFM input'!J$114,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1683,0)-OFFSET('RFM input'!K$114,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1683,0)-OFFSET('RFM input'!L$114,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1683,0)-OFFSET('RFM input'!M$114,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1683,0)-OFFSET('RFM input'!N$114,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1683,0)-OFFSET('RFM input'!O$114,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1683,0)-OFFSET('RFM input'!P$114,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1683,0)-OFFSET('RFM input'!Q$114,$A1683,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1683,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1683,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1683,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1683,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1683,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1683,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1683,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1683,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1683,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1683,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1683,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1683,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1683,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1683,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1683,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1683,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1683,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1683,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1683,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1683,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1683,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1711=\"n/a\",0,IF(AND(D1685=0,C1687=0),0,\nIF(AND(D1685<>0,C1687=0),D1685,\nIF(AND(D1686<>0,C1687<>0),(C1687-(C1687/C1711))+D1685,\nIF(C1711<1,0,(C1687-(C1687/C1711)))))))","v":0},{"$f":"IF(E1711=\"n/a\",0,IF(AND(E1685=0,D1687=0),0,\nIF(AND(E1685<>0,D1687=0),E1685,\nIF(AND(E1686<>0,D1687<>0),(D1687-(D1687/D1711))+E1685,\nIF(D1711<1,0,(D1687-(D1687/D1711)))))))","v":0},{"$f":"IF(F1711=\"n/a\",0,IF(AND(F1685=0,E1687=0),0,\nIF(AND(F1685<>0,E1687=0),F1685,\nIF(AND(F1686<>0,E1687<>0),(E1687-(E1687/E1711))+F1685,\nIF(E1711<1,0,(E1687-(E1687/E1711)))))))","v":0},{"$f":"IF(G1711=\"n/a\",0,IF(AND(G1685=0,F1687=0),0,\nIF(AND(G1685<>0,F1687=0),G1685,\nIF(AND(G1686<>0,F1687<>0),(F1687-(F1687/F1711))+G1685,\nIF(F1711<1,0,(F1687-(F1687/F1711)))))))","v":0},{"$f":"IF(H1711=\"n/a\",0,IF(AND(H1685=0,G1687=0),0,\nIF(AND(H1685<>0,G1687=0),H1685,\nIF(AND(H1686<>0,G1687<>0),(G1687-(G1687/G1711))+H1685,\nIF(G1711<1,0,(G1687-(G1687/G1711)))))))","v":0},{"$f":"IF(I1711=\"n/a\",0,IF(AND(I1685=0,H1687=0),0,\nIF(AND(I1685<>0,H1687=0),I1685,\nIF(AND(I1686<>0,H1687<>0),(H1687-(H1687/H1711))+I1685,\nIF(H1711<1,0,(H1687-(H1687/H1711)))))))","v":0},{"$f":"IF(J1711=\"n/a\",0,IF(AND(J1685=0,I1687=0),0,\nIF(AND(J1685<>0,I1687=0),J1685,\nIF(AND(J1686<>0,I1687<>0),(I1687-(I1687/I1711))+J1685,\nIF(I1711<1,0,(I1687-(I1687/I1711)))))))","v":0},{"$f":"IF(K1711=\"n/a\",0,IF(AND(K1685=0,J1687=0),0,\nIF(AND(K1685<>0,J1687=0),K1685,\nIF(AND(K1686<>0,J1687<>0),(J1687-(J1687/J1711))+K1685,\nIF(J1711<1,0,(J1687-(J1687/J1711)))))))","v":0},{"$f":"IF(L1711=\"n/a\",0,IF(AND(L1685=0,K1687=0),0,\nIF(AND(L1685<>0,K1687=0),L1685,\nIF(AND(L1686<>0,K1687<>0),(K1687-(K1687/K1711))+L1685,\nIF(K1711<1,0,(K1687-(K1687/K1711)))))))","v":0},{"$f":"IF(M1711=\"n/a\",0,IF(AND(M1685=0,L1687=0),0,\nIF(AND(M1685<>0,L1687=0),M1685,\nIF(AND(M1686<>0,L1687<>0),(L1687-(L1687/L1711))+M1685,\nIF(L1711<1,0,(L1687-(L1687/L1711)))))))","v":0},{"$f":"IF(N1711=\"n/a\",0,IF(AND(N1685=0,M1687=0),0,\nIF(AND(N1685<>0,M1687=0),N1685,\nIF(AND(N1686<>0,M1687<>0),(M1687-(M1687/M1711))+N1685,\nIF(M1711<1,0,(M1687-(M1687/M1711)))))))","v":0},{"$f":"IF(O1711=\"n/a\",0,IF(AND(O1685=0,N1687=0),0,\nIF(AND(O1685<>0,N1687=0),O1685,\nIF(AND(O1686<>0,N1687<>0),(N1687-(N1687/N1711))+O1685,\nIF(N1711<1,0,(N1687-(N1687/N1711)))))))","v":0},{"$f":"IF(P1711=\"n/a\",0,IF(AND(P1685=0,O1687=0),0,\nIF(AND(P1685<>0,O1687=0),P1685,\nIF(AND(P1686<>0,O1687<>0),(O1687-(O1687/O1711))+P1685,\nIF(O1711<1,0,(O1687-(O1687/O1711)))))))","v":0},{"$f":"IF(Q1711=\"n/a\",0,IF(AND(Q1685=0,P1687=0),0,\nIF(AND(Q1685<>0,P1687=0),Q1685,\nIF(AND(Q1686<>0,P1687<>0),(P1687-(P1687/P1711))+Q1685,\nIF(P1711<1,0,(P1687-(P1687/P1711)))))))","v":0},{"$f":"IF(R1711=\"n/a\",0,IF(AND(R1685=0,Q1687=0),0,\nIF(AND(R1685<>0,Q1687=0),R1685,\nIF(AND(R1686<>0,Q1687<>0),(Q1687-(Q1687/Q1711))+R1685,\nIF(Q1711<1,0,(Q1687-(Q1687/Q1711)))))))","v":0},{"$f":"IF(S1711=\"n/a\",0,IF(AND(S1685=0,R1687=0),0,\nIF(AND(S1685<>0,R1687=0),S1685,\nIF(AND(S1686<>0,R1687<>0),(R1687-(R1687/R1711))+S1685,\nIF(R1711<1,0,(R1687-(R1687/R1711)))))))","v":0},{"$f":"IF(T1711=\"n/a\",0,IF(AND(T1685=0,S1687=0),0,\nIF(AND(T1685<>0,S1687=0),T1685,\nIF(AND(T1686<>0,S1687<>0),(S1687-(S1687/S1711))+T1685,\nIF(S1711<1,0,(S1687-(S1687/S1711)))))))","v":0},{"$f":"IF(U1711=\"n/a\",0,IF(AND(U1685=0,T1687=0),0,\nIF(AND(U1685<>0,T1687=0),U1685,\nIF(AND(U1686<>0,T1687<>0),(T1687-(T1687/T1711))+U1685,\nIF(T1711<1,0,(T1687-(T1687/T1711)))))))","v":0},{"$f":"IF(V1711=\"n/a\",0,IF(AND(V1685=0,U1687=0),0,\nIF(AND(V1685<>0,U1687=0),V1685,\nIF(AND(V1686<>0,U1687<>0),(U1687-(U1687/U1711))+V1685,\nIF(U1711<1,0,(U1687-(U1687/U1711)))))))","v":0},{"$f":"IF(W1711=\"n/a\",0,IF(AND(W1685=0,V1687=0),0,\nIF(AND(W1685<>0,V1687=0),W1685,\nIF(AND(W1686<>0,V1687<>0),(V1687-(V1687/V1711))+W1685,\nIF(V1711<1,0,(V1687-(V1687/V1711)))))))","v":0}]
[{"$f":"A1687+1","v":0},"Depreciated starting RAB",{"$f":"C1683","v":0},{"$f":"IF(C1712=\"n/a\",C1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,C1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,C1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(D1712=\"n/a\",D1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,D1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,D1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(E1712=\"n/a\",E1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,E1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,E1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(F1712=\"n/a\",F1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,F1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,F1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(G1712=\"n/a\",G1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,G1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,G1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(H1712=\"n/a\",H1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,H1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,H1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(I1712=\"n/a\",I1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,I1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,I1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(J1712=\"n/a\",J1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,J1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,J1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(K1712=\"n/a\",K1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,K1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,K1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(L1712=\"n/a\",L1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,L1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,L1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(M1712=\"n/a\",M1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,M1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,M1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(N1712=\"n/a\",N1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,N1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,N1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(O1712=\"n/a\",O1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,O1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,O1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(P1712=\"n/a\",P1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,P1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,P1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(Q1712=\"n/a\",Q1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,Q1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,Q1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(R1712=\"n/a\",R1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,R1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,R1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(S1712=\"n/a\",S1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,S1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,S1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(T1712=\"n/a\",T1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,T1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,T1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(U1712=\"n/a\",U1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,U1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,U1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(V1712=\"n/a\",V1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,V1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,V1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0}]
[{"$f":"A1688+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1689)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D1689,-($A1689+5),0)","v":0},{"$f":"IF(D1713=\"n/a\",D1689,IFERROR(IF((OFFSET($C1689,0,$A1689))<0,\nMIN(0,D1689-(OFFSET($C1689,0,$A1689)/(OFFSET($C1684,-$A1688,$A1689)))),\nMAX(0,D1689-(OFFSET($C1689,0,$A1689)/(OFFSET($C1684,-$A1688,$A1689))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E1690,-($A1690+5),0)","v":0},{"$f":"IF(E1714=\"n/a\",E1690,IFERROR(IF((OFFSET($C1690,0,$A1690))<0,\nMIN(0,E1690-(OFFSET($C1690,0,$A1690)/(OFFSET($C1685,-$A1689,$A1690)))),\nMAX(0,E1690-(OFFSET($C1690,0,$A1690)/(OFFSET($C1685,-$A1689,$A1690))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F1691,-($A1691+5),0)","v":0},{"$f":"IF(F1715=\"n/a\",F1691,IFERROR(IF((OFFSET($C1691,0,$A1691))<0,\nMIN(0,F1691-(OFFSET($C1691,0,$A1691)/(OFFSET($C1686,-$A1690,$A1691)))),\nMAX(0,F1691-(OFFSET($C1691,0,$A1691)/(OFFSET($C1686,-$A1690,$A1691))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1692,-($A1692+5),0)","v":0},{"$f":"IF(G1716=\"n/a\",G1692,IFERROR(IF((OFFSET($C1692,0,$A1692))<0,\nMIN(0,G1692-(OFFSET($C1692,0,$A1692)/(OFFSET($C1687,-$A1691,$A1692)))),\nMAX(0,G1692-(OFFSET($C1692,0,$A1692)/(OFFSET($C1687,-$A1691,$A1692))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1693,-($A1693+5),0)","v":0},{"$f":"IF(H1717=\"n/a\",H1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,H1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,H1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1694,-($A1694+5),0)","v":0},{"$f":"IF(I1718=\"n/a\",I1694,IFERROR(IF((OFFSET($C1694,0,$A1694))<0,\nMIN(0,I1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694)))),\nMAX(0,I1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1695,-($A1695+5),0)","v":0},{"$f":"IF(J1719=\"n/a\",J1695,IFERROR(IF((OFFSET($C1695,0,$A1695))<0,\nMIN(0,J1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695)))),\nMAX(0,J1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1696,-($A1696+5),0)","v":0},{"$f":"IF(K1720=\"n/a\",K1696,IFERROR(IF((OFFSET($C1696,0,$A1696))<0,\nMIN(0,K1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696)))),\nMAX(0,K1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1697,-($A1697+5),0)","v":0},{"$f":"IF(L1721=\"n/a\",L1697,IFERROR(IF((OFFSET($C1697,0,$A1697))<0,\nMIN(0,L1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697)))),\nMAX(0,L1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1698,-($A1698+5),0)","v":0},{"$f":"IF(M1722=\"n/a\",M1698,IFERROR(IF((OFFSET($C1698,0,$A1698))<0,\nMIN(0,M1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698)))),\nMAX(0,M1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1699,-($A1699+5),0)","v":0},{"$f":"IF(N1723=\"n/a\",N1699,IFERROR(IF((OFFSET($C1699,0,$A1699))<0,\nMIN(0,N1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699)))),\nMAX(0,N1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1700,-($A1700+5),0)","v":0},{"$f":"IF(O1724=\"n/a\",O1700,IFERROR(IF((OFFSET($C1700,0,$A1700))<0,\nMIN(0,O1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700)))),\nMAX(0,O1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1701,-($A1701+5),0)","v":0},{"$f":"IF(P1725=\"n/a\",P1701,IFERROR(IF((OFFSET($C1701,0,$A1701))<0,\nMIN(0,P1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701)))),\nMAX(0,P1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1702,-($A1702+5),0)","v":0},{"$f":"IF(Q1726=\"n/a\",Q1702,IFERROR(IF((OFFSET($C1702,0,$A1702))<0,\nMIN(0,Q1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702)))),\nMAX(0,Q1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1703,-($A1703+5),0)","v":0},{"$f":"IF(R1727=\"n/a\",R1703,IFERROR(IF((OFFSET($C1703,0,$A1703))<0,\nMIN(0,R1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703)))),\nMAX(0,R1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1704,-($A1704+5),0)","v":0},{"$f":"IF(S1728=\"n/a\",S1704,IFERROR(IF((OFFSET($C1704,0,$A1704))<0,\nMIN(0,S1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704)))),\nMAX(0,S1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1705,-($A1705+5),0)","v":0},{"$f":"IF(T1729=\"n/a\",T1705,IFERROR(IF((OFFSET($C1705,0,$A1705))<0,\nMIN(0,T1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705)))),\nMAX(0,T1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1706,-($A1706+5),0)","v":0},{"$f":"IF(U1730=\"n/a\",U1706,IFERROR(IF((OFFSET($C1706,0,$A1706))<0,\nMIN(0,U1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706)))),\nMAX(0,U1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1707,-($A1707+5),0)","v":0},{"$f":"IF(V1731=\"n/a\",V1707,IFERROR(IF((OFFSET($C1707,0,$A1707))<0,\nMIN(0,V1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707)))),\nMAX(0,V1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1708,-($A1708+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1711=\"n/a\",\"n/a\",IF(AND(C1711<1,D1685=0),0,\nIF(D1685=0,C1711-1,\nIF(C1711<1,D1686,\n(((C1711-1)*(C1687-(C1687/(C1711))))+(D1685*D1686))/(D1687)))))","v":0},{"$f":"IF(D1711=\"n/a\",\"n/a\",IF(AND(D1711<1,E1685=0),0,\nIF(E1685=0,D1711-1,\nIF(D1711<1,E1686,\n(((D1711-1)*(D1687-(D1687/(D1711))))+(E1685*E1686))/(E1687)))))","v":0},{"$f":"IF(E1711=\"n/a\",\"n/a\",IF(AND(E1711<1,F1685=0),0,\nIF(F1685=0,E1711-1,\nIF(E1711<1,F1686,\n(((E1711-1)*(E1687-(E1687/(E1711))))+(F1685*F1686))/(F1687)))))","v":0},{"$f":"IF(F1711=\"n/a\",\"n/a\",IF(AND(F1711<1,G1685=0),0,\nIF(G1685=0,F1711-1,\nIF(F1711<1,G1686,\n(((F1711-1)*(F1687-(F1687/(F1711))))+(G1685*G1686))/(G1687)))))","v":0},{"$f":"IF(G1711=\"n/a\",\"n/a\",IF(AND(G1711<1,H1685=0),0,\nIF(H1685=0,G1711-1,\nIF(G1711<1,H1686,\n(((G1711-1)*(G1687-(G1687/(G1711))))+(H1685*H1686))/(H1687)))))","v":0},{"$f":"IF(H1711=\"n/a\",\"n/a\",IF(AND(H1711<1,I1685=0),0,\nIF(I1685=0,H1711-1,\nIF(H1711<1,I1686,\n(((H1711-1)*(H1687-(H1687/(H1711))))+(I1685*I1686))/(I1687)))))","v":0},{"$f":"IF(I1711=\"n/a\",\"n/a\",IF(AND(I1711<1,J1685=0),0,\nIF(J1685=0,I1711-1,\nIF(I1711<1,J1686,\n(((I1711-1)*(I1687-(I1687/(I1711))))+(J1685*J1686))/(J1687)))))","v":0},{"$f":"IF(J1711=\"n/a\",\"n/a\",IF(AND(J1711<1,K1685=0),0,\nIF(K1685=0,J1711-1,\nIF(J1711<1,K1686,\n(((J1711-1)*(J1687-(J1687/(J1711))))+(K1685*K1686))/(K1687)))))","v":0},{"$f":"IF(K1711=\"n/a\",\"n/a\",IF(AND(K1711<1,L1685=0),0,\nIF(L1685=0,K1711-1,\nIF(K1711<1,L1686,\n(((K1711-1)*(K1687-(K1687/(K1711))))+(L1685*L1686))/(L1687)))))","v":0},{"$f":"IF(L1711=\"n/a\",\"n/a\",IF(AND(L1711<1,M1685=0),0,\nIF(M1685=0,L1711-1,\nIF(L1711<1,M1686,\n(((L1711-1)*(L1687-(L1687/(L1711))))+(M1685*M1686))/(M1687)))))","v":0},{"$f":"IF(M1711=\"n/a\",\"n/a\",IF(AND(M1711<1,N1685=0),0,\nIF(N1685=0,M1711-1,\nIF(M1711<1,N1686,\n(((M1711-1)*(M1687-(M1687/(M1711))))+(N1685*N1686))/(N1687)))))","v":0},{"$f":"IF(N1711=\"n/a\",\"n/a\",IF(AND(N1711<1,O1685=0),0,\nIF(O1685=0,N1711-1,\nIF(N1711<1,O1686,\n(((N1711-1)*(N1687-(N1687/(N1711))))+(O1685*O1686))/(O1687)))))","v":0},{"$f":"IF(O1711=\"n/a\",\"n/a\",IF(AND(O1711<1,P1685=0),0,\nIF(P1685=0,O1711-1,\nIF(O1711<1,P1686,\n(((O1711-1)*(O1687-(O1687/(O1711))))+(P1685*P1686))/(P1687)))))","v":0},{"$f":"IF(P1711=\"n/a\",\"n/a\",IF(AND(P1711<1,Q1685=0),0,\nIF(Q1685=0,P1711-1,\nIF(P1711<1,Q1686,\n(((P1711-1)*(P1687-(P1687/(P1711))))+(Q1685*Q1686))/(Q1687)))))","v":0},{"$f":"IF(Q1711=\"n/a\",\"n/a\",IF(AND(Q1711<1,R1685=0),0,\nIF(R1685=0,Q1711-1,\nIF(Q1711<1,R1686,\n(((Q1711-1)*(Q1687-(Q1687/(Q1711))))+(R1685*R1686))/(R1687)))))","v":0},{"$f":"IF(R1711=\"n/a\",\"n/a\",IF(AND(R1711<1,S1685=0),0,\nIF(S1685=0,R1711-1,\nIF(R1711<1,S1686,\n(((R1711-1)*(R1687-(R1687/(R1711))))+(S1685*S1686))/(S1687)))))","v":0},{"$f":"IF(S1711=\"n/a\",\"n/a\",IF(AND(S1711<1,T1685=0),0,\nIF(T1685=0,S1711-1,\nIF(S1711<1,T1686,\n(((S1711-1)*(S1687-(S1687/(S1711))))+(T1685*T1686))/(T1687)))))","v":0},{"$f":"IF(T1711=\"n/a\",\"n/a\",IF(AND(T1711<1,U1685=0),0,\nIF(U1685=0,T1711-1,\nIF(T1711<1,U1686,\n(((T1711-1)*(T1687-(T1687/(T1711))))+(U1685*U1686))/(U1687)))))","v":0},{"$f":"IF(U1711=\"n/a\",\"n/a\",IF(AND(U1711<1,V1685=0),0,\nIF(V1685=0,U1711-1,\nIF(U1711<1,V1686,\n(((U1711-1)*(U1687-(U1687/(U1711))))+(V1685*V1686))/(V1687)))))","v":0},{"$f":"IF(V1711=\"n/a\",\"n/a\",IF(AND(V1711<1,W1685=0),0,\nIF(W1685=0,V1711-1,\nIF(V1711<1,W1686,\n(((V1711-1)*(V1687-(V1687/(V1711))))+(W1685*W1686))/(W1687)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C1712,(-$A1688-ROWS(C1684:C1711)),0)","v":"n/a"},{"$f":"IF(C1712=\"n/a\",\"n/a\",MAX(0,C1712-1))","v":"n/a"},{"$f":"IF(D1712=\"n/a\",\"n/a\",MAX(0,D1712-1))","v":"n/a"},{"$f":"IF(E1712=\"n/a\",\"n/a\",MAX(0,E1712-1))","v":"n/a"},{"$f":"IF(F1712=\"n/a\",\"n/a\",MAX(0,F1712-1))","v":"n/a"},{"$f":"IF(G1712=\"n/a\",\"n/a\",MAX(0,G1712-1))","v":"n/a"},{"$f":"IF(H1712=\"n/a\",\"n/a\",MAX(0,H1712-1))","v":"n/a"},{"$f":"IF(I1712=\"n/a\",\"n/a\",MAX(0,I1712-1))","v":"n/a"},{"$f":"IF(J1712=\"n/a\",\"n/a\",MAX(0,J1712-1))","v":"n/a"},{"$f":"IF(K1712=\"n/a\",\"n/a\",MAX(0,K1712-1))","v":"n/a"},{"$f":"IF(L1712=\"n/a\",\"n/a\",MAX(0,L1712-1))","v":"n/a"},{"$f":"IF(M1712=\"n/a\",\"n/a\",MAX(0,M1712-1))","v":"n/a"},{"$f":"IF(N1712=\"n/a\",\"n/a\",MAX(0,N1712-1))","v":"n/a"},{"$f":"IF(O1712=\"n/a\",\"n/a\",MAX(0,O1712-1))","v":"n/a"},{"$f":"IF(P1712=\"n/a\",\"n/a\",MAX(0,P1712-1))","v":"n/a"},{"$f":"IF(Q1712=\"n/a\",\"n/a\",MAX(0,Q1712-1))","v":"n/a"},{"$f":"IF(R1712=\"n/a\",\"n/a\",MAX(0,R1712-1))","v":"n/a"},{"$f":"IF(S1712=\"n/a\",\"n/a\",MAX(0,S1712-1))","v":"n/a"},{"$f":"IF(T1712=\"n/a\",\"n/a\",MAX(0,T1712-1))","v":"n/a"},{"$f":"IF(U1712=\"n/a\",\"n/a\",MAX(0,U1712-1))","v":"n/a"},{"$f":"IF(V1712=\"n/a\",\"n/a\",MAX(0,V1712-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1689)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1713,(-$A1689-ROWS(D1685:D1712)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1714,(-$A1690-ROWS(E1686:E1713)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1715,(-$A1691-ROWS(F1687:F1714)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1716,(-$A1692-ROWS(G1688:G1715)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1717,(-$A1693-ROWS(H1689:H1716)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1718,(-$A1694-ROWS(I1690:I1717)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1719,(-$A1695-ROWS(J1691:J1718)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1720,(-$A1696-ROWS(K1692:K1719)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1721,(-$A1697-ROWS(L1693:L1720)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1722,(-$A1698-ROWS(M1694:M1721)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1723,(-$A1699-ROWS(N1695:N1722)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1724,(-$A1700-ROWS(O1696:O1723)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1725,(-$A1701-ROWS(P1697:P1724)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1726,(-$A1702-ROWS(Q1698:Q1725)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1727,(-$A1703-ROWS(R1699:R1726)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1728,(-$A1704-ROWS(S1700:S1727)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1729,(-$A1705-ROWS(T1701:T1728)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1730,(-$A1706-ROWS(U1702:U1729)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1731,(-$A1707-ROWS(V1703:V1730)),0)","v":0},{"$f":"IF(V1731=\"n/a\",\"n/a\",MAX(0,V1731-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1732,(-$A1708-ROWS(W1704:W1731)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1684<>\"n/a\",C1684<>\"n/a\"),IF(SUM(C1687:C1709)=0,0,IF((SUMPRODUCT(C1687:C1709,C1711:C1733)/SUM(C1687:C1709))<0,1,(SUMPRODUCT(C1687:C1709,C1711:C1733)/SUM(C1687:C1709)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1684<>\"n/a\",D1684<>\"n/a\"),IF(SUM(D1687:D1709)=0,0,IF((SUMPRODUCT(D1687:D1709,D1711:D1733)/SUM(D1687:D1709))<0,1,(SUMPRODUCT(D1687:D1709,D1711:D1733)/SUM(D1687:D1709)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 33",{"$f":"VLOOKUP($A1736,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Business LV Metering"}]
[{"$f":"VALUE(REPLACE(A1736,1,12,\"\"))","v":33},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1737,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A1737,0)-OFFSET('RFM input'!H$114,$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A1737,0)-OFFSET('RFM input'!I$114,$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A1737,0)-OFFSET('RFM input'!J$114,$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1737,0)-OFFSET('RFM input'!K$114,$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1737,0)-OFFSET('RFM input'!L$114,$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1737,0)-OFFSET('RFM input'!M$114,$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1737,0)-OFFSET('RFM input'!N$114,$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1737,0)-OFFSET('RFM input'!O$114,$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1737,0)-OFFSET('RFM input'!P$114,$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1737,0)-OFFSET('RFM input'!Q$114,$A1737,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1737,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1737,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1737,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1737,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1737,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1737,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1737,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1737,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1737,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1737,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1737,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1737,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1737,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1737,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1737,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1737,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1737,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1737,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1737,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1737,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1737,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1737,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1765=\"n/a\",0,IF(AND(D1739=0,C1741=0),0,\nIF(AND(D1739<>0,C1741=0),D1739,\nIF(AND(D1740<>0,C1741<>0),(C1741-(C1741/C1765))+D1739,\nIF(C1765<1,0,(C1741-(C1741/C1765)))))))","v":0},{"$f":"IF(E1765=\"n/a\",0,IF(AND(E1739=0,D1741=0),0,\nIF(AND(E1739<>0,D1741=0),E1739,\nIF(AND(E1740<>0,D1741<>0),(D1741-(D1741/D1765))+E1739,\nIF(D1765<1,0,(D1741-(D1741/D1765)))))))","v":0},{"$f":"IF(F1765=\"n/a\",0,IF(AND(F1739=0,E1741=0),0,\nIF(AND(F1739<>0,E1741=0),F1739,\nIF(AND(F1740<>0,E1741<>0),(E1741-(E1741/E1765))+F1739,\nIF(E1765<1,0,(E1741-(E1741/E1765)))))))","v":0},{"$f":"IF(G1765=\"n/a\",0,IF(AND(G1739=0,F1741=0),0,\nIF(AND(G1739<>0,F1741=0),G1739,\nIF(AND(G1740<>0,F1741<>0),(F1741-(F1741/F1765))+G1739,\nIF(F1765<1,0,(F1741-(F1741/F1765)))))))","v":0},{"$f":"IF(H1765=\"n/a\",0,IF(AND(H1739=0,G1741=0),0,\nIF(AND(H1739<>0,G1741=0),H1739,\nIF(AND(H1740<>0,G1741<>0),(G1741-(G1741/G1765))+H1739,\nIF(G1765<1,0,(G1741-(G1741/G1765)))))))","v":0},{"$f":"IF(I1765=\"n/a\",0,IF(AND(I1739=0,H1741=0),0,\nIF(AND(I1739<>0,H1741=0),I1739,\nIF(AND(I1740<>0,H1741<>0),(H1741-(H1741/H1765))+I1739,\nIF(H1765<1,0,(H1741-(H1741/H1765)))))))","v":0},{"$f":"IF(J1765=\"n/a\",0,IF(AND(J1739=0,I1741=0),0,\nIF(AND(J1739<>0,I1741=0),J1739,\nIF(AND(J1740<>0,I1741<>0),(I1741-(I1741/I1765))+J1739,\nIF(I1765<1,0,(I1741-(I1741/I1765)))))))","v":0},{"$f":"IF(K1765=\"n/a\",0,IF(AND(K1739=0,J1741=0),0,\nIF(AND(K1739<>0,J1741=0),K1739,\nIF(AND(K1740<>0,J1741<>0),(J1741-(J1741/J1765))+K1739,\nIF(J1765<1,0,(J1741-(J1741/J1765)))))))","v":0},{"$f":"IF(L1765=\"n/a\",0,IF(AND(L1739=0,K1741=0),0,\nIF(AND(L1739<>0,K1741=0),L1739,\nIF(AND(L1740<>0,K1741<>0),(K1741-(K1741/K1765))+L1739,\nIF(K1765<1,0,(K1741-(K1741/K1765)))))))","v":0},{"$f":"IF(M1765=\"n/a\",0,IF(AND(M1739=0,L1741=0),0,\nIF(AND(M1739<>0,L1741=0),M1739,\nIF(AND(M1740<>0,L1741<>0),(L1741-(L1741/L1765))+M1739,\nIF(L1765<1,0,(L1741-(L1741/L1765)))))))","v":0},{"$f":"IF(N1765=\"n/a\",0,IF(AND(N1739=0,M1741=0),0,\nIF(AND(N1739<>0,M1741=0),N1739,\nIF(AND(N1740<>0,M1741<>0),(M1741-(M1741/M1765))+N1739,\nIF(M1765<1,0,(M1741-(M1741/M1765)))))))","v":0},{"$f":"IF(O1765=\"n/a\",0,IF(AND(O1739=0,N1741=0),0,\nIF(AND(O1739<>0,N1741=0),O1739,\nIF(AND(O1740<>0,N1741<>0),(N1741-(N1741/N1765))+O1739,\nIF(N1765<1,0,(N1741-(N1741/N1765)))))))","v":0},{"$f":"IF(P1765=\"n/a\",0,IF(AND(P1739=0,O1741=0),0,\nIF(AND(P1739<>0,O1741=0),P1739,\nIF(AND(P1740<>0,O1741<>0),(O1741-(O1741/O1765))+P1739,\nIF(O1765<1,0,(O1741-(O1741/O1765)))))))","v":0},{"$f":"IF(Q1765=\"n/a\",0,IF(AND(Q1739=0,P1741=0),0,\nIF(AND(Q1739<>0,P1741=0),Q1739,\nIF(AND(Q1740<>0,P1741<>0),(P1741-(P1741/P1765))+Q1739,\nIF(P1765<1,0,(P1741-(P1741/P1765)))))))","v":0},{"$f":"IF(R1765=\"n/a\",0,IF(AND(R1739=0,Q1741=0),0,\nIF(AND(R1739<>0,Q1741=0),R1739,\nIF(AND(R1740<>0,Q1741<>0),(Q1741-(Q1741/Q1765))+R1739,\nIF(Q1765<1,0,(Q1741-(Q1741/Q1765)))))))","v":0},{"$f":"IF(S1765=\"n/a\",0,IF(AND(S1739=0,R1741=0),0,\nIF(AND(S1739<>0,R1741=0),S1739,\nIF(AND(S1740<>0,R1741<>0),(R1741-(R1741/R1765))+S1739,\nIF(R1765<1,0,(R1741-(R1741/R1765)))))))","v":0},{"$f":"IF(T1765=\"n/a\",0,IF(AND(T1739=0,S1741=0),0,\nIF(AND(T1739<>0,S1741=0),T1739,\nIF(AND(T1740<>0,S1741<>0),(S1741-(S1741/S1765))+T1739,\nIF(S1765<1,0,(S1741-(S1741/S1765)))))))","v":0},{"$f":"IF(U1765=\"n/a\",0,IF(AND(U1739=0,T1741=0),0,\nIF(AND(U1739<>0,T1741=0),U1739,\nIF(AND(U1740<>0,T1741<>0),(T1741-(T1741/T1765))+U1739,\nIF(T1765<1,0,(T1741-(T1741/T1765)))))))","v":0},{"$f":"IF(V1765=\"n/a\",0,IF(AND(V1739=0,U1741=0),0,\nIF(AND(V1739<>0,U1741=0),V1739,\nIF(AND(V1740<>0,U1741<>0),(U1741-(U1741/U1765))+V1739,\nIF(U1765<1,0,(U1741-(U1741/U1765)))))))","v":0},{"$f":"IF(W1765=\"n/a\",0,IF(AND(W1739=0,V1741=0),0,\nIF(AND(W1739<>0,V1741=0),W1739,\nIF(AND(W1740<>0,V1741<>0),(V1741-(V1741/V1765))+W1739,\nIF(V1765<1,0,(V1741-(V1741/V1765)))))))","v":0}]
[{"$f":"A1741+1","v":0},"Depreciated starting RAB",{"$f":"C1737","v":0},{"$f":"IF(C1766=\"n/a\",C1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,C1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,C1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(D1766=\"n/a\",D1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,D1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,D1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(E1766=\"n/a\",E1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,E1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,E1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(F1766=\"n/a\",F1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,F1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,F1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(G1766=\"n/a\",G1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,G1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,G1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(H1766=\"n/a\",H1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,H1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,H1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(I1766=\"n/a\",I1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,I1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,I1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(J1766=\"n/a\",J1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,J1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,J1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(K1766=\"n/a\",K1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,K1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,K1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(L1766=\"n/a\",L1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,L1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,L1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(M1766=\"n/a\",M1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,M1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,M1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(N1766=\"n/a\",N1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,N1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,N1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(O1766=\"n/a\",O1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,O1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,O1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(P1766=\"n/a\",P1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,P1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,P1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(Q1766=\"n/a\",Q1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,Q1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,Q1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(R1766=\"n/a\",R1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,R1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,R1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(S1766=\"n/a\",S1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,S1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,S1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(T1766=\"n/a\",T1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,T1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,T1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(U1766=\"n/a\",U1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,U1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,U1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(V1766=\"n/a\",V1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,V1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,V1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0}]
[{"$f":"A1742+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1743)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D1743,-($A1743+5),0)","v":0},{"$f":"IF(D1767=\"n/a\",D1743,IFERROR(IF((OFFSET($C1743,0,$A1743))<0,\nMIN(0,D1743-(OFFSET($C1743,0,$A1743)/(OFFSET($C1738,-$A1742,$A1743)))),\nMAX(0,D1743-(OFFSET($C1743,0,$A1743)/(OFFSET($C1738,-$A1742,$A1743))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E1744,-($A1744+5),0)","v":0},{"$f":"IF(E1768=\"n/a\",E1744,IFERROR(IF((OFFSET($C1744,0,$A1744))<0,\nMIN(0,E1744-(OFFSET($C1744,0,$A1744)/(OFFSET($C1739,-$A1743,$A1744)))),\nMAX(0,E1744-(OFFSET($C1744,0,$A1744)/(OFFSET($C1739,-$A1743,$A1744))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F1745,-($A1745+5),0)","v":0},{"$f":"IF(F1769=\"n/a\",F1745,IFERROR(IF((OFFSET($C1745,0,$A1745))<0,\nMIN(0,F1745-(OFFSET($C1745,0,$A1745)/(OFFSET($C1740,-$A1744,$A1745)))),\nMAX(0,F1745-(OFFSET($C1745,0,$A1745)/(OFFSET($C1740,-$A1744,$A1745))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1746,-($A1746+5),0)","v":0},{"$f":"IF(G1770=\"n/a\",G1746,IFERROR(IF((OFFSET($C1746,0,$A1746))<0,\nMIN(0,G1746-(OFFSET($C1746,0,$A1746)/(OFFSET($C1741,-$A1745,$A1746)))),\nMAX(0,G1746-(OFFSET($C1746,0,$A1746)/(OFFSET($C1741,-$A1745,$A1746))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1747,-($A1747+5),0)","v":0},{"$f":"IF(H1771=\"n/a\",H1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,H1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,H1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1748,-($A1748+5),0)","v":0},{"$f":"IF(I1772=\"n/a\",I1748,IFERROR(IF((OFFSET($C1748,0,$A1748))<0,\nMIN(0,I1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748)))),\nMAX(0,I1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1749,-($A1749+5),0)","v":0},{"$f":"IF(J1773=\"n/a\",J1749,IFERROR(IF((OFFSET($C1749,0,$A1749))<0,\nMIN(0,J1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749)))),\nMAX(0,J1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1750,-($A1750+5),0)","v":0},{"$f":"IF(K1774=\"n/a\",K1750,IFERROR(IF((OFFSET($C1750,0,$A1750))<0,\nMIN(0,K1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750)))),\nMAX(0,K1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1751,-($A1751+5),0)","v":0},{"$f":"IF(L1775=\"n/a\",L1751,IFERROR(IF((OFFSET($C1751,0,$A1751))<0,\nMIN(0,L1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751)))),\nMAX(0,L1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1752,-($A1752+5),0)","v":0},{"$f":"IF(M1776=\"n/a\",M1752,IFERROR(IF((OFFSET($C1752,0,$A1752))<0,\nMIN(0,M1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752)))),\nMAX(0,M1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1753,-($A1753+5),0)","v":0},{"$f":"IF(N1777=\"n/a\",N1753,IFERROR(IF((OFFSET($C1753,0,$A1753))<0,\nMIN(0,N1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753)))),\nMAX(0,N1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1754,-($A1754+5),0)","v":0},{"$f":"IF(O1778=\"n/a\",O1754,IFERROR(IF((OFFSET($C1754,0,$A1754))<0,\nMIN(0,O1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754)))),\nMAX(0,O1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1755,-($A1755+5),0)","v":0},{"$f":"IF(P1779=\"n/a\",P1755,IFERROR(IF((OFFSET($C1755,0,$A1755))<0,\nMIN(0,P1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755)))),\nMAX(0,P1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1756,-($A1756+5),0)","v":0},{"$f":"IF(Q1780=\"n/a\",Q1756,IFERROR(IF((OFFSET($C1756,0,$A1756))<0,\nMIN(0,Q1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756)))),\nMAX(0,Q1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1757,-($A1757+5),0)","v":0},{"$f":"IF(R1781=\"n/a\",R1757,IFERROR(IF((OFFSET($C1757,0,$A1757))<0,\nMIN(0,R1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757)))),\nMAX(0,R1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1758,-($A1758+5),0)","v":0},{"$f":"IF(S1782=\"n/a\",S1758,IFERROR(IF((OFFSET($C1758,0,$A1758))<0,\nMIN(0,S1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758)))),\nMAX(0,S1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1759,-($A1759+5),0)","v":0},{"$f":"IF(T1783=\"n/a\",T1759,IFERROR(IF((OFFSET($C1759,0,$A1759))<0,\nMIN(0,T1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759)))),\nMAX(0,T1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1760,-($A1760+5),0)","v":0},{"$f":"IF(U1784=\"n/a\",U1760,IFERROR(IF((OFFSET($C1760,0,$A1760))<0,\nMIN(0,U1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760)))),\nMAX(0,U1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1761,-($A1761+5),0)","v":0},{"$f":"IF(V1785=\"n/a\",V1761,IFERROR(IF((OFFSET($C1761,0,$A1761))<0,\nMIN(0,V1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761)))),\nMAX(0,V1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1762,-($A1762+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1765=\"n/a\",\"n/a\",IF(AND(C1765<1,D1739=0),0,\nIF(D1739=0,C1765-1,\nIF(C1765<1,D1740,\n(((C1765-1)*(C1741-(C1741/(C1765))))+(D1739*D1740))/(D1741)))))","v":0},{"$f":"IF(D1765=\"n/a\",\"n/a\",IF(AND(D1765<1,E1739=0),0,\nIF(E1739=0,D1765-1,\nIF(D1765<1,E1740,\n(((D1765-1)*(D1741-(D1741/(D1765))))+(E1739*E1740))/(E1741)))))","v":0},{"$f":"IF(E1765=\"n/a\",\"n/a\",IF(AND(E1765<1,F1739=0),0,\nIF(F1739=0,E1765-1,\nIF(E1765<1,F1740,\n(((E1765-1)*(E1741-(E1741/(E1765))))+(F1739*F1740))/(F1741)))))","v":0},{"$f":"IF(F1765=\"n/a\",\"n/a\",IF(AND(F1765<1,G1739=0),0,\nIF(G1739=0,F1765-1,\nIF(F1765<1,G1740,\n(((F1765-1)*(F1741-(F1741/(F1765))))+(G1739*G1740))/(G1741)))))","v":0},{"$f":"IF(G1765=\"n/a\",\"n/a\",IF(AND(G1765<1,H1739=0),0,\nIF(H1739=0,G1765-1,\nIF(G1765<1,H1740,\n(((G1765-1)*(G1741-(G1741/(G1765))))+(H1739*H1740))/(H1741)))))","v":0},{"$f":"IF(H1765=\"n/a\",\"n/a\",IF(AND(H1765<1,I1739=0),0,\nIF(I1739=0,H1765-1,\nIF(H1765<1,I1740,\n(((H1765-1)*(H1741-(H1741/(H1765))))+(I1739*I1740))/(I1741)))))","v":0},{"$f":"IF(I1765=\"n/a\",\"n/a\",IF(AND(I1765<1,J1739=0),0,\nIF(J1739=0,I1765-1,\nIF(I1765<1,J1740,\n(((I1765-1)*(I1741-(I1741/(I1765))))+(J1739*J1740))/(J1741)))))","v":0},{"$f":"IF(J1765=\"n/a\",\"n/a\",IF(AND(J1765<1,K1739=0),0,\nIF(K1739=0,J1765-1,\nIF(J1765<1,K1740,\n(((J1765-1)*(J1741-(J1741/(J1765))))+(K1739*K1740))/(K1741)))))","v":0},{"$f":"IF(K1765=\"n/a\",\"n/a\",IF(AND(K1765<1,L1739=0),0,\nIF(L1739=0,K1765-1,\nIF(K1765<1,L1740,\n(((K1765-1)*(K1741-(K1741/(K1765))))+(L1739*L1740))/(L1741)))))","v":0},{"$f":"IF(L1765=\"n/a\",\"n/a\",IF(AND(L1765<1,M1739=0),0,\nIF(M1739=0,L1765-1,\nIF(L1765<1,M1740,\n(((L1765-1)*(L1741-(L1741/(L1765))))+(M1739*M1740))/(M1741)))))","v":0},{"$f":"IF(M1765=\"n/a\",\"n/a\",IF(AND(M1765<1,N1739=0),0,\nIF(N1739=0,M1765-1,\nIF(M1765<1,N1740,\n(((M1765-1)*(M1741-(M1741/(M1765))))+(N1739*N1740))/(N1741)))))","v":0},{"$f":"IF(N1765=\"n/a\",\"n/a\",IF(AND(N1765<1,O1739=0),0,\nIF(O1739=0,N1765-1,\nIF(N1765<1,O1740,\n(((N1765-1)*(N1741-(N1741/(N1765))))+(O1739*O1740))/(O1741)))))","v":0},{"$f":"IF(O1765=\"n/a\",\"n/a\",IF(AND(O1765<1,P1739=0),0,\nIF(P1739=0,O1765-1,\nIF(O1765<1,P1740,\n(((O1765-1)*(O1741-(O1741/(O1765))))+(P1739*P1740))/(P1741)))))","v":0},{"$f":"IF(P1765=\"n/a\",\"n/a\",IF(AND(P1765<1,Q1739=0),0,\nIF(Q1739=0,P1765-1,\nIF(P1765<1,Q1740,\n(((P1765-1)*(P1741-(P1741/(P1765))))+(Q1739*Q1740))/(Q1741)))))","v":0},{"$f":"IF(Q1765=\"n/a\",\"n/a\",IF(AND(Q1765<1,R1739=0),0,\nIF(R1739=0,Q1765-1,\nIF(Q1765<1,R1740,\n(((Q1765-1)*(Q1741-(Q1741/(Q1765))))+(R1739*R1740))/(R1741)))))","v":0},{"$f":"IF(R1765=\"n/a\",\"n/a\",IF(AND(R1765<1,S1739=0),0,\nIF(S1739=0,R1765-1,\nIF(R1765<1,S1740,\n(((R1765-1)*(R1741-(R1741/(R1765))))+(S1739*S1740))/(S1741)))))","v":0},{"$f":"IF(S1765=\"n/a\",\"n/a\",IF(AND(S1765<1,T1739=0),0,\nIF(T1739=0,S1765-1,\nIF(S1765<1,T1740,\n(((S1765-1)*(S1741-(S1741/(S1765))))+(T1739*T1740))/(T1741)))))","v":0},{"$f":"IF(T1765=\"n/a\",\"n/a\",IF(AND(T1765<1,U1739=0),0,\nIF(U1739=0,T1765-1,\nIF(T1765<1,U1740,\n(((T1765-1)*(T1741-(T1741/(T1765))))+(U1739*U1740))/(U1741)))))","v":0},{"$f":"IF(U1765=\"n/a\",\"n/a\",IF(AND(U1765<1,V1739=0),0,\nIF(V1739=0,U1765-1,\nIF(U1765<1,V1740,\n(((U1765-1)*(U1741-(U1741/(U1765))))+(V1739*V1740))/(V1741)))))","v":0},{"$f":"IF(V1765=\"n/a\",\"n/a\",IF(AND(V1765<1,W1739=0),0,\nIF(W1739=0,V1765-1,\nIF(V1765<1,W1740,\n(((V1765-1)*(V1741-(V1741/(V1765))))+(W1739*W1740))/(W1741)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C1766,(-$A1742-ROWS(C1738:C1765)),0)","v":"n/a"},{"$f":"IF(C1766=\"n/a\",\"n/a\",MAX(0,C1766-1))","v":"n/a"},{"$f":"IF(D1766=\"n/a\",\"n/a\",MAX(0,D1766-1))","v":"n/a"},{"$f":"IF(E1766=\"n/a\",\"n/a\",MAX(0,E1766-1))","v":"n/a"},{"$f":"IF(F1766=\"n/a\",\"n/a\",MAX(0,F1766-1))","v":"n/a"},{"$f":"IF(G1766=\"n/a\",\"n/a\",MAX(0,G1766-1))","v":"n/a"},{"$f":"IF(H1766=\"n/a\",\"n/a\",MAX(0,H1766-1))","v":"n/a"},{"$f":"IF(I1766=\"n/a\",\"n/a\",MAX(0,I1766-1))","v":"n/a"},{"$f":"IF(J1766=\"n/a\",\"n/a\",MAX(0,J1766-1))","v":"n/a"},{"$f":"IF(K1766=\"n/a\",\"n/a\",MAX(0,K1766-1))","v":"n/a"},{"$f":"IF(L1766=\"n/a\",\"n/a\",MAX(0,L1766-1))","v":"n/a"},{"$f":"IF(M1766=\"n/a\",\"n/a\",MAX(0,M1766-1))","v":"n/a"},{"$f":"IF(N1766=\"n/a\",\"n/a\",MAX(0,N1766-1))","v":"n/a"},{"$f":"IF(O1766=\"n/a\",\"n/a\",MAX(0,O1766-1))","v":"n/a"},{"$f":"IF(P1766=\"n/a\",\"n/a\",MAX(0,P1766-1))","v":"n/a"},{"$f":"IF(Q1766=\"n/a\",\"n/a\",MAX(0,Q1766-1))","v":"n/a"},{"$f":"IF(R1766=\"n/a\",\"n/a\",MAX(0,R1766-1))","v":"n/a"},{"$f":"IF(S1766=\"n/a\",\"n/a\",MAX(0,S1766-1))","v":"n/a"},{"$f":"IF(T1766=\"n/a\",\"n/a\",MAX(0,T1766-1))","v":"n/a"},{"$f":"IF(U1766=\"n/a\",\"n/a\",MAX(0,U1766-1))","v":"n/a"},{"$f":"IF(V1766=\"n/a\",\"n/a\",MAX(0,V1766-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1743)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1767,(-$A1743-ROWS(D1739:D1766)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1768,(-$A1744-ROWS(E1740:E1767)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1769,(-$A1745-ROWS(F1741:F1768)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1770,(-$A1746-ROWS(G1742:G1769)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1771,(-$A1747-ROWS(H1743:H1770)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1772,(-$A1748-ROWS(I1744:I1771)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1773,(-$A1749-ROWS(J1745:J1772)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1774,(-$A1750-ROWS(K1746:K1773)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1775,(-$A1751-ROWS(L1747:L1774)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1776,(-$A1752-ROWS(M1748:M1775)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1777,(-$A1753-ROWS(N1749:N1776)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1778,(-$A1754-ROWS(O1750:O1777)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1779,(-$A1755-ROWS(P1751:P1778)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1780,(-$A1756-ROWS(Q1752:Q1779)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1781,(-$A1757-ROWS(R1753:R1780)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1782,(-$A1758-ROWS(S1754:S1781)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1783,(-$A1759-ROWS(T1755:T1782)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1784,(-$A1760-ROWS(U1756:U1783)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1785,(-$A1761-ROWS(V1757:V1784)),0)","v":0},{"$f":"IF(V1785=\"n/a\",\"n/a\",MAX(0,V1785-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1786,(-$A1762-ROWS(W1758:W1785)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1738<>\"n/a\",C1738<>\"n/a\"),IF(SUM(C1741:C1763)=0,0,IF((SUMPRODUCT(C1741:C1763,C1765:C1787)/SUM(C1741:C1763))<0,1,(SUMPRODUCT(C1741:C1763,C1765:C1787)/SUM(C1741:C1763)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1738<>\"n/a\",D1738<>\"n/a\"),IF(SUM(D1741:D1763)=0,0,IF((SUMPRODUCT(D1741:D1763,D1765:D1787)/SUM(D1741:D1763))<0,1,(SUMPRODUCT(D1741:D1763,D1765:D1787)/SUM(D1741:D1763)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 34",{"$f":"VLOOKUP($A1790,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Domestic LV Metering"}]
[{"$f":"VALUE(REPLACE(A1790,1,12,\"\"))","v":34},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1791,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A1791,0)-OFFSET('RFM input'!H$114,$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A1791,0)-OFFSET('RFM input'!I$114,$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A1791,0)-OFFSET('RFM input'!J$114,$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1791,0)-OFFSET('RFM input'!K$114,$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1791,0)-OFFSET('RFM input'!L$114,$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1791,0)-OFFSET('RFM input'!M$114,$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1791,0)-OFFSET('RFM input'!N$114,$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1791,0)-OFFSET('RFM input'!O$114,$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1791,0)-OFFSET('RFM input'!P$114,$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1791,0)-OFFSET('RFM input'!Q$114,$A1791,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1791,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1791,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1791,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1791,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1791,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1791,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1791,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1791,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1791,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1791,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1791,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1791,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1791,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1791,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1791,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1791,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1791,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1791,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1791,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1791,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1791,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1791,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1819=\"n/a\",0,IF(AND(D1793=0,C1795=0),0,\nIF(AND(D1793<>0,C1795=0),D1793,\nIF(AND(D1794<>0,C1795<>0),(C1795-(C1795/C1819))+D1793,\nIF(C1819<1,0,(C1795-(C1795/C1819)))))))","v":0},{"$f":"IF(E1819=\"n/a\",0,IF(AND(E1793=0,D1795=0),0,\nIF(AND(E1793<>0,D1795=0),E1793,\nIF(AND(E1794<>0,D1795<>0),(D1795-(D1795/D1819))+E1793,\nIF(D1819<1,0,(D1795-(D1795/D1819)))))))","v":0},{"$f":"IF(F1819=\"n/a\",0,IF(AND(F1793=0,E1795=0),0,\nIF(AND(F1793<>0,E1795=0),F1793,\nIF(AND(F1794<>0,E1795<>0),(E1795-(E1795/E1819))+F1793,\nIF(E1819<1,0,(E1795-(E1795/E1819)))))))","v":0},{"$f":"IF(G1819=\"n/a\",0,IF(AND(G1793=0,F1795=0),0,\nIF(AND(G1793<>0,F1795=0),G1793,\nIF(AND(G1794<>0,F1795<>0),(F1795-(F1795/F1819))+G1793,\nIF(F1819<1,0,(F1795-(F1795/F1819)))))))","v":0},{"$f":"IF(H1819=\"n/a\",0,IF(AND(H1793=0,G1795=0),0,\nIF(AND(H1793<>0,G1795=0),H1793,\nIF(AND(H1794<>0,G1795<>0),(G1795-(G1795/G1819))+H1793,\nIF(G1819<1,0,(G1795-(G1795/G1819)))))))","v":0},{"$f":"IF(I1819=\"n/a\",0,IF(AND(I1793=0,H1795=0),0,\nIF(AND(I1793<>0,H1795=0),I1793,\nIF(AND(I1794<>0,H1795<>0),(H1795-(H1795/H1819))+I1793,\nIF(H1819<1,0,(H1795-(H1795/H1819)))))))","v":0},{"$f":"IF(J1819=\"n/a\",0,IF(AND(J1793=0,I1795=0),0,\nIF(AND(J1793<>0,I1795=0),J1793,\nIF(AND(J1794<>0,I1795<>0),(I1795-(I1795/I1819))+J1793,\nIF(I1819<1,0,(I1795-(I1795/I1819)))))))","v":0},{"$f":"IF(K1819=\"n/a\",0,IF(AND(K1793=0,J1795=0),0,\nIF(AND(K1793<>0,J1795=0),K1793,\nIF(AND(K1794<>0,J1795<>0),(J1795-(J1795/J1819))+K1793,\nIF(J1819<1,0,(J1795-(J1795/J1819)))))))","v":0},{"$f":"IF(L1819=\"n/a\",0,IF(AND(L1793=0,K1795=0),0,\nIF(AND(L1793<>0,K1795=0),L1793,\nIF(AND(L1794<>0,K1795<>0),(K1795-(K1795/K1819))+L1793,\nIF(K1819<1,0,(K1795-(K1795/K1819)))))))","v":0},{"$f":"IF(M1819=\"n/a\",0,IF(AND(M1793=0,L1795=0),0,\nIF(AND(M1793<>0,L1795=0),M1793,\nIF(AND(M1794<>0,L1795<>0),(L1795-(L1795/L1819))+M1793,\nIF(L1819<1,0,(L1795-(L1795/L1819)))))))","v":0},{"$f":"IF(N1819=\"n/a\",0,IF(AND(N1793=0,M1795=0),0,\nIF(AND(N1793<>0,M1795=0),N1793,\nIF(AND(N1794<>0,M1795<>0),(M1795-(M1795/M1819))+N1793,\nIF(M1819<1,0,(M1795-(M1795/M1819)))))))","v":0},{"$f":"IF(O1819=\"n/a\",0,IF(AND(O1793=0,N1795=0),0,\nIF(AND(O1793<>0,N1795=0),O1793,\nIF(AND(O1794<>0,N1795<>0),(N1795-(N1795/N1819))+O1793,\nIF(N1819<1,0,(N1795-(N1795/N1819)))))))","v":0},{"$f":"IF(P1819=\"n/a\",0,IF(AND(P1793=0,O1795=0),0,\nIF(AND(P1793<>0,O1795=0),P1793,\nIF(AND(P1794<>0,O1795<>0),(O1795-(O1795/O1819))+P1793,\nIF(O1819<1,0,(O1795-(O1795/O1819)))))))","v":0},{"$f":"IF(Q1819=\"n/a\",0,IF(AND(Q1793=0,P1795=0),0,\nIF(AND(Q1793<>0,P1795=0),Q1793,\nIF(AND(Q1794<>0,P1795<>0),(P1795-(P1795/P1819))+Q1793,\nIF(P1819<1,0,(P1795-(P1795/P1819)))))))","v":0},{"$f":"IF(R1819=\"n/a\",0,IF(AND(R1793=0,Q1795=0),0,\nIF(AND(R1793<>0,Q1795=0),R1793,\nIF(AND(R1794<>0,Q1795<>0),(Q1795-(Q1795/Q1819))+R1793,\nIF(Q1819<1,0,(Q1795-(Q1795/Q1819)))))))","v":0},{"$f":"IF(S1819=\"n/a\",0,IF(AND(S1793=0,R1795=0),0,\nIF(AND(S1793<>0,R1795=0),S1793,\nIF(AND(S1794<>0,R1795<>0),(R1795-(R1795/R1819))+S1793,\nIF(R1819<1,0,(R1795-(R1795/R1819)))))))","v":0},{"$f":"IF(T1819=\"n/a\",0,IF(AND(T1793=0,S1795=0),0,\nIF(AND(T1793<>0,S1795=0),T1793,\nIF(AND(T1794<>0,S1795<>0),(S1795-(S1795/S1819))+T1793,\nIF(S1819<1,0,(S1795-(S1795/S1819)))))))","v":0},{"$f":"IF(U1819=\"n/a\",0,IF(AND(U1793=0,T1795=0),0,\nIF(AND(U1793<>0,T1795=0),U1793,\nIF(AND(U1794<>0,T1795<>0),(T1795-(T1795/T1819))+U1793,\nIF(T1819<1,0,(T1795-(T1795/T1819)))))))","v":0},{"$f":"IF(V1819=\"n/a\",0,IF(AND(V1793=0,U1795=0),0,\nIF(AND(V1793<>0,U1795=0),V1793,\nIF(AND(V1794<>0,U1795<>0),(U1795-(U1795/U1819))+V1793,\nIF(U1819<1,0,(U1795-(U1795/U1819)))))))","v":0},{"$f":"IF(W1819=\"n/a\",0,IF(AND(W1793=0,V1795=0),0,\nIF(AND(W1793<>0,V1795=0),W1793,\nIF(AND(W1794<>0,V1795<>0),(V1795-(V1795/V1819))+W1793,\nIF(V1819<1,0,(V1795-(V1795/V1819)))))))","v":0}]
[{"$f":"A1795+1","v":0},"Depreciated starting RAB",{"$f":"C1791","v":0},{"$f":"IF(C1820=\"n/a\",C1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,C1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,C1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(D1820=\"n/a\",D1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,D1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,D1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(E1820=\"n/a\",E1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,E1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,E1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(F1820=\"n/a\",F1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,F1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,F1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(G1820=\"n/a\",G1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,G1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,G1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(H1820=\"n/a\",H1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,H1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,H1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(I1820=\"n/a\",I1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,I1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,I1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(J1820=\"n/a\",J1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,J1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,J1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(K1820=\"n/a\",K1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,K1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,K1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(L1820=\"n/a\",L1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,L1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,L1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(M1820=\"n/a\",M1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,M1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,M1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(N1820=\"n/a\",N1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,N1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,N1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(O1820=\"n/a\",O1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,O1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,O1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(P1820=\"n/a\",P1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,P1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,P1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(Q1820=\"n/a\",Q1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,Q1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,Q1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(R1820=\"n/a\",R1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,R1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,R1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(S1820=\"n/a\",S1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,S1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,S1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(T1820=\"n/a\",T1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,T1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,T1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(U1820=\"n/a\",U1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,U1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,U1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(V1820=\"n/a\",V1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,V1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,V1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0}]
[{"$f":"A1796+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1797)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D1797,-($A1797+5),0)","v":0},{"$f":"IF(D1821=\"n/a\",D1797,IFERROR(IF((OFFSET($C1797,0,$A1797))<0,\nMIN(0,D1797-(OFFSET($C1797,0,$A1797)/(OFFSET($C1792,-$A1796,$A1797)))),\nMAX(0,D1797-(OFFSET($C1797,0,$A1797)/(OFFSET($C1792,-$A1796,$A1797))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E1798,-($A1798+5),0)","v":0},{"$f":"IF(E1822=\"n/a\",E1798,IFERROR(IF((OFFSET($C1798,0,$A1798))<0,\nMIN(0,E1798-(OFFSET($C1798,0,$A1798)/(OFFSET($C1793,-$A1797,$A1798)))),\nMAX(0,E1798-(OFFSET($C1798,0,$A1798)/(OFFSET($C1793,-$A1797,$A1798))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F1799,-($A1799+5),0)","v":0},{"$f":"IF(F1823=\"n/a\",F1799,IFERROR(IF((OFFSET($C1799,0,$A1799))<0,\nMIN(0,F1799-(OFFSET($C1799,0,$A1799)/(OFFSET($C1794,-$A1798,$A1799)))),\nMAX(0,F1799-(OFFSET($C1799,0,$A1799)/(OFFSET($C1794,-$A1798,$A1799))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1800,-($A1800+5),0)","v":0},{"$f":"IF(G1824=\"n/a\",G1800,IFERROR(IF((OFFSET($C1800,0,$A1800))<0,\nMIN(0,G1800-(OFFSET($C1800,0,$A1800)/(OFFSET($C1795,-$A1799,$A1800)))),\nMAX(0,G1800-(OFFSET($C1800,0,$A1800)/(OFFSET($C1795,-$A1799,$A1800))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1801,-($A1801+5),0)","v":0},{"$f":"IF(H1825=\"n/a\",H1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,H1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,H1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1802,-($A1802+5),0)","v":0},{"$f":"IF(I1826=\"n/a\",I1802,IFERROR(IF((OFFSET($C1802,0,$A1802))<0,\nMIN(0,I1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802)))),\nMAX(0,I1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1803,-($A1803+5),0)","v":0},{"$f":"IF(J1827=\"n/a\",J1803,IFERROR(IF((OFFSET($C1803,0,$A1803))<0,\nMIN(0,J1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803)))),\nMAX(0,J1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1804,-($A1804+5),0)","v":0},{"$f":"IF(K1828=\"n/a\",K1804,IFERROR(IF((OFFSET($C1804,0,$A1804))<0,\nMIN(0,K1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804)))),\nMAX(0,K1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1805,-($A1805+5),0)","v":0},{"$f":"IF(L1829=\"n/a\",L1805,IFERROR(IF((OFFSET($C1805,0,$A1805))<0,\nMIN(0,L1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805)))),\nMAX(0,L1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1806,-($A1806+5),0)","v":0},{"$f":"IF(M1830=\"n/a\",M1806,IFERROR(IF((OFFSET($C1806,0,$A1806))<0,\nMIN(0,M1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806)))),\nMAX(0,M1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1807,-($A1807+5),0)","v":0},{"$f":"IF(N1831=\"n/a\",N1807,IFERROR(IF((OFFSET($C1807,0,$A1807))<0,\nMIN(0,N1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807)))),\nMAX(0,N1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1808,-($A1808+5),0)","v":0},{"$f":"IF(O1832=\"n/a\",O1808,IFERROR(IF((OFFSET($C1808,0,$A1808))<0,\nMIN(0,O1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808)))),\nMAX(0,O1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1809,-($A1809+5),0)","v":0},{"$f":"IF(P1833=\"n/a\",P1809,IFERROR(IF((OFFSET($C1809,0,$A1809))<0,\nMIN(0,P1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809)))),\nMAX(0,P1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1810,-($A1810+5),0)","v":0},{"$f":"IF(Q1834=\"n/a\",Q1810,IFERROR(IF((OFFSET($C1810,0,$A1810))<0,\nMIN(0,Q1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810)))),\nMAX(0,Q1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1811,-($A1811+5),0)","v":0},{"$f":"IF(R1835=\"n/a\",R1811,IFERROR(IF((OFFSET($C1811,0,$A1811))<0,\nMIN(0,R1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811)))),\nMAX(0,R1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1812,-($A1812+5),0)","v":0},{"$f":"IF(S1836=\"n/a\",S1812,IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,S1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812)))),\nMAX(0,S1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1813,-($A1813+5),0)","v":0},{"$f":"IF(T1837=\"n/a\",T1813,IFERROR(IF((OFFSET($C1813,0,$A1813))<0,\nMIN(0,T1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813)))),\nMAX(0,T1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1814,-($A1814+5),0)","v":0},{"$f":"IF(U1838=\"n/a\",U1814,IFERROR(IF((OFFSET($C1814,0,$A1814))<0,\nMIN(0,U1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814)))),\nMAX(0,U1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1815,-($A1815+5),0)","v":0},{"$f":"IF(V1839=\"n/a\",V1815,IFERROR(IF((OFFSET($C1815,0,$A1815))<0,\nMIN(0,V1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815)))),\nMAX(0,V1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1816,-($A1816+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1819=\"n/a\",\"n/a\",IF(AND(C1819<1,D1793=0),0,\nIF(D1793=0,C1819-1,\nIF(C1819<1,D1794,\n(((C1819-1)*(C1795-(C1795/(C1819))))+(D1793*D1794))/(D1795)))))","v":0},{"$f":"IF(D1819=\"n/a\",\"n/a\",IF(AND(D1819<1,E1793=0),0,\nIF(E1793=0,D1819-1,\nIF(D1819<1,E1794,\n(((D1819-1)*(D1795-(D1795/(D1819))))+(E1793*E1794))/(E1795)))))","v":0},{"$f":"IF(E1819=\"n/a\",\"n/a\",IF(AND(E1819<1,F1793=0),0,\nIF(F1793=0,E1819-1,\nIF(E1819<1,F1794,\n(((E1819-1)*(E1795-(E1795/(E1819))))+(F1793*F1794))/(F1795)))))","v":0},{"$f":"IF(F1819=\"n/a\",\"n/a\",IF(AND(F1819<1,G1793=0),0,\nIF(G1793=0,F1819-1,\nIF(F1819<1,G1794,\n(((F1819-1)*(F1795-(F1795/(F1819))))+(G1793*G1794))/(G1795)))))","v":0},{"$f":"IF(G1819=\"n/a\",\"n/a\",IF(AND(G1819<1,H1793=0),0,\nIF(H1793=0,G1819-1,\nIF(G1819<1,H1794,\n(((G1819-1)*(G1795-(G1795/(G1819))))+(H1793*H1794))/(H1795)))))","v":0},{"$f":"IF(H1819=\"n/a\",\"n/a\",IF(AND(H1819<1,I1793=0),0,\nIF(I1793=0,H1819-1,\nIF(H1819<1,I1794,\n(((H1819-1)*(H1795-(H1795/(H1819))))+(I1793*I1794))/(I1795)))))","v":0},{"$f":"IF(I1819=\"n/a\",\"n/a\",IF(AND(I1819<1,J1793=0),0,\nIF(J1793=0,I1819-1,\nIF(I1819<1,J1794,\n(((I1819-1)*(I1795-(I1795/(I1819))))+(J1793*J1794))/(J1795)))))","v":0},{"$f":"IF(J1819=\"n/a\",\"n/a\",IF(AND(J1819<1,K1793=0),0,\nIF(K1793=0,J1819-1,\nIF(J1819<1,K1794,\n(((J1819-1)*(J1795-(J1795/(J1819))))+(K1793*K1794))/(K1795)))))","v":0},{"$f":"IF(K1819=\"n/a\",\"n/a\",IF(AND(K1819<1,L1793=0),0,\nIF(L1793=0,K1819-1,\nIF(K1819<1,L1794,\n(((K1819-1)*(K1795-(K1795/(K1819))))+(L1793*L1794))/(L1795)))))","v":0},{"$f":"IF(L1819=\"n/a\",\"n/a\",IF(AND(L1819<1,M1793=0),0,\nIF(M1793=0,L1819-1,\nIF(L1819<1,M1794,\n(((L1819-1)*(L1795-(L1795/(L1819))))+(M1793*M1794))/(M1795)))))","v":0},{"$f":"IF(M1819=\"n/a\",\"n/a\",IF(AND(M1819<1,N1793=0),0,\nIF(N1793=0,M1819-1,\nIF(M1819<1,N1794,\n(((M1819-1)*(M1795-(M1795/(M1819))))+(N1793*N1794))/(N1795)))))","v":0},{"$f":"IF(N1819=\"n/a\",\"n/a\",IF(AND(N1819<1,O1793=0),0,\nIF(O1793=0,N1819-1,\nIF(N1819<1,O1794,\n(((N1819-1)*(N1795-(N1795/(N1819))))+(O1793*O1794))/(O1795)))))","v":0},{"$f":"IF(O1819=\"n/a\",\"n/a\",IF(AND(O1819<1,P1793=0),0,\nIF(P1793=0,O1819-1,\nIF(O1819<1,P1794,\n(((O1819-1)*(O1795-(O1795/(O1819))))+(P1793*P1794))/(P1795)))))","v":0},{"$f":"IF(P1819=\"n/a\",\"n/a\",IF(AND(P1819<1,Q1793=0),0,\nIF(Q1793=0,P1819-1,\nIF(P1819<1,Q1794,\n(((P1819-1)*(P1795-(P1795/(P1819))))+(Q1793*Q1794))/(Q1795)))))","v":0},{"$f":"IF(Q1819=\"n/a\",\"n/a\",IF(AND(Q1819<1,R1793=0),0,\nIF(R1793=0,Q1819-1,\nIF(Q1819<1,R1794,\n(((Q1819-1)*(Q1795-(Q1795/(Q1819))))+(R1793*R1794))/(R1795)))))","v":0},{"$f":"IF(R1819=\"n/a\",\"n/a\",IF(AND(R1819<1,S1793=0),0,\nIF(S1793=0,R1819-1,\nIF(R1819<1,S1794,\n(((R1819-1)*(R1795-(R1795/(R1819))))+(S1793*S1794))/(S1795)))))","v":0},{"$f":"IF(S1819=\"n/a\",\"n/a\",IF(AND(S1819<1,T1793=0),0,\nIF(T1793=0,S1819-1,\nIF(S1819<1,T1794,\n(((S1819-1)*(S1795-(S1795/(S1819))))+(T1793*T1794))/(T1795)))))","v":0},{"$f":"IF(T1819=\"n/a\",\"n/a\",IF(AND(T1819<1,U1793=0),0,\nIF(U1793=0,T1819-1,\nIF(T1819<1,U1794,\n(((T1819-1)*(T1795-(T1795/(T1819))))+(U1793*U1794))/(U1795)))))","v":0},{"$f":"IF(U1819=\"n/a\",\"n/a\",IF(AND(U1819<1,V1793=0),0,\nIF(V1793=0,U1819-1,\nIF(U1819<1,V1794,\n(((U1819-1)*(U1795-(U1795/(U1819))))+(V1793*V1794))/(V1795)))))","v":0},{"$f":"IF(V1819=\"n/a\",\"n/a\",IF(AND(V1819<1,W1793=0),0,\nIF(W1793=0,V1819-1,\nIF(V1819<1,W1794,\n(((V1819-1)*(V1795-(V1795/(V1819))))+(W1793*W1794))/(W1795)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C1820,(-$A1796-ROWS(C1792:C1819)),0)","v":"n/a"},{"$f":"IF(C1820=\"n/a\",\"n/a\",MAX(0,C1820-1))","v":"n/a"},{"$f":"IF(D1820=\"n/a\",\"n/a\",MAX(0,D1820-1))","v":"n/a"},{"$f":"IF(E1820=\"n/a\",\"n/a\",MAX(0,E1820-1))","v":"n/a"},{"$f":"IF(F1820=\"n/a\",\"n/a\",MAX(0,F1820-1))","v":"n/a"},{"$f":"IF(G1820=\"n/a\",\"n/a\",MAX(0,G1820-1))","v":"n/a"},{"$f":"IF(H1820=\"n/a\",\"n/a\",MAX(0,H1820-1))","v":"n/a"},{"$f":"IF(I1820=\"n/a\",\"n/a\",MAX(0,I1820-1))","v":"n/a"},{"$f":"IF(J1820=\"n/a\",\"n/a\",MAX(0,J1820-1))","v":"n/a"},{"$f":"IF(K1820=\"n/a\",\"n/a\",MAX(0,K1820-1))","v":"n/a"},{"$f":"IF(L1820=\"n/a\",\"n/a\",MAX(0,L1820-1))","v":"n/a"},{"$f":"IF(M1820=\"n/a\",\"n/a\",MAX(0,M1820-1))","v":"n/a"},{"$f":"IF(N1820=\"n/a\",\"n/a\",MAX(0,N1820-1))","v":"n/a"},{"$f":"IF(O1820=\"n/a\",\"n/a\",MAX(0,O1820-1))","v":"n/a"},{"$f":"IF(P1820=\"n/a\",\"n/a\",MAX(0,P1820-1))","v":"n/a"},{"$f":"IF(Q1820=\"n/a\",\"n/a\",MAX(0,Q1820-1))","v":"n/a"},{"$f":"IF(R1820=\"n/a\",\"n/a\",MAX(0,R1820-1))","v":"n/a"},{"$f":"IF(S1820=\"n/a\",\"n/a\",MAX(0,S1820-1))","v":"n/a"},{"$f":"IF(T1820=\"n/a\",\"n/a\",MAX(0,T1820-1))","v":"n/a"},{"$f":"IF(U1820=\"n/a\",\"n/a\",MAX(0,U1820-1))","v":"n/a"},{"$f":"IF(V1820=\"n/a\",\"n/a\",MAX(0,V1820-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1797)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1821,(-$A1797-ROWS(D1793:D1820)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1822,(-$A1798-ROWS(E1794:E1821)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1823,(-$A1799-ROWS(F1795:F1822)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1824,(-$A1800-ROWS(G1796:G1823)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1825,(-$A1801-ROWS(H1797:H1824)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1826,(-$A1802-ROWS(I1798:I1825)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1827,(-$A1803-ROWS(J1799:J1826)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1828,(-$A1804-ROWS(K1800:K1827)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1829,(-$A1805-ROWS(L1801:L1828)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1830,(-$A1806-ROWS(M1802:M1829)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1831,(-$A1807-ROWS(N1803:N1830)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1832,(-$A1808-ROWS(O1804:O1831)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1833,(-$A1809-ROWS(P1805:P1832)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1834,(-$A1810-ROWS(Q1806:Q1833)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1835,(-$A1811-ROWS(R1807:R1834)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1836,(-$A1812-ROWS(S1808:S1835)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1837,(-$A1813-ROWS(T1809:T1836)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1838,(-$A1814-ROWS(U1810:U1837)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1839,(-$A1815-ROWS(V1811:V1838)),0)","v":0},{"$f":"IF(V1839=\"n/a\",\"n/a\",MAX(0,V1839-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1840,(-$A1816-ROWS(W1812:W1839)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1792<>\"n/a\",C1792<>\"n/a\"),IF(SUM(C1795:C1817)=0,0,IF((SUMPRODUCT(C1795:C1817,C1819:C1841)/SUM(C1795:C1817))<0,1,(SUMPRODUCT(C1795:C1817,C1819:C1841)/SUM(C1795:C1817)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1792<>\"n/a\",D1792<>\"n/a\"),IF(SUM(D1795:D1817)=0,0,IF((SUMPRODUCT(D1795:D1817,D1819:D1841)/SUM(D1795:D1817))<0,1,(SUMPRODUCT(D1795:D1817,D1819:D1841)/SUM(D1795:D1817)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 35",{"$f":"VLOOKUP($A1844,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Off Peak Metering"}]
[{"$f":"VALUE(REPLACE(A1844,1,12,\"\"))","v":35},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1845,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A1845,0)-OFFSET('RFM input'!H$114,$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A1845,0)-OFFSET('RFM input'!I$114,$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A1845,0)-OFFSET('RFM input'!J$114,$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1845,0)-OFFSET('RFM input'!K$114,$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1845,0)-OFFSET('RFM input'!L$114,$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1845,0)-OFFSET('RFM input'!M$114,$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1845,0)-OFFSET('RFM input'!N$114,$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1845,0)-OFFSET('RFM input'!O$114,$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1845,0)-OFFSET('RFM input'!P$114,$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1845,0)-OFFSET('RFM input'!Q$114,$A1845,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1845,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1845,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1845,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1845,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1845,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1845,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1845,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1845,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1845,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1845,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1845,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1845,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1845,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1845,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1845,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1845,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1845,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1845,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1845,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1845,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1845,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1845,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1873=\"n/a\",0,IF(AND(D1847=0,C1849=0),0,\nIF(AND(D1847<>0,C1849=0),D1847,\nIF(AND(D1848<>0,C1849<>0),(C1849-(C1849/C1873))+D1847,\nIF(C1873<1,0,(C1849-(C1849/C1873)))))))","v":0},{"$f":"IF(E1873=\"n/a\",0,IF(AND(E1847=0,D1849=0),0,\nIF(AND(E1847<>0,D1849=0),E1847,\nIF(AND(E1848<>0,D1849<>0),(D1849-(D1849/D1873))+E1847,\nIF(D1873<1,0,(D1849-(D1849/D1873)))))))","v":0},{"$f":"IF(F1873=\"n/a\",0,IF(AND(F1847=0,E1849=0),0,\nIF(AND(F1847<>0,E1849=0),F1847,\nIF(AND(F1848<>0,E1849<>0),(E1849-(E1849/E1873))+F1847,\nIF(E1873<1,0,(E1849-(E1849/E1873)))))))","v":0},{"$f":"IF(G1873=\"n/a\",0,IF(AND(G1847=0,F1849=0),0,\nIF(AND(G1847<>0,F1849=0),G1847,\nIF(AND(G1848<>0,F1849<>0),(F1849-(F1849/F1873))+G1847,\nIF(F1873<1,0,(F1849-(F1849/F1873)))))))","v":0},{"$f":"IF(H1873=\"n/a\",0,IF(AND(H1847=0,G1849=0),0,\nIF(AND(H1847<>0,G1849=0),H1847,\nIF(AND(H1848<>0,G1849<>0),(G1849-(G1849/G1873))+H1847,\nIF(G1873<1,0,(G1849-(G1849/G1873)))))))","v":0},{"$f":"IF(I1873=\"n/a\",0,IF(AND(I1847=0,H1849=0),0,\nIF(AND(I1847<>0,H1849=0),I1847,\nIF(AND(I1848<>0,H1849<>0),(H1849-(H1849/H1873))+I1847,\nIF(H1873<1,0,(H1849-(H1849/H1873)))))))","v":0},{"$f":"IF(J1873=\"n/a\",0,IF(AND(J1847=0,I1849=0),0,\nIF(AND(J1847<>0,I1849=0),J1847,\nIF(AND(J1848<>0,I1849<>0),(I1849-(I1849/I1873))+J1847,\nIF(I1873<1,0,(I1849-(I1849/I1873)))))))","v":0},{"$f":"IF(K1873=\"n/a\",0,IF(AND(K1847=0,J1849=0),0,\nIF(AND(K1847<>0,J1849=0),K1847,\nIF(AND(K1848<>0,J1849<>0),(J1849-(J1849/J1873))+K1847,\nIF(J1873<1,0,(J1849-(J1849/J1873)))))))","v":0},{"$f":"IF(L1873=\"n/a\",0,IF(AND(L1847=0,K1849=0),0,\nIF(AND(L1847<>0,K1849=0),L1847,\nIF(AND(L1848<>0,K1849<>0),(K1849-(K1849/K1873))+L1847,\nIF(K1873<1,0,(K1849-(K1849/K1873)))))))","v":0},{"$f":"IF(M1873=\"n/a\",0,IF(AND(M1847=0,L1849=0),0,\nIF(AND(M1847<>0,L1849=0),M1847,\nIF(AND(M1848<>0,L1849<>0),(L1849-(L1849/L1873))+M1847,\nIF(L1873<1,0,(L1849-(L1849/L1873)))))))","v":0},{"$f":"IF(N1873=\"n/a\",0,IF(AND(N1847=0,M1849=0),0,\nIF(AND(N1847<>0,M1849=0),N1847,\nIF(AND(N1848<>0,M1849<>0),(M1849-(M1849/M1873))+N1847,\nIF(M1873<1,0,(M1849-(M1849/M1873)))))))","v":0},{"$f":"IF(O1873=\"n/a\",0,IF(AND(O1847=0,N1849=0),0,\nIF(AND(O1847<>0,N1849=0),O1847,\nIF(AND(O1848<>0,N1849<>0),(N1849-(N1849/N1873))+O1847,\nIF(N1873<1,0,(N1849-(N1849/N1873)))))))","v":0},{"$f":"IF(P1873=\"n/a\",0,IF(AND(P1847=0,O1849=0),0,\nIF(AND(P1847<>0,O1849=0),P1847,\nIF(AND(P1848<>0,O1849<>0),(O1849-(O1849/O1873))+P1847,\nIF(O1873<1,0,(O1849-(O1849/O1873)))))))","v":0},{"$f":"IF(Q1873=\"n/a\",0,IF(AND(Q1847=0,P1849=0),0,\nIF(AND(Q1847<>0,P1849=0),Q1847,\nIF(AND(Q1848<>0,P1849<>0),(P1849-(P1849/P1873))+Q1847,\nIF(P1873<1,0,(P1849-(P1849/P1873)))))))","v":0},{"$f":"IF(R1873=\"n/a\",0,IF(AND(R1847=0,Q1849=0),0,\nIF(AND(R1847<>0,Q1849=0),R1847,\nIF(AND(R1848<>0,Q1849<>0),(Q1849-(Q1849/Q1873))+R1847,\nIF(Q1873<1,0,(Q1849-(Q1849/Q1873)))))))","v":0},{"$f":"IF(S1873=\"n/a\",0,IF(AND(S1847=0,R1849=0),0,\nIF(AND(S1847<>0,R1849=0),S1847,\nIF(AND(S1848<>0,R1849<>0),(R1849-(R1849/R1873))+S1847,\nIF(R1873<1,0,(R1849-(R1849/R1873)))))))","v":0},{"$f":"IF(T1873=\"n/a\",0,IF(AND(T1847=0,S1849=0),0,\nIF(AND(T1847<>0,S1849=0),T1847,\nIF(AND(T1848<>0,S1849<>0),(S1849-(S1849/S1873))+T1847,\nIF(S1873<1,0,(S1849-(S1849/S1873)))))))","v":0},{"$f":"IF(U1873=\"n/a\",0,IF(AND(U1847=0,T1849=0),0,\nIF(AND(U1847<>0,T1849=0),U1847,\nIF(AND(U1848<>0,T1849<>0),(T1849-(T1849/T1873))+U1847,\nIF(T1873<1,0,(T1849-(T1849/T1873)))))))","v":0},{"$f":"IF(V1873=\"n/a\",0,IF(AND(V1847=0,U1849=0),0,\nIF(AND(V1847<>0,U1849=0),V1847,\nIF(AND(V1848<>0,U1849<>0),(U1849-(U1849/U1873))+V1847,\nIF(U1873<1,0,(U1849-(U1849/U1873)))))))","v":0},{"$f":"IF(W1873=\"n/a\",0,IF(AND(W1847=0,V1849=0),0,\nIF(AND(W1847<>0,V1849=0),W1847,\nIF(AND(W1848<>0,V1849<>0),(V1849-(V1849/V1873))+W1847,\nIF(V1873<1,0,(V1849-(V1849/V1873)))))))","v":0}]
[{"$f":"A1849+1","v":0},"Depreciated starting RAB",{"$f":"C1845","v":0},{"$f":"IF(C1874=\"n/a\",C1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,C1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,C1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(D1874=\"n/a\",D1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,D1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,D1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(E1874=\"n/a\",E1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,E1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,E1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(F1874=\"n/a\",F1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,F1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,F1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(G1874=\"n/a\",G1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,G1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,G1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(H1874=\"n/a\",H1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,H1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,H1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(I1874=\"n/a\",I1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,I1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,I1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(J1874=\"n/a\",J1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,J1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,J1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(K1874=\"n/a\",K1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,K1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,K1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(L1874=\"n/a\",L1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,L1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,L1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(M1874=\"n/a\",M1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,M1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,M1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(N1874=\"n/a\",N1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,N1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,N1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(O1874=\"n/a\",O1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,O1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,O1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(P1874=\"n/a\",P1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,P1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,P1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(Q1874=\"n/a\",Q1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,Q1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,Q1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(R1874=\"n/a\",R1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,R1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,R1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(S1874=\"n/a\",S1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,S1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,S1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(T1874=\"n/a\",T1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,T1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,T1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(U1874=\"n/a\",U1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,U1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,U1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(V1874=\"n/a\",V1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,V1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,V1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0}]
[{"$f":"A1850+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1851)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D1851,-($A1851+5),0)","v":0},{"$f":"IF(D1875=\"n/a\",D1851,IFERROR(IF((OFFSET($C1851,0,$A1851))<0,\nMIN(0,D1851-(OFFSET($C1851,0,$A1851)/(OFFSET($C1846,-$A1850,$A1851)))),\nMAX(0,D1851-(OFFSET($C1851,0,$A1851)/(OFFSET($C1846,-$A1850,$A1851))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E1852,-($A1852+5),0)","v":0},{"$f":"IF(E1876=\"n/a\",E1852,IFERROR(IF((OFFSET($C1852,0,$A1852))<0,\nMIN(0,E1852-(OFFSET($C1852,0,$A1852)/(OFFSET($C1847,-$A1851,$A1852)))),\nMAX(0,E1852-(OFFSET($C1852,0,$A1852)/(OFFSET($C1847,-$A1851,$A1852))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F1853,-($A1853+5),0)","v":0},{"$f":"IF(F1877=\"n/a\",F1853,IFERROR(IF((OFFSET($C1853,0,$A1853))<0,\nMIN(0,F1853-(OFFSET($C1853,0,$A1853)/(OFFSET($C1848,-$A1852,$A1853)))),\nMAX(0,F1853-(OFFSET($C1853,0,$A1853)/(OFFSET($C1848,-$A1852,$A1853))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1854,-($A1854+5),0)","v":0},{"$f":"IF(G1878=\"n/a\",G1854,IFERROR(IF((OFFSET($C1854,0,$A1854))<0,\nMIN(0,G1854-(OFFSET($C1854,0,$A1854)/(OFFSET($C1849,-$A1853,$A1854)))),\nMAX(0,G1854-(OFFSET($C1854,0,$A1854)/(OFFSET($C1849,-$A1853,$A1854))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1855,-($A1855+5),0)","v":0},{"$f":"IF(H1879=\"n/a\",H1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,H1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,H1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1856,-($A1856+5),0)","v":0},{"$f":"IF(I1880=\"n/a\",I1856,IFERROR(IF((OFFSET($C1856,0,$A1856))<0,\nMIN(0,I1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856)))),\nMAX(0,I1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1857,-($A1857+5),0)","v":0},{"$f":"IF(J1881=\"n/a\",J1857,IFERROR(IF((OFFSET($C1857,0,$A1857))<0,\nMIN(0,J1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857)))),\nMAX(0,J1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1858,-($A1858+5),0)","v":0},{"$f":"IF(K1882=\"n/a\",K1858,IFERROR(IF((OFFSET($C1858,0,$A1858))<0,\nMIN(0,K1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858)))),\nMAX(0,K1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1859,-($A1859+5),0)","v":0},{"$f":"IF(L1883=\"n/a\",L1859,IFERROR(IF((OFFSET($C1859,0,$A1859))<0,\nMIN(0,L1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859)))),\nMAX(0,L1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1860,-($A1860+5),0)","v":0},{"$f":"IF(M1884=\"n/a\",M1860,IFERROR(IF((OFFSET($C1860,0,$A1860))<0,\nMIN(0,M1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860)))),\nMAX(0,M1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1861,-($A1861+5),0)","v":0},{"$f":"IF(N1885=\"n/a\",N1861,IFERROR(IF((OFFSET($C1861,0,$A1861))<0,\nMIN(0,N1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861)))),\nMAX(0,N1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1862,-($A1862+5),0)","v":0},{"$f":"IF(O1886=\"n/a\",O1862,IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,O1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862)))),\nMAX(0,O1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1863,-($A1863+5),0)","v":0},{"$f":"IF(P1887=\"n/a\",P1863,IFERROR(IF((OFFSET($C1863,0,$A1863))<0,\nMIN(0,P1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863)))),\nMAX(0,P1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1864,-($A1864+5),0)","v":0},{"$f":"IF(Q1888=\"n/a\",Q1864,IFERROR(IF((OFFSET($C1864,0,$A1864))<0,\nMIN(0,Q1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864)))),\nMAX(0,Q1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1865,-($A1865+5),0)","v":0},{"$f":"IF(R1889=\"n/a\",R1865,IFERROR(IF((OFFSET($C1865,0,$A1865))<0,\nMIN(0,R1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865)))),\nMAX(0,R1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1866,-($A1866+5),0)","v":0},{"$f":"IF(S1890=\"n/a\",S1866,IFERROR(IF((OFFSET($C1866,0,$A1866))<0,\nMIN(0,S1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866)))),\nMAX(0,S1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1867,-($A1867+5),0)","v":0},{"$f":"IF(T1891=\"n/a\",T1867,IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,T1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867)))),\nMAX(0,T1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1868,-($A1868+5),0)","v":0},{"$f":"IF(U1892=\"n/a\",U1868,IFERROR(IF((OFFSET($C1868,0,$A1868))<0,\nMIN(0,U1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868)))),\nMAX(0,U1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1869,-($A1869+5),0)","v":0},{"$f":"IF(V1893=\"n/a\",V1869,IFERROR(IF((OFFSET($C1869,0,$A1869))<0,\nMIN(0,V1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869)))),\nMAX(0,V1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1870,-($A1870+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1873=\"n/a\",\"n/a\",IF(AND(C1873<1,D1847=0),0,\nIF(D1847=0,C1873-1,\nIF(C1873<1,D1848,\n(((C1873-1)*(C1849-(C1849/(C1873))))+(D1847*D1848))/(D1849)))))","v":0},{"$f":"IF(D1873=\"n/a\",\"n/a\",IF(AND(D1873<1,E1847=0),0,\nIF(E1847=0,D1873-1,\nIF(D1873<1,E1848,\n(((D1873-1)*(D1849-(D1849/(D1873))))+(E1847*E1848))/(E1849)))))","v":0},{"$f":"IF(E1873=\"n/a\",\"n/a\",IF(AND(E1873<1,F1847=0),0,\nIF(F1847=0,E1873-1,\nIF(E1873<1,F1848,\n(((E1873-1)*(E1849-(E1849/(E1873))))+(F1847*F1848))/(F1849)))))","v":0},{"$f":"IF(F1873=\"n/a\",\"n/a\",IF(AND(F1873<1,G1847=0),0,\nIF(G1847=0,F1873-1,\nIF(F1873<1,G1848,\n(((F1873-1)*(F1849-(F1849/(F1873))))+(G1847*G1848))/(G1849)))))","v":0},{"$f":"IF(G1873=\"n/a\",\"n/a\",IF(AND(G1873<1,H1847=0),0,\nIF(H1847=0,G1873-1,\nIF(G1873<1,H1848,\n(((G1873-1)*(G1849-(G1849/(G1873))))+(H1847*H1848))/(H1849)))))","v":0},{"$f":"IF(H1873=\"n/a\",\"n/a\",IF(AND(H1873<1,I1847=0),0,\nIF(I1847=0,H1873-1,\nIF(H1873<1,I1848,\n(((H1873-1)*(H1849-(H1849/(H1873))))+(I1847*I1848))/(I1849)))))","v":0},{"$f":"IF(I1873=\"n/a\",\"n/a\",IF(AND(I1873<1,J1847=0),0,\nIF(J1847=0,I1873-1,\nIF(I1873<1,J1848,\n(((I1873-1)*(I1849-(I1849/(I1873))))+(J1847*J1848))/(J1849)))))","v":0},{"$f":"IF(J1873=\"n/a\",\"n/a\",IF(AND(J1873<1,K1847=0),0,\nIF(K1847=0,J1873-1,\nIF(J1873<1,K1848,\n(((J1873-1)*(J1849-(J1849/(J1873))))+(K1847*K1848))/(K1849)))))","v":0},{"$f":"IF(K1873=\"n/a\",\"n/a\",IF(AND(K1873<1,L1847=0),0,\nIF(L1847=0,K1873-1,\nIF(K1873<1,L1848,\n(((K1873-1)*(K1849-(K1849/(K1873))))+(L1847*L1848))/(L1849)))))","v":0},{"$f":"IF(L1873=\"n/a\",\"n/a\",IF(AND(L1873<1,M1847=0),0,\nIF(M1847=0,L1873-1,\nIF(L1873<1,M1848,\n(((L1873-1)*(L1849-(L1849/(L1873))))+(M1847*M1848))/(M1849)))))","v":0},{"$f":"IF(M1873=\"n/a\",\"n/a\",IF(AND(M1873<1,N1847=0),0,\nIF(N1847=0,M1873-1,\nIF(M1873<1,N1848,\n(((M1873-1)*(M1849-(M1849/(M1873))))+(N1847*N1848))/(N1849)))))","v":0},{"$f":"IF(N1873=\"n/a\",\"n/a\",IF(AND(N1873<1,O1847=0),0,\nIF(O1847=0,N1873-1,\nIF(N1873<1,O1848,\n(((N1873-1)*(N1849-(N1849/(N1873))))+(O1847*O1848))/(O1849)))))","v":0},{"$f":"IF(O1873=\"n/a\",\"n/a\",IF(AND(O1873<1,P1847=0),0,\nIF(P1847=0,O1873-1,\nIF(O1873<1,P1848,\n(((O1873-1)*(O1849-(O1849/(O1873))))+(P1847*P1848))/(P1849)))))","v":0},{"$f":"IF(P1873=\"n/a\",\"n/a\",IF(AND(P1873<1,Q1847=0),0,\nIF(Q1847=0,P1873-1,\nIF(P1873<1,Q1848,\n(((P1873-1)*(P1849-(P1849/(P1873))))+(Q1847*Q1848))/(Q1849)))))","v":0},{"$f":"IF(Q1873=\"n/a\",\"n/a\",IF(AND(Q1873<1,R1847=0),0,\nIF(R1847=0,Q1873-1,\nIF(Q1873<1,R1848,\n(((Q1873-1)*(Q1849-(Q1849/(Q1873))))+(R1847*R1848))/(R1849)))))","v":0},{"$f":"IF(R1873=\"n/a\",\"n/a\",IF(AND(R1873<1,S1847=0),0,\nIF(S1847=0,R1873-1,\nIF(R1873<1,S1848,\n(((R1873-1)*(R1849-(R1849/(R1873))))+(S1847*S1848))/(S1849)))))","v":0},{"$f":"IF(S1873=\"n/a\",\"n/a\",IF(AND(S1873<1,T1847=0),0,\nIF(T1847=0,S1873-1,\nIF(S1873<1,T1848,\n(((S1873-1)*(S1849-(S1849/(S1873))))+(T1847*T1848))/(T1849)))))","v":0},{"$f":"IF(T1873=\"n/a\",\"n/a\",IF(AND(T1873<1,U1847=0),0,\nIF(U1847=0,T1873-1,\nIF(T1873<1,U1848,\n(((T1873-1)*(T1849-(T1849/(T1873))))+(U1847*U1848))/(U1849)))))","v":0},{"$f":"IF(U1873=\"n/a\",\"n/a\",IF(AND(U1873<1,V1847=0),0,\nIF(V1847=0,U1873-1,\nIF(U1873<1,V1848,\n(((U1873-1)*(U1849-(U1849/(U1873))))+(V1847*V1848))/(V1849)))))","v":0},{"$f":"IF(V1873=\"n/a\",\"n/a\",IF(AND(V1873<1,W1847=0),0,\nIF(W1847=0,V1873-1,\nIF(V1873<1,W1848,\n(((V1873-1)*(V1849-(V1849/(V1873))))+(W1847*W1848))/(W1849)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C1874,(-$A1850-ROWS(C1846:C1873)),0)","v":"n/a"},{"$f":"IF(C1874=\"n/a\",\"n/a\",MAX(0,C1874-1))","v":"n/a"},{"$f":"IF(D1874=\"n/a\",\"n/a\",MAX(0,D1874-1))","v":"n/a"},{"$f":"IF(E1874=\"n/a\",\"n/a\",MAX(0,E1874-1))","v":"n/a"},{"$f":"IF(F1874=\"n/a\",\"n/a\",MAX(0,F1874-1))","v":"n/a"},{"$f":"IF(G1874=\"n/a\",\"n/a\",MAX(0,G1874-1))","v":"n/a"},{"$f":"IF(H1874=\"n/a\",\"n/a\",MAX(0,H1874-1))","v":"n/a"},{"$f":"IF(I1874=\"n/a\",\"n/a\",MAX(0,I1874-1))","v":"n/a"},{"$f":"IF(J1874=\"n/a\",\"n/a\",MAX(0,J1874-1))","v":"n/a"},{"$f":"IF(K1874=\"n/a\",\"n/a\",MAX(0,K1874-1))","v":"n/a"},{"$f":"IF(L1874=\"n/a\",\"n/a\",MAX(0,L1874-1))","v":"n/a"},{"$f":"IF(M1874=\"n/a\",\"n/a\",MAX(0,M1874-1))","v":"n/a"},{"$f":"IF(N1874=\"n/a\",\"n/a\",MAX(0,N1874-1))","v":"n/a"},{"$f":"IF(O1874=\"n/a\",\"n/a\",MAX(0,O1874-1))","v":"n/a"},{"$f":"IF(P1874=\"n/a\",\"n/a\",MAX(0,P1874-1))","v":"n/a"},{"$f":"IF(Q1874=\"n/a\",\"n/a\",MAX(0,Q1874-1))","v":"n/a"},{"$f":"IF(R1874=\"n/a\",\"n/a\",MAX(0,R1874-1))","v":"n/a"},{"$f":"IF(S1874=\"n/a\",\"n/a\",MAX(0,S1874-1))","v":"n/a"},{"$f":"IF(T1874=\"n/a\",\"n/a\",MAX(0,T1874-1))","v":"n/a"},{"$f":"IF(U1874=\"n/a\",\"n/a\",MAX(0,U1874-1))","v":"n/a"},{"$f":"IF(V1874=\"n/a\",\"n/a\",MAX(0,V1874-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1851)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1875,(-$A1851-ROWS(D1847:D1874)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1876,(-$A1852-ROWS(E1848:E1875)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1877,(-$A1853-ROWS(F1849:F1876)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1878,(-$A1854-ROWS(G1850:G1877)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1879,(-$A1855-ROWS(H1851:H1878)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1880,(-$A1856-ROWS(I1852:I1879)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1881,(-$A1857-ROWS(J1853:J1880)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1882,(-$A1858-ROWS(K1854:K1881)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1883,(-$A1859-ROWS(L1855:L1882)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1884,(-$A1860-ROWS(M1856:M1883)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1885,(-$A1861-ROWS(N1857:N1884)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1886,(-$A1862-ROWS(O1858:O1885)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1887,(-$A1863-ROWS(P1859:P1886)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1888,(-$A1864-ROWS(Q1860:Q1887)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1889,(-$A1865-ROWS(R1861:R1888)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1890,(-$A1866-ROWS(S1862:S1889)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1891,(-$A1867-ROWS(T1863:T1890)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1892,(-$A1868-ROWS(U1864:U1891)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1893,(-$A1869-ROWS(V1865:V1892)),0)","v":0},{"$f":"IF(V1893=\"n/a\",\"n/a\",MAX(0,V1893-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1894,(-$A1870-ROWS(W1866:W1893)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1846<>\"n/a\",C1846<>\"n/a\"),IF(SUM(C1849:C1871)=0,0,IF((SUMPRODUCT(C1849:C1871,C1873:C1895)/SUM(C1849:C1871))<0,1,(SUMPRODUCT(C1849:C1871,C1873:C1895)/SUM(C1849:C1871)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1846<>\"n/a\",D1846<>\"n/a\"),IF(SUM(D1849:D1871)=0,0,IF((SUMPRODUCT(D1849:D1871,D1873:D1895)/SUM(D1849:D1871))<0,1,(SUMPRODUCT(D1849:D1871,D1873:D1895)/SUM(D1849:D1871)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 36",{"$f":"VLOOKUP($A1898,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Emergency Network Spares"}]
[{"$f":"VALUE(REPLACE(A1898,1,12,\"\"))","v":36},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1899,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A1899,0)-OFFSET('RFM input'!H$114,$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A1899,0)-OFFSET('RFM input'!I$114,$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A1899,0)-OFFSET('RFM input'!J$114,$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1899,0)-OFFSET('RFM input'!K$114,$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1899,0)-OFFSET('RFM input'!L$114,$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1899,0)-OFFSET('RFM input'!M$114,$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1899,0)-OFFSET('RFM input'!N$114,$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1899,0)-OFFSET('RFM input'!O$114,$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1899,0)-OFFSET('RFM input'!P$114,$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1899,0)-OFFSET('RFM input'!Q$114,$A1899,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1899,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1899,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1899,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1899,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1899,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1899,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1899,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1899,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1899,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1899,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1899,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1899,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1899,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1899,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1899,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1899,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1899,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1899,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1899,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1899,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1899,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1899,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1927=\"n/a\",0,IF(AND(D1901=0,C1903=0),0,\nIF(AND(D1901<>0,C1903=0),D1901,\nIF(AND(D1902<>0,C1903<>0),(C1903-(C1903/C1927))+D1901,\nIF(C1927<1,0,(C1903-(C1903/C1927)))))))","v":0},{"$f":"IF(E1927=\"n/a\",0,IF(AND(E1901=0,D1903=0),0,\nIF(AND(E1901<>0,D1903=0),E1901,\nIF(AND(E1902<>0,D1903<>0),(D1903-(D1903/D1927))+E1901,\nIF(D1927<1,0,(D1903-(D1903/D1927)))))))","v":0},{"$f":"IF(F1927=\"n/a\",0,IF(AND(F1901=0,E1903=0),0,\nIF(AND(F1901<>0,E1903=0),F1901,\nIF(AND(F1902<>0,E1903<>0),(E1903-(E1903/E1927))+F1901,\nIF(E1927<1,0,(E1903-(E1903/E1927)))))))","v":0},{"$f":"IF(G1927=\"n/a\",0,IF(AND(G1901=0,F1903=0),0,\nIF(AND(G1901<>0,F1903=0),G1901,\nIF(AND(G1902<>0,F1903<>0),(F1903-(F1903/F1927))+G1901,\nIF(F1927<1,0,(F1903-(F1903/F1927)))))))","v":0},{"$f":"IF(H1927=\"n/a\",0,IF(AND(H1901=0,G1903=0),0,\nIF(AND(H1901<>0,G1903=0),H1901,\nIF(AND(H1902<>0,G1903<>0),(G1903-(G1903/G1927))+H1901,\nIF(G1927<1,0,(G1903-(G1903/G1927)))))))","v":0},{"$f":"IF(I1927=\"n/a\",0,IF(AND(I1901=0,H1903=0),0,\nIF(AND(I1901<>0,H1903=0),I1901,\nIF(AND(I1902<>0,H1903<>0),(H1903-(H1903/H1927))+I1901,\nIF(H1927<1,0,(H1903-(H1903/H1927)))))))","v":0},{"$f":"IF(J1927=\"n/a\",0,IF(AND(J1901=0,I1903=0),0,\nIF(AND(J1901<>0,I1903=0),J1901,\nIF(AND(J1902<>0,I1903<>0),(I1903-(I1903/I1927))+J1901,\nIF(I1927<1,0,(I1903-(I1903/I1927)))))))","v":0},{"$f":"IF(K1927=\"n/a\",0,IF(AND(K1901=0,J1903=0),0,\nIF(AND(K1901<>0,J1903=0),K1901,\nIF(AND(K1902<>0,J1903<>0),(J1903-(J1903/J1927))+K1901,\nIF(J1927<1,0,(J1903-(J1903/J1927)))))))","v":0},{"$f":"IF(L1927=\"n/a\",0,IF(AND(L1901=0,K1903=0),0,\nIF(AND(L1901<>0,K1903=0),L1901,\nIF(AND(L1902<>0,K1903<>0),(K1903-(K1903/K1927))+L1901,\nIF(K1927<1,0,(K1903-(K1903/K1927)))))))","v":0},{"$f":"IF(M1927=\"n/a\",0,IF(AND(M1901=0,L1903=0),0,\nIF(AND(M1901<>0,L1903=0),M1901,\nIF(AND(M1902<>0,L1903<>0),(L1903-(L1903/L1927))+M1901,\nIF(L1927<1,0,(L1903-(L1903/L1927)))))))","v":0},{"$f":"IF(N1927=\"n/a\",0,IF(AND(N1901=0,M1903=0),0,\nIF(AND(N1901<>0,M1903=0),N1901,\nIF(AND(N1902<>0,M1903<>0),(M1903-(M1903/M1927))+N1901,\nIF(M1927<1,0,(M1903-(M1903/M1927)))))))","v":0},{"$f":"IF(O1927=\"n/a\",0,IF(AND(O1901=0,N1903=0),0,\nIF(AND(O1901<>0,N1903=0),O1901,\nIF(AND(O1902<>0,N1903<>0),(N1903-(N1903/N1927))+O1901,\nIF(N1927<1,0,(N1903-(N1903/N1927)))))))","v":0},{"$f":"IF(P1927=\"n/a\",0,IF(AND(P1901=0,O1903=0),0,\nIF(AND(P1901<>0,O1903=0),P1901,\nIF(AND(P1902<>0,O1903<>0),(O1903-(O1903/O1927))+P1901,\nIF(O1927<1,0,(O1903-(O1903/O1927)))))))","v":0},{"$f":"IF(Q1927=\"n/a\",0,IF(AND(Q1901=0,P1903=0),0,\nIF(AND(Q1901<>0,P1903=0),Q1901,\nIF(AND(Q1902<>0,P1903<>0),(P1903-(P1903/P1927))+Q1901,\nIF(P1927<1,0,(P1903-(P1903/P1927)))))))","v":0},{"$f":"IF(R1927=\"n/a\",0,IF(AND(R1901=0,Q1903=0),0,\nIF(AND(R1901<>0,Q1903=0),R1901,\nIF(AND(R1902<>0,Q1903<>0),(Q1903-(Q1903/Q1927))+R1901,\nIF(Q1927<1,0,(Q1903-(Q1903/Q1927)))))))","v":0},{"$f":"IF(S1927=\"n/a\",0,IF(AND(S1901=0,R1903=0),0,\nIF(AND(S1901<>0,R1903=0),S1901,\nIF(AND(S1902<>0,R1903<>0),(R1903-(R1903/R1927))+S1901,\nIF(R1927<1,0,(R1903-(R1903/R1927)))))))","v":0},{"$f":"IF(T1927=\"n/a\",0,IF(AND(T1901=0,S1903=0),0,\nIF(AND(T1901<>0,S1903=0),T1901,\nIF(AND(T1902<>0,S1903<>0),(S1903-(S1903/S1927))+T1901,\nIF(S1927<1,0,(S1903-(S1903/S1927)))))))","v":0},{"$f":"IF(U1927=\"n/a\",0,IF(AND(U1901=0,T1903=0),0,\nIF(AND(U1901<>0,T1903=0),U1901,\nIF(AND(U1902<>0,T1903<>0),(T1903-(T1903/T1927))+U1901,\nIF(T1927<1,0,(T1903-(T1903/T1927)))))))","v":0},{"$f":"IF(V1927=\"n/a\",0,IF(AND(V1901=0,U1903=0),0,\nIF(AND(V1901<>0,U1903=0),V1901,\nIF(AND(V1902<>0,U1903<>0),(U1903-(U1903/U1927))+V1901,\nIF(U1927<1,0,(U1903-(U1903/U1927)))))))","v":0},{"$f":"IF(W1927=\"n/a\",0,IF(AND(W1901=0,V1903=0),0,\nIF(AND(W1901<>0,V1903=0),W1901,\nIF(AND(W1902<>0,V1903<>0),(V1903-(V1903/V1927))+W1901,\nIF(V1927<1,0,(V1903-(V1903/V1927)))))))","v":0}]
[{"$f":"A1903+1","v":0},"Depreciated starting RAB",{"$f":"C1899","v":0},{"$f":"IF(C1928=\"n/a\",C1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,C1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,C1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(D1928=\"n/a\",D1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,D1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,D1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(E1928=\"n/a\",E1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,E1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,E1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(F1928=\"n/a\",F1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,F1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,F1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(G1928=\"n/a\",G1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,G1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,G1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(H1928=\"n/a\",H1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,H1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,H1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(I1928=\"n/a\",I1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,I1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,I1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(J1928=\"n/a\",J1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,J1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,J1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(K1928=\"n/a\",K1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,K1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,K1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(L1928=\"n/a\",L1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,L1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,L1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(M1928=\"n/a\",M1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,M1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,M1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(N1928=\"n/a\",N1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,N1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,N1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(O1928=\"n/a\",O1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,O1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,O1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(P1928=\"n/a\",P1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,P1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,P1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(Q1928=\"n/a\",Q1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,Q1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,Q1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(R1928=\"n/a\",R1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,R1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,R1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(S1928=\"n/a\",S1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,S1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,S1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(T1928=\"n/a\",T1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,T1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,T1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(U1928=\"n/a\",U1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,U1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,U1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(V1928=\"n/a\",V1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,V1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,V1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0}]
[{"$f":"A1904+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1905)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D1905,-($A1905+5),0)","v":0},{"$f":"IF(D1929=\"n/a\",D1905,IFERROR(IF((OFFSET($C1905,0,$A1905))<0,\nMIN(0,D1905-(OFFSET($C1905,0,$A1905)/(OFFSET($C1900,-$A1904,$A1905)))),\nMAX(0,D1905-(OFFSET($C1905,0,$A1905)/(OFFSET($C1900,-$A1904,$A1905))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E1906,-($A1906+5),0)","v":0},{"$f":"IF(E1930=\"n/a\",E1906,IFERROR(IF((OFFSET($C1906,0,$A1906))<0,\nMIN(0,E1906-(OFFSET($C1906,0,$A1906)/(OFFSET($C1901,-$A1905,$A1906)))),\nMAX(0,E1906-(OFFSET($C1906,0,$A1906)/(OFFSET($C1901,-$A1905,$A1906))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F1907,-($A1907+5),0)","v":0},{"$f":"IF(F1931=\"n/a\",F1907,IFERROR(IF((OFFSET($C1907,0,$A1907))<0,\nMIN(0,F1907-(OFFSET($C1907,0,$A1907)/(OFFSET($C1902,-$A1906,$A1907)))),\nMAX(0,F1907-(OFFSET($C1907,0,$A1907)/(OFFSET($C1902,-$A1906,$A1907))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1908,-($A1908+5),0)","v":0},{"$f":"IF(G1932=\"n/a\",G1908,IFERROR(IF((OFFSET($C1908,0,$A1908))<0,\nMIN(0,G1908-(OFFSET($C1908,0,$A1908)/(OFFSET($C1903,-$A1907,$A1908)))),\nMAX(0,G1908-(OFFSET($C1908,0,$A1908)/(OFFSET($C1903,-$A1907,$A1908))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1909,-($A1909+5),0)","v":0},{"$f":"IF(H1933=\"n/a\",H1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,H1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,H1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1910,-($A1910+5),0)","v":0},{"$f":"IF(I1934=\"n/a\",I1910,IFERROR(IF((OFFSET($C1910,0,$A1910))<0,\nMIN(0,I1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910)))),\nMAX(0,I1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1911,-($A1911+5),0)","v":0},{"$f":"IF(J1935=\"n/a\",J1911,IFERROR(IF((OFFSET($C1911,0,$A1911))<0,\nMIN(0,J1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911)))),\nMAX(0,J1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1912,-($A1912+5),0)","v":0},{"$f":"IF(K1936=\"n/a\",K1912,IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,K1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912)))),\nMAX(0,K1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1913,-($A1913+5),0)","v":0},{"$f":"IF(L1937=\"n/a\",L1913,IFERROR(IF((OFFSET($C1913,0,$A1913))<0,\nMIN(0,L1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913)))),\nMAX(0,L1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1914,-($A1914+5),0)","v":0},{"$f":"IF(M1938=\"n/a\",M1914,IFERROR(IF((OFFSET($C1914,0,$A1914))<0,\nMIN(0,M1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914)))),\nMAX(0,M1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1915,-($A1915+5),0)","v":0},{"$f":"IF(N1939=\"n/a\",N1915,IFERROR(IF((OFFSET($C1915,0,$A1915))<0,\nMIN(0,N1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915)))),\nMAX(0,N1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1916,-($A1916+5),0)","v":0},{"$f":"IF(O1940=\"n/a\",O1916,IFERROR(IF((OFFSET($C1916,0,$A1916))<0,\nMIN(0,O1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916)))),\nMAX(0,O1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1917,-($A1917+5),0)","v":0},{"$f":"IF(P1941=\"n/a\",P1917,IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,P1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917)))),\nMAX(0,P1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1918,-($A1918+5),0)","v":0},{"$f":"IF(Q1942=\"n/a\",Q1918,IFERROR(IF((OFFSET($C1918,0,$A1918))<0,\nMIN(0,Q1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918)))),\nMAX(0,Q1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1919,-($A1919+5),0)","v":0},{"$f":"IF(R1943=\"n/a\",R1919,IFERROR(IF((OFFSET($C1919,0,$A1919))<0,\nMIN(0,R1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919)))),\nMAX(0,R1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1920,-($A1920+5),0)","v":0},{"$f":"IF(S1944=\"n/a\",S1920,IFERROR(IF((OFFSET($C1920,0,$A1920))<0,\nMIN(0,S1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920)))),\nMAX(0,S1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1921,-($A1921+5),0)","v":0},{"$f":"IF(T1945=\"n/a\",T1921,IFERROR(IF((OFFSET($C1921,0,$A1921))<0,\nMIN(0,T1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921)))),\nMAX(0,T1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1922,-($A1922+5),0)","v":0},{"$f":"IF(U1946=\"n/a\",U1922,IFERROR(IF((OFFSET($C1922,0,$A1922))<0,\nMIN(0,U1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922)))),\nMAX(0,U1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1923,-($A1923+5),0)","v":0},{"$f":"IF(V1947=\"n/a\",V1923,IFERROR(IF((OFFSET($C1923,0,$A1923))<0,\nMIN(0,V1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923)))),\nMAX(0,V1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1924,-($A1924+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1927=\"n/a\",\"n/a\",IF(AND(C1927<1,D1901=0),0,\nIF(D1901=0,C1927-1,\nIF(C1927<1,D1902,\n(((C1927-1)*(C1903-(C1903/(C1927))))+(D1901*D1902))/(D1903)))))","v":0},{"$f":"IF(D1927=\"n/a\",\"n/a\",IF(AND(D1927<1,E1901=0),0,\nIF(E1901=0,D1927-1,\nIF(D1927<1,E1902,\n(((D1927-1)*(D1903-(D1903/(D1927))))+(E1901*E1902))/(E1903)))))","v":0},{"$f":"IF(E1927=\"n/a\",\"n/a\",IF(AND(E1927<1,F1901=0),0,\nIF(F1901=0,E1927-1,\nIF(E1927<1,F1902,\n(((E1927-1)*(E1903-(E1903/(E1927))))+(F1901*F1902))/(F1903)))))","v":0},{"$f":"IF(F1927=\"n/a\",\"n/a\",IF(AND(F1927<1,G1901=0),0,\nIF(G1901=0,F1927-1,\nIF(F1927<1,G1902,\n(((F1927-1)*(F1903-(F1903/(F1927))))+(G1901*G1902))/(G1903)))))","v":0},{"$f":"IF(G1927=\"n/a\",\"n/a\",IF(AND(G1927<1,H1901=0),0,\nIF(H1901=0,G1927-1,\nIF(G1927<1,H1902,\n(((G1927-1)*(G1903-(G1903/(G1927))))+(H1901*H1902))/(H1903)))))","v":0},{"$f":"IF(H1927=\"n/a\",\"n/a\",IF(AND(H1927<1,I1901=0),0,\nIF(I1901=0,H1927-1,\nIF(H1927<1,I1902,\n(((H1927-1)*(H1903-(H1903/(H1927))))+(I1901*I1902))/(I1903)))))","v":0},{"$f":"IF(I1927=\"n/a\",\"n/a\",IF(AND(I1927<1,J1901=0),0,\nIF(J1901=0,I1927-1,\nIF(I1927<1,J1902,\n(((I1927-1)*(I1903-(I1903/(I1927))))+(J1901*J1902))/(J1903)))))","v":0},{"$f":"IF(J1927=\"n/a\",\"n/a\",IF(AND(J1927<1,K1901=0),0,\nIF(K1901=0,J1927-1,\nIF(J1927<1,K1902,\n(((J1927-1)*(J1903-(J1903/(J1927))))+(K1901*K1902))/(K1903)))))","v":0},{"$f":"IF(K1927=\"n/a\",\"n/a\",IF(AND(K1927<1,L1901=0),0,\nIF(L1901=0,K1927-1,\nIF(K1927<1,L1902,\n(((K1927-1)*(K1903-(K1903/(K1927))))+(L1901*L1902))/(L1903)))))","v":0},{"$f":"IF(L1927=\"n/a\",\"n/a\",IF(AND(L1927<1,M1901=0),0,\nIF(M1901=0,L1927-1,\nIF(L1927<1,M1902,\n(((L1927-1)*(L1903-(L1903/(L1927))))+(M1901*M1902))/(M1903)))))","v":0},{"$f":"IF(M1927=\"n/a\",\"n/a\",IF(AND(M1927<1,N1901=0),0,\nIF(N1901=0,M1927-1,\nIF(M1927<1,N1902,\n(((M1927-1)*(M1903-(M1903/(M1927))))+(N1901*N1902))/(N1903)))))","v":0},{"$f":"IF(N1927=\"n/a\",\"n/a\",IF(AND(N1927<1,O1901=0),0,\nIF(O1901=0,N1927-1,\nIF(N1927<1,O1902,\n(((N1927-1)*(N1903-(N1903/(N1927))))+(O1901*O1902))/(O1903)))))","v":0},{"$f":"IF(O1927=\"n/a\",\"n/a\",IF(AND(O1927<1,P1901=0),0,\nIF(P1901=0,O1927-1,\nIF(O1927<1,P1902,\n(((O1927-1)*(O1903-(O1903/(O1927))))+(P1901*P1902))/(P1903)))))","v":0},{"$f":"IF(P1927=\"n/a\",\"n/a\",IF(AND(P1927<1,Q1901=0),0,\nIF(Q1901=0,P1927-1,\nIF(P1927<1,Q1902,\n(((P1927-1)*(P1903-(P1903/(P1927))))+(Q1901*Q1902))/(Q1903)))))","v":0},{"$f":"IF(Q1927=\"n/a\",\"n/a\",IF(AND(Q1927<1,R1901=0),0,\nIF(R1901=0,Q1927-1,\nIF(Q1927<1,R1902,\n(((Q1927-1)*(Q1903-(Q1903/(Q1927))))+(R1901*R1902))/(R1903)))))","v":0},{"$f":"IF(R1927=\"n/a\",\"n/a\",IF(AND(R1927<1,S1901=0),0,\nIF(S1901=0,R1927-1,\nIF(R1927<1,S1902,\n(((R1927-1)*(R1903-(R1903/(R1927))))+(S1901*S1902))/(S1903)))))","v":0},{"$f":"IF(S1927=\"n/a\",\"n/a\",IF(AND(S1927<1,T1901=0),0,\nIF(T1901=0,S1927-1,\nIF(S1927<1,T1902,\n(((S1927-1)*(S1903-(S1903/(S1927))))+(T1901*T1902))/(T1903)))))","v":0},{"$f":"IF(T1927=\"n/a\",\"n/a\",IF(AND(T1927<1,U1901=0),0,\nIF(U1901=0,T1927-1,\nIF(T1927<1,U1902,\n(((T1927-1)*(T1903-(T1903/(T1927))))+(U1901*U1902))/(U1903)))))","v":0},{"$f":"IF(U1927=\"n/a\",\"n/a\",IF(AND(U1927<1,V1901=0),0,\nIF(V1901=0,U1927-1,\nIF(U1927<1,V1902,\n(((U1927-1)*(U1903-(U1903/(U1927))))+(V1901*V1902))/(V1903)))))","v":0},{"$f":"IF(V1927=\"n/a\",\"n/a\",IF(AND(V1927<1,W1901=0),0,\nIF(W1901=0,V1927-1,\nIF(V1927<1,W1902,\n(((V1927-1)*(V1903-(V1903/(V1927))))+(W1901*W1902))/(W1903)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C1928,(-$A1904-ROWS(C1900:C1927)),0)","v":"n/a"},{"$f":"IF(C1928=\"n/a\",\"n/a\",MAX(0,C1928-1))","v":"n/a"},{"$f":"IF(D1928=\"n/a\",\"n/a\",MAX(0,D1928-1))","v":"n/a"},{"$f":"IF(E1928=\"n/a\",\"n/a\",MAX(0,E1928-1))","v":"n/a"},{"$f":"IF(F1928=\"n/a\",\"n/a\",MAX(0,F1928-1))","v":"n/a"},{"$f":"IF(G1928=\"n/a\",\"n/a\",MAX(0,G1928-1))","v":"n/a"},{"$f":"IF(H1928=\"n/a\",\"n/a\",MAX(0,H1928-1))","v":"n/a"},{"$f":"IF(I1928=\"n/a\",\"n/a\",MAX(0,I1928-1))","v":"n/a"},{"$f":"IF(J1928=\"n/a\",\"n/a\",MAX(0,J1928-1))","v":"n/a"},{"$f":"IF(K1928=\"n/a\",\"n/a\",MAX(0,K1928-1))","v":"n/a"},{"$f":"IF(L1928=\"n/a\",\"n/a\",MAX(0,L1928-1))","v":"n/a"},{"$f":"IF(M1928=\"n/a\",\"n/a\",MAX(0,M1928-1))","v":"n/a"},{"$f":"IF(N1928=\"n/a\",\"n/a\",MAX(0,N1928-1))","v":"n/a"},{"$f":"IF(O1928=\"n/a\",\"n/a\",MAX(0,O1928-1))","v":"n/a"},{"$f":"IF(P1928=\"n/a\",\"n/a\",MAX(0,P1928-1))","v":"n/a"},{"$f":"IF(Q1928=\"n/a\",\"n/a\",MAX(0,Q1928-1))","v":"n/a"},{"$f":"IF(R1928=\"n/a\",\"n/a\",MAX(0,R1928-1))","v":"n/a"},{"$f":"IF(S1928=\"n/a\",\"n/a\",MAX(0,S1928-1))","v":"n/a"},{"$f":"IF(T1928=\"n/a\",\"n/a\",MAX(0,T1928-1))","v":"n/a"},{"$f":"IF(U1928=\"n/a\",\"n/a\",MAX(0,U1928-1))","v":"n/a"},{"$f":"IF(V1928=\"n/a\",\"n/a\",MAX(0,V1928-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1905)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1929,(-$A1905-ROWS(D1901:D1928)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1930,(-$A1906-ROWS(E1902:E1929)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1931,(-$A1907-ROWS(F1903:F1930)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1932,(-$A1908-ROWS(G1904:G1931)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1933,(-$A1909-ROWS(H1905:H1932)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1934,(-$A1910-ROWS(I1906:I1933)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1935,(-$A1911-ROWS(J1907:J1934)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1936,(-$A1912-ROWS(K1908:K1935)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1937,(-$A1913-ROWS(L1909:L1936)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1938,(-$A1914-ROWS(M1910:M1937)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1939,(-$A1915-ROWS(N1911:N1938)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1940,(-$A1916-ROWS(O1912:O1939)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1941,(-$A1917-ROWS(P1913:P1940)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1942,(-$A1918-ROWS(Q1914:Q1941)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1943,(-$A1919-ROWS(R1915:R1942)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1944,(-$A1920-ROWS(S1916:S1943)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1945,(-$A1921-ROWS(T1917:T1944)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1946,(-$A1922-ROWS(U1918:U1945)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1947,(-$A1923-ROWS(V1919:V1946)),0)","v":0},{"$f":"IF(V1947=\"n/a\",\"n/a\",MAX(0,V1947-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1948,(-$A1924-ROWS(W1920:W1947)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1900<>\"n/a\",C1900<>\"n/a\"),IF(SUM(C1903:C1925)=0,0,IF((SUMPRODUCT(C1903:C1925,C1927:C1949)/SUM(C1903:C1925))<0,1,(SUMPRODUCT(C1903:C1925,C1927:C1949)/SUM(C1903:C1925)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1900<>\"n/a\",D1900<>\"n/a\"),IF(SUM(D1903:D1925)=0,0,IF((SUMPRODUCT(D1903:D1925,D1927:D1949)/SUM(D1903:D1925))<0,1,(SUMPRODUCT(D1903:D1925,D1927:D1949)/SUM(D1903:D1925)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 37",{"$f":"VLOOKUP($A1952,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Motor Vehicles"}]
[{"$f":"VALUE(REPLACE(A1952,1,12,\"\"))","v":37},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1953,0)","v":7.5033019700785397},{"$f":"OFFSET('RFM input'!H$60,$A1953,0)-OFFSET('RFM input'!H$114,$A1953,0)","v":1.7441244053138716},{"$f":"OFFSET('RFM input'!I$60,$A1953,0)-OFFSET('RFM input'!I$114,$A1953,0)","v":1.7920788484576233},{"$f":"OFFSET('RFM input'!J$60,$A1953,0)-OFFSET('RFM input'!J$114,$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A1953,0)-OFFSET('RFM input'!K$114,$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A1953,0)-OFFSET('RFM input'!L$114,$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A1953,0)-OFFSET('RFM input'!M$114,$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A1953,0)-OFFSET('RFM input'!N$114,$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A1953,0)-OFFSET('RFM input'!O$114,$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A1953,0)-OFFSET('RFM input'!P$114,$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A1953,0)-OFFSET('RFM input'!Q$114,$A1953,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A1953,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":9.2336424092627478},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":9.2336424092627478},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":9.2336424092627478},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":9.2336424092627478},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":9.2336424092627478},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":9.2336424092627478},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":9.2336424092627478},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":9.2336424092627478},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":9.2336424092627478},{"$f":"OFFSET('RFM input'!$U$6,$A1953,0)","v":9.2336424092627478}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1953,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1953,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1953,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1953,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1953,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1953,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1953,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1953,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1953,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A1953,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1953,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1953,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1953,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1953,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1953,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1953,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1953,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1953,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1953,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A1953,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D1981=\"n/a\",0,IF(AND(D1955=0,C1957=0),0,\nIF(AND(D1955<>0,C1957=0),D1955,\nIF(AND(D1956<>0,C1957<>0),(C1957-(C1957/C1981))+D1955,\nIF(C1981<1,0,(C1957-(C1957/C1981)))))))","v":0},{"$f":"IF(E1981=\"n/a\",0,IF(AND(E1955=0,D1957=0),0,\nIF(AND(E1955<>0,D1957=0),E1955,\nIF(AND(E1956<>0,D1957<>0),(D1957-(D1957/D1981))+E1955,\nIF(D1981<1,0,(D1957-(D1957/D1981)))))))","v":0},{"$f":"IF(F1981=\"n/a\",0,IF(AND(F1955=0,E1957=0),0,\nIF(AND(F1955<>0,E1957=0),F1955,\nIF(AND(F1956<>0,E1957<>0),(E1957-(E1957/E1981))+F1955,\nIF(E1981<1,0,(E1957-(E1957/E1981)))))))","v":0},{"$f":"IF(G1981=\"n/a\",0,IF(AND(G1955=0,F1957=0),0,\nIF(AND(G1955<>0,F1957=0),G1955,\nIF(AND(G1956<>0,F1957<>0),(F1957-(F1957/F1981))+G1955,\nIF(F1981<1,0,(F1957-(F1957/F1981)))))))","v":0},{"$f":"IF(H1981=\"n/a\",0,IF(AND(H1955=0,G1957=0),0,\nIF(AND(H1955<>0,G1957=0),H1955,\nIF(AND(H1956<>0,G1957<>0),(G1957-(G1957/G1981))+H1955,\nIF(G1981<1,0,(G1957-(G1957/G1981)))))))","v":0},{"$f":"IF(I1981=\"n/a\",0,IF(AND(I1955=0,H1957=0),0,\nIF(AND(I1955<>0,H1957=0),I1955,\nIF(AND(I1956<>0,H1957<>0),(H1957-(H1957/H1981))+I1955,\nIF(H1981<1,0,(H1957-(H1957/H1981)))))))","v":0},{"$f":"IF(J1981=\"n/a\",0,IF(AND(J1955=0,I1957=0),0,\nIF(AND(J1955<>0,I1957=0),J1955,\nIF(AND(J1956<>0,I1957<>0),(I1957-(I1957/I1981))+J1955,\nIF(I1981<1,0,(I1957-(I1957/I1981)))))))","v":0},{"$f":"IF(K1981=\"n/a\",0,IF(AND(K1955=0,J1957=0),0,\nIF(AND(K1955<>0,J1957=0),K1955,\nIF(AND(K1956<>0,J1957<>0),(J1957-(J1957/J1981))+K1955,\nIF(J1981<1,0,(J1957-(J1957/J1981)))))))","v":0},{"$f":"IF(L1981=\"n/a\",0,IF(AND(L1955=0,K1957=0),0,\nIF(AND(L1955<>0,K1957=0),L1955,\nIF(AND(L1956<>0,K1957<>0),(K1957-(K1957/K1981))+L1955,\nIF(K1981<1,0,(K1957-(K1957/K1981)))))))","v":0},{"$f":"IF(M1981=\"n/a\",0,IF(AND(M1955=0,L1957=0),0,\nIF(AND(M1955<>0,L1957=0),M1955,\nIF(AND(M1956<>0,L1957<>0),(L1957-(L1957/L1981))+M1955,\nIF(L1981<1,0,(L1957-(L1957/L1981)))))))","v":0},{"$f":"IF(N1981=\"n/a\",0,IF(AND(N1955=0,M1957=0),0,\nIF(AND(N1955<>0,M1957=0),N1955,\nIF(AND(N1956<>0,M1957<>0),(M1957-(M1957/M1981))+N1955,\nIF(M1981<1,0,(M1957-(M1957/M1981)))))))","v":0},{"$f":"IF(O1981=\"n/a\",0,IF(AND(O1955=0,N1957=0),0,\nIF(AND(O1955<>0,N1957=0),O1955,\nIF(AND(O1956<>0,N1957<>0),(N1957-(N1957/N1981))+O1955,\nIF(N1981<1,0,(N1957-(N1957/N1981)))))))","v":0},{"$f":"IF(P1981=\"n/a\",0,IF(AND(P1955=0,O1957=0),0,\nIF(AND(P1955<>0,O1957=0),P1955,\nIF(AND(P1956<>0,O1957<>0),(O1957-(O1957/O1981))+P1955,\nIF(O1981<1,0,(O1957-(O1957/O1981)))))))","v":0},{"$f":"IF(Q1981=\"n/a\",0,IF(AND(Q1955=0,P1957=0),0,\nIF(AND(Q1955<>0,P1957=0),Q1955,\nIF(AND(Q1956<>0,P1957<>0),(P1957-(P1957/P1981))+Q1955,\nIF(P1981<1,0,(P1957-(P1957/P1981)))))))","v":0},{"$f":"IF(R1981=\"n/a\",0,IF(AND(R1955=0,Q1957=0),0,\nIF(AND(R1955<>0,Q1957=0),R1955,\nIF(AND(R1956<>0,Q1957<>0),(Q1957-(Q1957/Q1981))+R1955,\nIF(Q1981<1,0,(Q1957-(Q1957/Q1981)))))))","v":0},{"$f":"IF(S1981=\"n/a\",0,IF(AND(S1955=0,R1957=0),0,\nIF(AND(S1955<>0,R1957=0),S1955,\nIF(AND(S1956<>0,R1957<>0),(R1957-(R1957/R1981))+S1955,\nIF(R1981<1,0,(R1957-(R1957/R1981)))))))","v":0},{"$f":"IF(T1981=\"n/a\",0,IF(AND(T1955=0,S1957=0),0,\nIF(AND(T1955<>0,S1957=0),T1955,\nIF(AND(T1956<>0,S1957<>0),(S1957-(S1957/S1981))+T1955,\nIF(S1981<1,0,(S1957-(S1957/S1981)))))))","v":0},{"$f":"IF(U1981=\"n/a\",0,IF(AND(U1955=0,T1957=0),0,\nIF(AND(U1955<>0,T1957=0),U1955,\nIF(AND(U1956<>0,T1957<>0),(T1957-(T1957/T1981))+U1955,\nIF(T1981<1,0,(T1957-(T1957/T1981)))))))","v":0},{"$f":"IF(V1981=\"n/a\",0,IF(AND(V1955=0,U1957=0),0,\nIF(AND(V1955<>0,U1957=0),V1955,\nIF(AND(V1956<>0,U1957<>0),(U1957-(U1957/U1981))+V1955,\nIF(U1981<1,0,(U1957-(U1957/U1981)))))))","v":0},{"$f":"IF(W1981=\"n/a\",0,IF(AND(W1955=0,V1957=0),0,\nIF(AND(W1955<>0,V1957=0),W1955,\nIF(AND(W1956<>0,V1957<>0),(V1957-(V1957/V1981))+W1955,\nIF(V1981<1,0,(V1957-(V1957/V1981)))))))","v":0}]
[{"$f":"A1957+1","v":0},"Depreciated starting RAB",{"$f":"C1953","v":7.5033019700785397},{"$f":"IF(C1982=\"n/a\",C1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,C1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,C1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397},{"$f":"IF(D1982=\"n/a\",D1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,D1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,D1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397},{"$f":"IF(E1982=\"n/a\",E1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,E1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,E1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397},{"$f":"IF(F1982=\"n/a\",F1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,F1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,F1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397},{"$f":"IF(G1982=\"n/a\",G1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,G1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,G1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397},{"$f":"IF(H1982=\"n/a\",H1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,H1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,H1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397},{"$f":"IF(I1982=\"n/a\",I1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,I1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,I1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397},{"$f":"IF(J1982=\"n/a\",J1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,J1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,J1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397},{"$f":"IF(K1982=\"n/a\",K1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,K1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,K1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397},{"$f":"IF(L1982=\"n/a\",L1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,L1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,L1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397},{"$f":"IF(M1982=\"n/a\",M1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,M1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,M1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397},{"$f":"IF(N1982=\"n/a\",N1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,N1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,N1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397},{"$f":"IF(O1982=\"n/a\",O1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,O1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,O1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397},{"$f":"IF(P1982=\"n/a\",P1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,P1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,P1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397},{"$f":"IF(Q1982=\"n/a\",Q1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,Q1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,Q1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397},{"$f":"IF(R1982=\"n/a\",R1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,R1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,R1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397},{"$f":"IF(S1982=\"n/a\",S1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,S1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,S1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397},{"$f":"IF(T1982=\"n/a\",T1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,T1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,T1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397},{"$f":"IF(U1982=\"n/a\",U1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,U1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,U1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397},{"$f":"IF(V1982=\"n/a\",V1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,V1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,V1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":7.5033019700785397}]
[{"$f":"A1958+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1959)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D1959,-($A1959+5),0)","v":1.7441244053138716},{"$f":"IF(D1983=\"n/a\",D1959,IFERROR(IF((OFFSET($C1959,0,$A1959))<0,\nMIN(0,D1959-(OFFSET($C1959,0,$A1959)/(OFFSET($C1954,-$A1958,$A1959)))),\nMAX(0,D1959-(OFFSET($C1959,0,$A1959)/(OFFSET($C1954,-$A1958,$A1959))))),0))","v":1.5552363882119478},1.3663483711100239,1.1774603540081001,0.9885723369061763,0.79968431980425247,0.61079630270232865,0.42190828560040478,0.2330202684984809,4.4132251396557021E-2,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E1960,-($A1960+5),0)","v":1.7920788484576233},{"$f":"IF(E1984=\"n/a\",E1960,IFERROR(IF((OFFSET($C1960,0,$A1960))<0,\nMIN(0,E1960-(OFFSET($C1960,0,$A1960)/(OFFSET($C1955,-$A1959,$A1960)))),\nMAX(0,E1960-(OFFSET($C1960,0,$A1960)/(OFFSET($C1955,-$A1959,$A1960))))),0))","v":1.5979973831996774},1.4039159179417315,1.2098344526837856,1.0157529874258397,0.82167152216789385,0.62759005690994796,0.43350859165200212,0.23942712639405628,4.5345661136110438E-2,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F1961,-($A1961+5),0)","v":0},{"$f":"IF(F1985=\"n/a\",F1961,IFERROR(IF((OFFSET($C1961,0,$A1961))<0,\nMIN(0,F1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1956,-$A1960,$A1961)))),\nMAX(0,F1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1956,-$A1960,$A1961))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1962,-($A1962+5),0)","v":0},{"$f":"IF(G1986=\"n/a\",G1962,IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,G1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1957,-$A1961,$A1962)))),\nMAX(0,G1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1957,-$A1961,$A1962))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1963,-($A1963+5),0)","v":0},{"$f":"IF(H1987=\"n/a\",H1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,H1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,H1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1964,-($A1964+5),0)","v":0},{"$f":"IF(I1988=\"n/a\",I1964,IFERROR(IF((OFFSET($C1964,0,$A1964))<0,\nMIN(0,I1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964)))),\nMAX(0,I1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1965,-($A1965+5),0)","v":0},{"$f":"IF(J1989=\"n/a\",J1965,IFERROR(IF((OFFSET($C1965,0,$A1965))<0,\nMIN(0,J1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965)))),\nMAX(0,J1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1966,-($A1966+5),0)","v":0},{"$f":"IF(K1990=\"n/a\",K1966,IFERROR(IF((OFFSET($C1966,0,$A1966))<0,\nMIN(0,K1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966)))),\nMAX(0,K1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1967,-($A1967+5),0)","v":0},{"$f":"IF(L1991=\"n/a\",L1967,IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,L1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967)))),\nMAX(0,L1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1968,-($A1968+5),0)","v":0},{"$f":"IF(M1992=\"n/a\",M1968,IFERROR(IF((OFFSET($C1968,0,$A1968))<0,\nMIN(0,M1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968)))),\nMAX(0,M1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1969,-($A1969+5),0)","v":0},{"$f":"IF(N1993=\"n/a\",N1969,IFERROR(IF((OFFSET($C1969,0,$A1969))<0,\nMIN(0,N1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969)))),\nMAX(0,N1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1970,-($A1970+5),0)","v":0},{"$f":"IF(O1994=\"n/a\",O1970,IFERROR(IF((OFFSET($C1970,0,$A1970))<0,\nMIN(0,O1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970)))),\nMAX(0,O1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1971,-($A1971+5),0)","v":0},{"$f":"IF(P1995=\"n/a\",P1971,IFERROR(IF((OFFSET($C1971,0,$A1971))<0,\nMIN(0,P1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971)))),\nMAX(0,P1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1972,-($A1972+5),0)","v":0},{"$f":"IF(Q1996=\"n/a\",Q1972,IFERROR(IF((OFFSET($C1972,0,$A1972))<0,\nMIN(0,Q1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972)))),\nMAX(0,Q1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1973,-($A1973+5),0)","v":0},{"$f":"IF(R1997=\"n/a\",R1973,IFERROR(IF((OFFSET($C1973,0,$A1973))<0,\nMIN(0,R1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973)))),\nMAX(0,R1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1974,-($A1974+5),0)","v":0},{"$f":"IF(S1998=\"n/a\",S1974,IFERROR(IF((OFFSET($C1974,0,$A1974))<0,\nMIN(0,S1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974)))),\nMAX(0,S1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1975,-($A1975+5),0)","v":0},{"$f":"IF(T1999=\"n/a\",T1975,IFERROR(IF((OFFSET($C1975,0,$A1975))<0,\nMIN(0,T1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975)))),\nMAX(0,T1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U1976,-($A1976+5),0)","v":0},{"$f":"IF(U2000=\"n/a\",U1976,IFERROR(IF((OFFSET($C1976,0,$A1976))<0,\nMIN(0,U1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976)))),\nMAX(0,U1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V1977,-($A1977+5),0)","v":0},{"$f":"IF(V2001=\"n/a\",V1977,IFERROR(IF((OFFSET($C1977,0,$A1977))<0,\nMIN(0,V1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977)))),\nMAX(0,V1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W1978,-($A1978+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C1981=\"n/a\",\"n/a\",IF(AND(C1981<1,D1955=0),0,\nIF(D1955=0,C1981-1,\nIF(C1981<1,D1956,\n(((C1981-1)*(C1957-(C1957/(C1981))))+(D1955*D1956))/(D1957)))))","v":0},{"$f":"IF(D1981=\"n/a\",\"n/a\",IF(AND(D1981<1,E1955=0),0,\nIF(E1955=0,D1981-1,\nIF(D1981<1,E1956,\n(((D1981-1)*(D1957-(D1957/(D1981))))+(E1955*E1956))/(E1957)))))","v":0},{"$f":"IF(E1981=\"n/a\",\"n/a\",IF(AND(E1981<1,F1955=0),0,\nIF(F1955=0,E1981-1,\nIF(E1981<1,F1956,\n(((E1981-1)*(E1957-(E1957/(E1981))))+(F1955*F1956))/(F1957)))))","v":0},{"$f":"IF(F1981=\"n/a\",\"n/a\",IF(AND(F1981<1,G1955=0),0,\nIF(G1955=0,F1981-1,\nIF(F1981<1,G1956,\n(((F1981-1)*(F1957-(F1957/(F1981))))+(G1955*G1956))/(G1957)))))","v":0},{"$f":"IF(G1981=\"n/a\",\"n/a\",IF(AND(G1981<1,H1955=0),0,\nIF(H1955=0,G1981-1,\nIF(G1981<1,H1956,\n(((G1981-1)*(G1957-(G1957/(G1981))))+(H1955*H1956))/(H1957)))))","v":0},{"$f":"IF(H1981=\"n/a\",\"n/a\",IF(AND(H1981<1,I1955=0),0,\nIF(I1955=0,H1981-1,\nIF(H1981<1,I1956,\n(((H1981-1)*(H1957-(H1957/(H1981))))+(I1955*I1956))/(I1957)))))","v":0},{"$f":"IF(I1981=\"n/a\",\"n/a\",IF(AND(I1981<1,J1955=0),0,\nIF(J1955=0,I1981-1,\nIF(I1981<1,J1956,\n(((I1981-1)*(I1957-(I1957/(I1981))))+(J1955*J1956))/(J1957)))))","v":0},{"$f":"IF(J1981=\"n/a\",\"n/a\",IF(AND(J1981<1,K1955=0),0,\nIF(K1955=0,J1981-1,\nIF(J1981<1,K1956,\n(((J1981-1)*(J1957-(J1957/(J1981))))+(K1955*K1956))/(K1957)))))","v":0},{"$f":"IF(K1981=\"n/a\",\"n/a\",IF(AND(K1981<1,L1955=0),0,\nIF(L1955=0,K1981-1,\nIF(K1981<1,L1956,\n(((K1981-1)*(K1957-(K1957/(K1981))))+(L1955*L1956))/(L1957)))))","v":0},{"$f":"IF(L1981=\"n/a\",\"n/a\",IF(AND(L1981<1,M1955=0),0,\nIF(M1955=0,L1981-1,\nIF(L1981<1,M1956,\n(((L1981-1)*(L1957-(L1957/(L1981))))+(M1955*M1956))/(M1957)))))","v":0},{"$f":"IF(M1981=\"n/a\",\"n/a\",IF(AND(M1981<1,N1955=0),0,\nIF(N1955=0,M1981-1,\nIF(M1981<1,N1956,\n(((M1981-1)*(M1957-(M1957/(M1981))))+(N1955*N1956))/(N1957)))))","v":0},{"$f":"IF(N1981=\"n/a\",\"n/a\",IF(AND(N1981<1,O1955=0),0,\nIF(O1955=0,N1981-1,\nIF(N1981<1,O1956,\n(((N1981-1)*(N1957-(N1957/(N1981))))+(O1955*O1956))/(O1957)))))","v":0},{"$f":"IF(O1981=\"n/a\",\"n/a\",IF(AND(O1981<1,P1955=0),0,\nIF(P1955=0,O1981-1,\nIF(O1981<1,P1956,\n(((O1981-1)*(O1957-(O1957/(O1981))))+(P1955*P1956))/(P1957)))))","v":0},{"$f":"IF(P1981=\"n/a\",\"n/a\",IF(AND(P1981<1,Q1955=0),0,\nIF(Q1955=0,P1981-1,\nIF(P1981<1,Q1956,\n(((P1981-1)*(P1957-(P1957/(P1981))))+(Q1955*Q1956))/(Q1957)))))","v":0},{"$f":"IF(Q1981=\"n/a\",\"n/a\",IF(AND(Q1981<1,R1955=0),0,\nIF(R1955=0,Q1981-1,\nIF(Q1981<1,R1956,\n(((Q1981-1)*(Q1957-(Q1957/(Q1981))))+(R1955*R1956))/(R1957)))))","v":0},{"$f":"IF(R1981=\"n/a\",\"n/a\",IF(AND(R1981<1,S1955=0),0,\nIF(S1955=0,R1981-1,\nIF(R1981<1,S1956,\n(((R1981-1)*(R1957-(R1957/(R1981))))+(S1955*S1956))/(S1957)))))","v":0},{"$f":"IF(S1981=\"n/a\",\"n/a\",IF(AND(S1981<1,T1955=0),0,\nIF(T1955=0,S1981-1,\nIF(S1981<1,T1956,\n(((S1981-1)*(S1957-(S1957/(S1981))))+(T1955*T1956))/(T1957)))))","v":0},{"$f":"IF(T1981=\"n/a\",\"n/a\",IF(AND(T1981<1,U1955=0),0,\nIF(U1955=0,T1981-1,\nIF(T1981<1,U1956,\n(((T1981-1)*(T1957-(T1957/(T1981))))+(U1955*U1956))/(U1957)))))","v":0},{"$f":"IF(U1981=\"n/a\",\"n/a\",IF(AND(U1981<1,V1955=0),0,\nIF(V1955=0,U1981-1,\nIF(U1981<1,V1956,\n(((U1981-1)*(U1957-(U1957/(U1981))))+(V1955*V1956))/(V1957)))))","v":0},{"$f":"IF(V1981=\"n/a\",\"n/a\",IF(AND(V1981<1,W1955=0),0,\nIF(W1955=0,V1981-1,\nIF(V1981<1,W1956,\n(((V1981-1)*(V1957-(V1957/(V1981))))+(W1955*W1956))/(W1957)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C1982,(-$A1958-ROWS(C1954:C1981)),0)","v":"n/a"},{"$f":"IF(C1982=\"n/a\",\"n/a\",MAX(0,C1982-1))","v":"n/a"},{"$f":"IF(D1982=\"n/a\",\"n/a\",MAX(0,D1982-1))","v":"n/a"},{"$f":"IF(E1982=\"n/a\",\"n/a\",MAX(0,E1982-1))","v":"n/a"},{"$f":"IF(F1982=\"n/a\",\"n/a\",MAX(0,F1982-1))","v":"n/a"},{"$f":"IF(G1982=\"n/a\",\"n/a\",MAX(0,G1982-1))","v":"n/a"},{"$f":"IF(H1982=\"n/a\",\"n/a\",MAX(0,H1982-1))","v":"n/a"},{"$f":"IF(I1982=\"n/a\",\"n/a\",MAX(0,I1982-1))","v":"n/a"},{"$f":"IF(J1982=\"n/a\",\"n/a\",MAX(0,J1982-1))","v":"n/a"},{"$f":"IF(K1982=\"n/a\",\"n/a\",MAX(0,K1982-1))","v":"n/a"},{"$f":"IF(L1982=\"n/a\",\"n/a\",MAX(0,L1982-1))","v":"n/a"},{"$f":"IF(M1982=\"n/a\",\"n/a\",MAX(0,M1982-1))","v":"n/a"},{"$f":"IF(N1982=\"n/a\",\"n/a\",MAX(0,N1982-1))","v":"n/a"},{"$f":"IF(O1982=\"n/a\",\"n/a\",MAX(0,O1982-1))","v":"n/a"},{"$f":"IF(P1982=\"n/a\",\"n/a\",MAX(0,P1982-1))","v":"n/a"},{"$f":"IF(Q1982=\"n/a\",\"n/a\",MAX(0,Q1982-1))","v":"n/a"},{"$f":"IF(R1982=\"n/a\",\"n/a\",MAX(0,R1982-1))","v":"n/a"},{"$f":"IF(S1982=\"n/a\",\"n/a\",MAX(0,S1982-1))","v":"n/a"},{"$f":"IF(T1982=\"n/a\",\"n/a\",MAX(0,T1982-1))","v":"n/a"},{"$f":"IF(U1982=\"n/a\",\"n/a\",MAX(0,U1982-1))","v":"n/a"},{"$f":"IF(V1982=\"n/a\",\"n/a\",MAX(0,V1982-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1959)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D1983,(-$A1959-ROWS(D1955:D1982)),0)","v":9.2336424092627478},8.2336424092627478,7.2336424092627478,6.2336424092627478,5.2336424092627478,4.2336424092627478,3.2336424092627478,2.2336424092627478,1.2336424092627478,0.23364240926274782,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E1984,(-$A1960-ROWS(E1956:E1983)),0)","v":9.2336424092627478},8.2336424092627478,7.2336424092627478,6.2336424092627478,5.2336424092627478,4.2336424092627478,3.2336424092627478,2.2336424092627478,1.2336424092627478,0.23364240926274782,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F1985,(-$A1961-ROWS(F1957:F1984)),0)","v":9.2336424092627478},8.2336424092627478,7.2336424092627478,6.2336424092627478,5.2336424092627478,4.2336424092627478,3.2336424092627478,2.2336424092627478,1.2336424092627478,0.23364240926274782,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G1986,(-$A1962-ROWS(G1958:G1985)),0)","v":9.2336424092627478},8.2336424092627478,7.2336424092627478,6.2336424092627478,5.2336424092627478,4.2336424092627478,3.2336424092627478,2.2336424092627478,1.2336424092627478,0.23364240926274782,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H1987,(-$A1963-ROWS(H1959:H1986)),0)","v":9.2336424092627478},8.2336424092627478,7.2336424092627478,6.2336424092627478,5.2336424092627478,4.2336424092627478,3.2336424092627478,2.2336424092627478,1.2336424092627478,0.23364240926274782,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I1988,(-$A1964-ROWS(I1960:I1987)),0)","v":9.2336424092627478},8.2336424092627478,7.2336424092627478,6.2336424092627478,5.2336424092627478,4.2336424092627478,3.2336424092627478,2.2336424092627478,1.2336424092627478,0.23364240926274782,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J1989,(-$A1965-ROWS(J1961:J1988)),0)","v":9.2336424092627478},8.2336424092627478,7.2336424092627478,6.2336424092627478,5.2336424092627478,4.2336424092627478,3.2336424092627478,2.2336424092627478,1.2336424092627478,0.23364240926274782,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K1990,(-$A1966-ROWS(K1962:K1989)),0)","v":9.2336424092627478},8.2336424092627478,7.2336424092627478,6.2336424092627478,5.2336424092627478,4.2336424092627478,3.2336424092627478,2.2336424092627478,1.2336424092627478,0.23364240926274782,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L1991,(-$A1967-ROWS(L1963:L1990)),0)","v":9.2336424092627478},8.2336424092627478,7.2336424092627478,6.2336424092627478,5.2336424092627478,4.2336424092627478,3.2336424092627478,2.2336424092627478,1.2336424092627478,0.23364240926274782,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M1992,(-$A1968-ROWS(M1964:M1991)),0)","v":9.2336424092627478},8.2336424092627478,7.2336424092627478,6.2336424092627478,5.2336424092627478,4.2336424092627478,3.2336424092627478,2.2336424092627478,1.2336424092627478,0.23364240926274782,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N1993,(-$A1969-ROWS(N1965:N1992)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O1994,(-$A1970-ROWS(O1966:O1993)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P1995,(-$A1971-ROWS(P1967:P1994)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q1996,(-$A1972-ROWS(Q1968:Q1995)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R1997,(-$A1973-ROWS(R1969:R1996)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S1998,(-$A1974-ROWS(S1970:S1997)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T1999,(-$A1975-ROWS(T1971:T1998)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2000,(-$A1976-ROWS(U1972:U1999)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2001,(-$A1977-ROWS(V1973:V2000)),0)","v":0},{"$f":"IF(V2001=\"n/a\",\"n/a\",MAX(0,V2001-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2002,(-$A1978-ROWS(W1974:W2001)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1954<>\"n/a\",C1954<>\"n/a\"),IF(SUM(C1957:C1979)=0,0,IF((SUMPRODUCT(C1957:C1979,C1981:C2003)/SUM(C1957:C1979))<0,1,(SUMPRODUCT(C1957:C1979,C1981:C2003)/SUM(C1957:C1979)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C1954<>\"n/a\",D1954<>\"n/a\"),IF(SUM(D1957:D1979)=0,0,IF((SUMPRODUCT(D1957:D1979,D1981:D2003)/SUM(D1957:D1979))<0,1,(SUMPRODUCT(D1957:D1979,D1981:D2003)/SUM(D1957:D1979)))),\"n/a\"))","v":1.7415246601790806},2.7051618335606609,2.2011644978852103,1.7348389409312353,1.3106463793629128,0.93378139507150937,0.61032908811678721,0.34746445077384069,0.15370781679894277,3.9255690956119145E-2,1.4035188864350539E-3,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 38",{"$f":"VLOOKUP($A2006,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Minor Assets"}]
[{"$f":"VALUE(REPLACE(A2006,1,12,\"\"))","v":38},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2007,0)","v":31.330602799765735},{"$f":"OFFSET('RFM input'!H$60,$A2007,0)-OFFSET('RFM input'!H$114,$A2007,0)","v":15.698340776649555},{"$f":"OFFSET('RFM input'!I$60,$A2007,0)-OFFSET('RFM input'!I$114,$A2007,0)","v":15.249478255241964},{"$f":"OFFSET('RFM input'!J$60,$A2007,0)-OFFSET('RFM input'!J$114,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2007,0)-OFFSET('RFM input'!K$114,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2007,0)-OFFSET('RFM input'!L$114,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2007,0)-OFFSET('RFM input'!M$114,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2007,0)-OFFSET('RFM input'!N$114,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2007,0)-OFFSET('RFM input'!O$114,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2007,0)-OFFSET('RFM input'!P$114,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2007,0)-OFFSET('RFM input'!Q$114,$A2007,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2007,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":5.2184208660704954},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":5.2184208660704954},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":5.2184208660704954},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":5.2184208660704954},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":5.2184208660704954},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":5.2184208660704954},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":5.2184208660704954},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":5.2184208660704954},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":5.2184208660704954},{"$f":"OFFSET('RFM input'!$U$6,$A2007,0)","v":5.2184208660704954}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2007,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2007,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2007,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2007,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2007,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2007,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2007,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2007,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2007,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2007,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2007,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2007,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2007,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2007,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2007,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2007,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2007,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2007,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2007,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2007,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2035=\"n/a\",0,IF(AND(D2009=0,C2011=0),0,\nIF(AND(D2009<>0,C2011=0),D2009,\nIF(AND(D2010<>0,C2011<>0),(C2011-(C2011/C2035))+D2009,\nIF(C2035<1,0,(C2011-(C2011/C2035)))))))","v":0},{"$f":"IF(E2035=\"n/a\",0,IF(AND(E2009=0,D2011=0),0,\nIF(AND(E2009<>0,D2011=0),E2009,\nIF(AND(E2010<>0,D2011<>0),(D2011-(D2011/D2035))+E2009,\nIF(D2035<1,0,(D2011-(D2011/D2035)))))))","v":0},{"$f":"IF(F2035=\"n/a\",0,IF(AND(F2009=0,E2011=0),0,\nIF(AND(F2009<>0,E2011=0),F2009,\nIF(AND(F2010<>0,E2011<>0),(E2011-(E2011/E2035))+F2009,\nIF(E2035<1,0,(E2011-(E2011/E2035)))))))","v":0},{"$f":"IF(G2035=\"n/a\",0,IF(AND(G2009=0,F2011=0),0,\nIF(AND(G2009<>0,F2011=0),G2009,\nIF(AND(G2010<>0,F2011<>0),(F2011-(F2011/F2035))+G2009,\nIF(F2035<1,0,(F2011-(F2011/F2035)))))))","v":0},{"$f":"IF(H2035=\"n/a\",0,IF(AND(H2009=0,G2011=0),0,\nIF(AND(H2009<>0,G2011=0),H2009,\nIF(AND(H2010<>0,G2011<>0),(G2011-(G2011/G2035))+H2009,\nIF(G2035<1,0,(G2011-(G2011/G2035)))))))","v":0},{"$f":"IF(I2035=\"n/a\",0,IF(AND(I2009=0,H2011=0),0,\nIF(AND(I2009<>0,H2011=0),I2009,\nIF(AND(I2010<>0,H2011<>0),(H2011-(H2011/H2035))+I2009,\nIF(H2035<1,0,(H2011-(H2011/H2035)))))))","v":0},{"$f":"IF(J2035=\"n/a\",0,IF(AND(J2009=0,I2011=0),0,\nIF(AND(J2009<>0,I2011=0),J2009,\nIF(AND(J2010<>0,I2011<>0),(I2011-(I2011/I2035))+J2009,\nIF(I2035<1,0,(I2011-(I2011/I2035)))))))","v":0},{"$f":"IF(K2035=\"n/a\",0,IF(AND(K2009=0,J2011=0),0,\nIF(AND(K2009<>0,J2011=0),K2009,\nIF(AND(K2010<>0,J2011<>0),(J2011-(J2011/J2035))+K2009,\nIF(J2035<1,0,(J2011-(J2011/J2035)))))))","v":0},{"$f":"IF(L2035=\"n/a\",0,IF(AND(L2009=0,K2011=0),0,\nIF(AND(L2009<>0,K2011=0),L2009,\nIF(AND(L2010<>0,K2011<>0),(K2011-(K2011/K2035))+L2009,\nIF(K2035<1,0,(K2011-(K2011/K2035)))))))","v":0},{"$f":"IF(M2035=\"n/a\",0,IF(AND(M2009=0,L2011=0),0,\nIF(AND(M2009<>0,L2011=0),M2009,\nIF(AND(M2010<>0,L2011<>0),(L2011-(L2011/L2035))+M2009,\nIF(L2035<1,0,(L2011-(L2011/L2035)))))))","v":0},{"$f":"IF(N2035=\"n/a\",0,IF(AND(N2009=0,M2011=0),0,\nIF(AND(N2009<>0,M2011=0),N2009,\nIF(AND(N2010<>0,M2011<>0),(M2011-(M2011/M2035))+N2009,\nIF(M2035<1,0,(M2011-(M2011/M2035)))))))","v":0},{"$f":"IF(O2035=\"n/a\",0,IF(AND(O2009=0,N2011=0),0,\nIF(AND(O2009<>0,N2011=0),O2009,\nIF(AND(O2010<>0,N2011<>0),(N2011-(N2011/N2035))+O2009,\nIF(N2035<1,0,(N2011-(N2011/N2035)))))))","v":0},{"$f":"IF(P2035=\"n/a\",0,IF(AND(P2009=0,O2011=0),0,\nIF(AND(P2009<>0,O2011=0),P2009,\nIF(AND(P2010<>0,O2011<>0),(O2011-(O2011/O2035))+P2009,\nIF(O2035<1,0,(O2011-(O2011/O2035)))))))","v":0},{"$f":"IF(Q2035=\"n/a\",0,IF(AND(Q2009=0,P2011=0),0,\nIF(AND(Q2009<>0,P2011=0),Q2009,\nIF(AND(Q2010<>0,P2011<>0),(P2011-(P2011/P2035))+Q2009,\nIF(P2035<1,0,(P2011-(P2011/P2035)))))))","v":0},{"$f":"IF(R2035=\"n/a\",0,IF(AND(R2009=0,Q2011=0),0,\nIF(AND(R2009<>0,Q2011=0),R2009,\nIF(AND(R2010<>0,Q2011<>0),(Q2011-(Q2011/Q2035))+R2009,\nIF(Q2035<1,0,(Q2011-(Q2011/Q2035)))))))","v":0},{"$f":"IF(S2035=\"n/a\",0,IF(AND(S2009=0,R2011=0),0,\nIF(AND(S2009<>0,R2011=0),S2009,\nIF(AND(S2010<>0,R2011<>0),(R2011-(R2011/R2035))+S2009,\nIF(R2035<1,0,(R2011-(R2011/R2035)))))))","v":0},{"$f":"IF(T2035=\"n/a\",0,IF(AND(T2009=0,S2011=0),0,\nIF(AND(T2009<>0,S2011=0),T2009,\nIF(AND(T2010<>0,S2011<>0),(S2011-(S2011/S2035))+T2009,\nIF(S2035<1,0,(S2011-(S2011/S2035)))))))","v":0},{"$f":"IF(U2035=\"n/a\",0,IF(AND(U2009=0,T2011=0),0,\nIF(AND(U2009<>0,T2011=0),U2009,\nIF(AND(U2010<>0,T2011<>0),(T2011-(T2011/T2035))+U2009,\nIF(T2035<1,0,(T2011-(T2011/T2035)))))))","v":0},{"$f":"IF(V2035=\"n/a\",0,IF(AND(V2009=0,U2011=0),0,\nIF(AND(V2009<>0,U2011=0),V2009,\nIF(AND(V2010<>0,U2011<>0),(U2011-(U2011/U2035))+V2009,\nIF(U2035<1,0,(U2011-(U2011/U2035)))))))","v":0},{"$f":"IF(W2035=\"n/a\",0,IF(AND(W2009=0,V2011=0),0,\nIF(AND(W2009<>0,V2011=0),W2009,\nIF(AND(W2010<>0,V2011<>0),(V2011-(V2011/V2035))+W2009,\nIF(V2035<1,0,(V2011-(V2011/V2035)))))))","v":0}]
[{"$f":"A2011+1","v":0},"Depreciated starting RAB",{"$f":"C2007","v":31.330602799765735},{"$f":"IF(C2036=\"n/a\",C2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,C2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,C2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735},{"$f":"IF(D2036=\"n/a\",D2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,D2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,D2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735},{"$f":"IF(E2036=\"n/a\",E2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,E2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,E2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735},{"$f":"IF(F2036=\"n/a\",F2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,F2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,F2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735},{"$f":"IF(G2036=\"n/a\",G2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,G2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,G2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735},{"$f":"IF(H2036=\"n/a\",H2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,H2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,H2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735},{"$f":"IF(I2036=\"n/a\",I2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,I2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,I2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735},{"$f":"IF(J2036=\"n/a\",J2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,J2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,J2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735},{"$f":"IF(K2036=\"n/a\",K2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,K2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,K2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735},{"$f":"IF(L2036=\"n/a\",L2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,L2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,L2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735},{"$f":"IF(M2036=\"n/a\",M2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,M2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,M2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735},{"$f":"IF(N2036=\"n/a\",N2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,N2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,N2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735},{"$f":"IF(O2036=\"n/a\",O2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,O2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,O2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735},{"$f":"IF(P2036=\"n/a\",P2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,P2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,P2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735},{"$f":"IF(Q2036=\"n/a\",Q2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,Q2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,Q2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735},{"$f":"IF(R2036=\"n/a\",R2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,R2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,R2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735},{"$f":"IF(S2036=\"n/a\",S2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,S2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,S2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735},{"$f":"IF(T2036=\"n/a\",T2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,T2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,T2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735},{"$f":"IF(U2036=\"n/a\",U2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,U2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,U2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735},{"$f":"IF(V2036=\"n/a\",V2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,V2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,V2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":31.330602799765735}]
[{"$f":"A2012+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2013)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D2013,-($A2013+5),0)","v":15.698340776649555},{"$f":"IF(D2037=\"n/a\",D2013,IFERROR(IF((OFFSET($C2013,0,$A2013))<0,\nMIN(0,D2013-(OFFSET($C2013,0,$A2013)/(OFFSET($C2008,-$A2012,$A2013)))),\nMAX(0,D2013-(OFFSET($C2013,0,$A2013)/(OFFSET($C2008,-$A2012,$A2013))))),0))","v":12.690085754767715},9.6818307328858744,6.673575711004033,3.6653206891221917,0.65706566724035032,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E2014,-($A2014+5),0)","v":15.249478255241964},{"$f":"IF(E2038=\"n/a\",E2014,IFERROR(IF((OFFSET($C2014,0,$A2014))<0,\nMIN(0,E2014-(OFFSET($C2014,0,$A2014)/(OFFSET($C2009,-$A2013,$A2014)))),\nMAX(0,E2014-(OFFSET($C2014,0,$A2014)/(OFFSET($C2009,-$A2013,$A2014))))),0))","v":12.327238243058945},9.4049982308759255,6.482758218692906,3.560518206509887,0.63827819432686805,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F2015,-($A2015+5),0)","v":0},{"$f":"IF(F2039=\"n/a\",F2015,IFERROR(IF((OFFSET($C2015,0,$A2015))<0,\nMIN(0,F2015-(OFFSET($C2015,0,$A2015)/(OFFSET($C2010,-$A2014,$A2015)))),\nMAX(0,F2015-(OFFSET($C2015,0,$A2015)/(OFFSET($C2010,-$A2014,$A2015))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2016,-($A2016+5),0)","v":0},{"$f":"IF(G2040=\"n/a\",G2016,IFERROR(IF((OFFSET($C2016,0,$A2016))<0,\nMIN(0,G2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2011,-$A2015,$A2016)))),\nMAX(0,G2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2011,-$A2015,$A2016))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2017,-($A2017+5),0)","v":0},{"$f":"IF(H2041=\"n/a\",H2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2018,-($A2018+5),0)","v":0},{"$f":"IF(I2042=\"n/a\",I2018,IFERROR(IF((OFFSET($C2018,0,$A2018))<0,\nMIN(0,I2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018)))),\nMAX(0,I2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2019,-($A2019+5),0)","v":0},{"$f":"IF(J2043=\"n/a\",J2019,IFERROR(IF((OFFSET($C2019,0,$A2019))<0,\nMIN(0,J2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019)))),\nMAX(0,J2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2020,-($A2020+5),0)","v":0},{"$f":"IF(K2044=\"n/a\",K2020,IFERROR(IF((OFFSET($C2020,0,$A2020))<0,\nMIN(0,K2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020)))),\nMAX(0,K2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2021,-($A2021+5),0)","v":0},{"$f":"IF(L2045=\"n/a\",L2021,IFERROR(IF((OFFSET($C2021,0,$A2021))<0,\nMIN(0,L2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021)))),\nMAX(0,L2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2022,-($A2022+5),0)","v":0},{"$f":"IF(M2046=\"n/a\",M2022,IFERROR(IF((OFFSET($C2022,0,$A2022))<0,\nMIN(0,M2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022)))),\nMAX(0,M2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2023,-($A2023+5),0)","v":0},{"$f":"IF(N2047=\"n/a\",N2023,IFERROR(IF((OFFSET($C2023,0,$A2023))<0,\nMIN(0,N2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023)))),\nMAX(0,N2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2024,-($A2024+5),0)","v":0},{"$f":"IF(O2048=\"n/a\",O2024,IFERROR(IF((OFFSET($C2024,0,$A2024))<0,\nMIN(0,O2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024)))),\nMAX(0,O2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2025,-($A2025+5),0)","v":0},{"$f":"IF(P2049=\"n/a\",P2025,IFERROR(IF((OFFSET($C2025,0,$A2025))<0,\nMIN(0,P2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025)))),\nMAX(0,P2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2026,-($A2026+5),0)","v":0},{"$f":"IF(Q2050=\"n/a\",Q2026,IFERROR(IF((OFFSET($C2026,0,$A2026))<0,\nMIN(0,Q2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026)))),\nMAX(0,Q2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2027,-($A2027+5),0)","v":0},{"$f":"IF(R2051=\"n/a\",R2027,IFERROR(IF((OFFSET($C2027,0,$A2027))<0,\nMIN(0,R2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027)))),\nMAX(0,R2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2028,-($A2028+5),0)","v":0},{"$f":"IF(S2052=\"n/a\",S2028,IFERROR(IF((OFFSET($C2028,0,$A2028))<0,\nMIN(0,S2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028)))),\nMAX(0,S2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2029,-($A2029+5),0)","v":0},{"$f":"IF(T2053=\"n/a\",T2029,IFERROR(IF((OFFSET($C2029,0,$A2029))<0,\nMIN(0,T2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029)))),\nMAX(0,T2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2030,-($A2030+5),0)","v":0},{"$f":"IF(U2054=\"n/a\",U2030,IFERROR(IF((OFFSET($C2030,0,$A2030))<0,\nMIN(0,U2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030)))),\nMAX(0,U2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2031,-($A2031+5),0)","v":0},{"$f":"IF(V2055=\"n/a\",V2031,IFERROR(IF((OFFSET($C2031,0,$A2031))<0,\nMIN(0,V2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031)))),\nMAX(0,V2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2032,-($A2032+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2035=\"n/a\",\"n/a\",IF(AND(C2035<1,D2009=0),0,\nIF(D2009=0,C2035-1,\nIF(C2035<1,D2010,\n(((C2035-1)*(C2011-(C2011/(C2035))))+(D2009*D2010))/(D2011)))))","v":0},{"$f":"IF(D2035=\"n/a\",\"n/a\",IF(AND(D2035<1,E2009=0),0,\nIF(E2009=0,D2035-1,\nIF(D2035<1,E2010,\n(((D2035-1)*(D2011-(D2011/(D2035))))+(E2009*E2010))/(E2011)))))","v":0},{"$f":"IF(E2035=\"n/a\",\"n/a\",IF(AND(E2035<1,F2009=0),0,\nIF(F2009=0,E2035-1,\nIF(E2035<1,F2010,\n(((E2035-1)*(E2011-(E2011/(E2035))))+(F2009*F2010))/(F2011)))))","v":0},{"$f":"IF(F2035=\"n/a\",\"n/a\",IF(AND(F2035<1,G2009=0),0,\nIF(G2009=0,F2035-1,\nIF(F2035<1,G2010,\n(((F2035-1)*(F2011-(F2011/(F2035))))+(G2009*G2010))/(G2011)))))","v":0},{"$f":"IF(G2035=\"n/a\",\"n/a\",IF(AND(G2035<1,H2009=0),0,\nIF(H2009=0,G2035-1,\nIF(G2035<1,H2010,\n(((G2035-1)*(G2011-(G2011/(G2035))))+(H2009*H2010))/(H2011)))))","v":0},{"$f":"IF(H2035=\"n/a\",\"n/a\",IF(AND(H2035<1,I2009=0),0,\nIF(I2009=0,H2035-1,\nIF(H2035<1,I2010,\n(((H2035-1)*(H2011-(H2011/(H2035))))+(I2009*I2010))/(I2011)))))","v":0},{"$f":"IF(I2035=\"n/a\",\"n/a\",IF(AND(I2035<1,J2009=0),0,\nIF(J2009=0,I2035-1,\nIF(I2035<1,J2010,\n(((I2035-1)*(I2011-(I2011/(I2035))))+(J2009*J2010))/(J2011)))))","v":0},{"$f":"IF(J2035=\"n/a\",\"n/a\",IF(AND(J2035<1,K2009=0),0,\nIF(K2009=0,J2035-1,\nIF(J2035<1,K2010,\n(((J2035-1)*(J2011-(J2011/(J2035))))+(K2009*K2010))/(K2011)))))","v":0},{"$f":"IF(K2035=\"n/a\",\"n/a\",IF(AND(K2035<1,L2009=0),0,\nIF(L2009=0,K2035-1,\nIF(K2035<1,L2010,\n(((K2035-1)*(K2011-(K2011/(K2035))))+(L2009*L2010))/(L2011)))))","v":0},{"$f":"IF(L2035=\"n/a\",\"n/a\",IF(AND(L2035<1,M2009=0),0,\nIF(M2009=0,L2035-1,\nIF(L2035<1,M2010,\n(((L2035-1)*(L2011-(L2011/(L2035))))+(M2009*M2010))/(M2011)))))","v":0},{"$f":"IF(M2035=\"n/a\",\"n/a\",IF(AND(M2035<1,N2009=0),0,\nIF(N2009=0,M2035-1,\nIF(M2035<1,N2010,\n(((M2035-1)*(M2011-(M2011/(M2035))))+(N2009*N2010))/(N2011)))))","v":0},{"$f":"IF(N2035=\"n/a\",\"n/a\",IF(AND(N2035<1,O2009=0),0,\nIF(O2009=0,N2035-1,\nIF(N2035<1,O2010,\n(((N2035-1)*(N2011-(N2011/(N2035))))+(O2009*O2010))/(O2011)))))","v":0},{"$f":"IF(O2035=\"n/a\",\"n/a\",IF(AND(O2035<1,P2009=0),0,\nIF(P2009=0,O2035-1,\nIF(O2035<1,P2010,\n(((O2035-1)*(O2011-(O2011/(O2035))))+(P2009*P2010))/(P2011)))))","v":0},{"$f":"IF(P2035=\"n/a\",\"n/a\",IF(AND(P2035<1,Q2009=0),0,\nIF(Q2009=0,P2035-1,\nIF(P2035<1,Q2010,\n(((P2035-1)*(P2011-(P2011/(P2035))))+(Q2009*Q2010))/(Q2011)))))","v":0},{"$f":"IF(Q2035=\"n/a\",\"n/a\",IF(AND(Q2035<1,R2009=0),0,\nIF(R2009=0,Q2035-1,\nIF(Q2035<1,R2010,\n(((Q2035-1)*(Q2011-(Q2011/(Q2035))))+(R2009*R2010))/(R2011)))))","v":0},{"$f":"IF(R2035=\"n/a\",\"n/a\",IF(AND(R2035<1,S2009=0),0,\nIF(S2009=0,R2035-1,\nIF(R2035<1,S2010,\n(((R2035-1)*(R2011-(R2011/(R2035))))+(S2009*S2010))/(S2011)))))","v":0},{"$f":"IF(S2035=\"n/a\",\"n/a\",IF(AND(S2035<1,T2009=0),0,\nIF(T2009=0,S2035-1,\nIF(S2035<1,T2010,\n(((S2035-1)*(S2011-(S2011/(S2035))))+(T2009*T2010))/(T2011)))))","v":0},{"$f":"IF(T2035=\"n/a\",\"n/a\",IF(AND(T2035<1,U2009=0),0,\nIF(U2009=0,T2035-1,\nIF(T2035<1,U2010,\n(((T2035-1)*(T2011-(T2011/(T2035))))+(U2009*U2010))/(U2011)))))","v":0},{"$f":"IF(U2035=\"n/a\",\"n/a\",IF(AND(U2035<1,V2009=0),0,\nIF(V2009=0,U2035-1,\nIF(U2035<1,V2010,\n(((U2035-1)*(U2011-(U2011/(U2035))))+(V2009*V2010))/(V2011)))))","v":0},{"$f":"IF(V2035=\"n/a\",\"n/a\",IF(AND(V2035<1,W2009=0),0,\nIF(W2009=0,V2035-1,\nIF(V2035<1,W2010,\n(((V2035-1)*(V2011-(V2011/(V2035))))+(W2009*W2010))/(W2011)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2036,(-$A2012-ROWS(C2008:C2035)),0)","v":"n/a"},{"$f":"IF(C2036=\"n/a\",\"n/a\",MAX(0,C2036-1))","v":"n/a"},{"$f":"IF(D2036=\"n/a\",\"n/a\",MAX(0,D2036-1))","v":"n/a"},{"$f":"IF(E2036=\"n/a\",\"n/a\",MAX(0,E2036-1))","v":"n/a"},{"$f":"IF(F2036=\"n/a\",\"n/a\",MAX(0,F2036-1))","v":"n/a"},{"$f":"IF(G2036=\"n/a\",\"n/a\",MAX(0,G2036-1))","v":"n/a"},{"$f":"IF(H2036=\"n/a\",\"n/a\",MAX(0,H2036-1))","v":"n/a"},{"$f":"IF(I2036=\"n/a\",\"n/a\",MAX(0,I2036-1))","v":"n/a"},{"$f":"IF(J2036=\"n/a\",\"n/a\",MAX(0,J2036-1))","v":"n/a"},{"$f":"IF(K2036=\"n/a\",\"n/a\",MAX(0,K2036-1))","v":"n/a"},{"$f":"IF(L2036=\"n/a\",\"n/a\",MAX(0,L2036-1))","v":"n/a"},{"$f":"IF(M2036=\"n/a\",\"n/a\",MAX(0,M2036-1))","v":"n/a"},{"$f":"IF(N2036=\"n/a\",\"n/a\",MAX(0,N2036-1))","v":"n/a"},{"$f":"IF(O2036=\"n/a\",\"n/a\",MAX(0,O2036-1))","v":"n/a"},{"$f":"IF(P2036=\"n/a\",\"n/a\",MAX(0,P2036-1))","v":"n/a"},{"$f":"IF(Q2036=\"n/a\",\"n/a\",MAX(0,Q2036-1))","v":"n/a"},{"$f":"IF(R2036=\"n/a\",\"n/a\",MAX(0,R2036-1))","v":"n/a"},{"$f":"IF(S2036=\"n/a\",\"n/a\",MAX(0,S2036-1))","v":"n/a"},{"$f":"IF(T2036=\"n/a\",\"n/a\",MAX(0,T2036-1))","v":"n/a"},{"$f":"IF(U2036=\"n/a\",\"n/a\",MAX(0,U2036-1))","v":"n/a"},{"$f":"IF(V2036=\"n/a\",\"n/a\",MAX(0,V2036-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2013)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2037,(-$A2013-ROWS(D2009:D2036)),0)","v":5.2184208660704954},4.2184208660704954,3.2184208660704954,2.2184208660704954,1.2184208660704954,0.21842086607049538,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2038,(-$A2014-ROWS(E2010:E2037)),0)","v":5.2184208660704954},4.2184208660704954,3.2184208660704954,2.2184208660704954,1.2184208660704954,0.21842086607049538,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2039,(-$A2015-ROWS(F2011:F2038)),0)","v":5.2184208660704954},4.2184208660704954,3.2184208660704954,2.2184208660704954,1.2184208660704954,0.21842086607049538,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2040,(-$A2016-ROWS(G2012:G2039)),0)","v":5.2184208660704954},4.2184208660704954,3.2184208660704954,2.2184208660704954,1.2184208660704954,0.21842086607049538,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2041,(-$A2017-ROWS(H2013:H2040)),0)","v":5.2184208660704954},4.2184208660704954,3.2184208660704954,2.2184208660704954,1.2184208660704954,0.21842086607049538,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2042,(-$A2018-ROWS(I2014:I2041)),0)","v":5.2184208660704954},4.2184208660704954,3.2184208660704954,2.2184208660704954,1.2184208660704954,0.21842086607049538,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2043,(-$A2019-ROWS(J2015:J2042)),0)","v":5.2184208660704954},4.2184208660704954,3.2184208660704954,2.2184208660704954,1.2184208660704954,0.21842086607049538,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2044,(-$A2020-ROWS(K2016:K2043)),0)","v":5.2184208660704954},4.2184208660704954,3.2184208660704954,2.2184208660704954,1.2184208660704954,0.21842086607049538,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2045,(-$A2021-ROWS(L2017:L2044)),0)","v":5.2184208660704954},4.2184208660704954,3.2184208660704954,2.2184208660704954,1.2184208660704954,0.21842086607049538,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2046,(-$A2022-ROWS(M2018:M2045)),0)","v":5.2184208660704954},4.2184208660704954,3.2184208660704954,2.2184208660704954,1.2184208660704954,0.21842086607049538,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2047,(-$A2023-ROWS(N2019:N2046)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2048,(-$A2024-ROWS(O2020:O2047)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2049,(-$A2025-ROWS(P2021:P2048)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2050,(-$A2026-ROWS(Q2022:Q2049)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2051,(-$A2027-ROWS(R2023:R2050)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2052,(-$A2028-ROWS(S2024:S2051)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2053,(-$A2029-ROWS(T2025:T2052)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2054,(-$A2030-ROWS(U2026:U2053)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2055,(-$A2031-ROWS(V2027:V2054)),0)","v":0},{"$f":"IF(V2055=\"n/a\",\"n/a\",MAX(0,V2055-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2056,(-$A2032-ROWS(W2028:W2055)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2008<>\"n/a\",C2008<>\"n/a\"),IF(SUM(C2011:C2033)=0,0,IF((SUMPRODUCT(C2011:C2033,C2035:C2057)/SUM(C2011:C2033))<0,1,(SUMPRODUCT(C2011:C2033,C2035:C2057)/SUM(C2011:C2033)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2008<>\"n/a\",D2008<>\"n/a\"),IF(SUM(D2011:D2033)=0,0,IF((SUMPRODUCT(D2011:D2033,D2035:D2057)/SUM(D2011:D2033))<0,1,(SUMPRODUCT(D2011:D2033,D2035:D2057)/SUM(D2011:D2033)))),\"n/a\"))","v":1.7419176966721397},2.2458232400659481,1.5590963031739935,0.95074509320903955,0.4543873752636664,0.1260746875811343,4.3609057203018173E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 39",{"$f":"VLOOKUP($A2060,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Non-System Property"}]
[{"$f":"VALUE(REPLACE(A2060,1,12,\"\"))","v":39},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2061,0)","v":24.321711605496862},{"$f":"OFFSET('RFM input'!H$60,$A2061,0)-OFFSET('RFM input'!H$114,$A2061,0)","v":1.3431286033318082},{"$f":"OFFSET('RFM input'!I$60,$A2061,0)-OFFSET('RFM input'!I$114,$A2061,0)","v":1.2820956218742361},{"$f":"OFFSET('RFM input'!J$60,$A2061,0)-OFFSET('RFM input'!J$114,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2061,0)-OFFSET('RFM input'!K$114,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2061,0)-OFFSET('RFM input'!L$114,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2061,0)-OFFSET('RFM input'!M$114,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2061,0)-OFFSET('RFM input'!N$114,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2061,0)-OFFSET('RFM input'!O$114,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2061,0)-OFFSET('RFM input'!P$114,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2061,0)-OFFSET('RFM input'!Q$114,$A2061,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2061,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":34.544680908019338},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":34.544680908019338},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":34.544680908019338},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":34.544680908019338},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":34.544680908019338},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":34.544680908019338},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":34.544680908019338},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":34.544680908019338},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":34.544680908019338},{"$f":"OFFSET('RFM input'!$U$6,$A2061,0)","v":34.544680908019338}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2061,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2061,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2061,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2061,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2061,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2061,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2061,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2061,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2061,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2061,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2061,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2061,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2061,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2061,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2061,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2061,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2061,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2061,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2061,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2061,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2089=\"n/a\",0,IF(AND(D2063=0,C2065=0),0,\nIF(AND(D2063<>0,C2065=0),D2063,\nIF(AND(D2064<>0,C2065<>0),(C2065-(C2065/C2089))+D2063,\nIF(C2089<1,0,(C2065-(C2065/C2089)))))))","v":0},{"$f":"IF(E2089=\"n/a\",0,IF(AND(E2063=0,D2065=0),0,\nIF(AND(E2063<>0,D2065=0),E2063,\nIF(AND(E2064<>0,D2065<>0),(D2065-(D2065/D2089))+E2063,\nIF(D2089<1,0,(D2065-(D2065/D2089)))))))","v":0},{"$f":"IF(F2089=\"n/a\",0,IF(AND(F2063=0,E2065=0),0,\nIF(AND(F2063<>0,E2065=0),F2063,\nIF(AND(F2064<>0,E2065<>0),(E2065-(E2065/E2089))+F2063,\nIF(E2089<1,0,(E2065-(E2065/E2089)))))))","v":0},{"$f":"IF(G2089=\"n/a\",0,IF(AND(G2063=0,F2065=0),0,\nIF(AND(G2063<>0,F2065=0),G2063,\nIF(AND(G2064<>0,F2065<>0),(F2065-(F2065/F2089))+G2063,\nIF(F2089<1,0,(F2065-(F2065/F2089)))))))","v":0},{"$f":"IF(H2089=\"n/a\",0,IF(AND(H2063=0,G2065=0),0,\nIF(AND(H2063<>0,G2065=0),H2063,\nIF(AND(H2064<>0,G2065<>0),(G2065-(G2065/G2089))+H2063,\nIF(G2089<1,0,(G2065-(G2065/G2089)))))))","v":0},{"$f":"IF(I2089=\"n/a\",0,IF(AND(I2063=0,H2065=0),0,\nIF(AND(I2063<>0,H2065=0),I2063,\nIF(AND(I2064<>0,H2065<>0),(H2065-(H2065/H2089))+I2063,\nIF(H2089<1,0,(H2065-(H2065/H2089)))))))","v":0},{"$f":"IF(J2089=\"n/a\",0,IF(AND(J2063=0,I2065=0),0,\nIF(AND(J2063<>0,I2065=0),J2063,\nIF(AND(J2064<>0,I2065<>0),(I2065-(I2065/I2089))+J2063,\nIF(I2089<1,0,(I2065-(I2065/I2089)))))))","v":0},{"$f":"IF(K2089=\"n/a\",0,IF(AND(K2063=0,J2065=0),0,\nIF(AND(K2063<>0,J2065=0),K2063,\nIF(AND(K2064<>0,J2065<>0),(J2065-(J2065/J2089))+K2063,\nIF(J2089<1,0,(J2065-(J2065/J2089)))))))","v":0},{"$f":"IF(L2089=\"n/a\",0,IF(AND(L2063=0,K2065=0),0,\nIF(AND(L2063<>0,K2065=0),L2063,\nIF(AND(L2064<>0,K2065<>0),(K2065-(K2065/K2089))+L2063,\nIF(K2089<1,0,(K2065-(K2065/K2089)))))))","v":0},{"$f":"IF(M2089=\"n/a\",0,IF(AND(M2063=0,L2065=0),0,\nIF(AND(M2063<>0,L2065=0),M2063,\nIF(AND(M2064<>0,L2065<>0),(L2065-(L2065/L2089))+M2063,\nIF(L2089<1,0,(L2065-(L2065/L2089)))))))","v":0},{"$f":"IF(N2089=\"n/a\",0,IF(AND(N2063=0,M2065=0),0,\nIF(AND(N2063<>0,M2065=0),N2063,\nIF(AND(N2064<>0,M2065<>0),(M2065-(M2065/M2089))+N2063,\nIF(M2089<1,0,(M2065-(M2065/M2089)))))))","v":0},{"$f":"IF(O2089=\"n/a\",0,IF(AND(O2063=0,N2065=0),0,\nIF(AND(O2063<>0,N2065=0),O2063,\nIF(AND(O2064<>0,N2065<>0),(N2065-(N2065/N2089))+O2063,\nIF(N2089<1,0,(N2065-(N2065/N2089)))))))","v":0},{"$f":"IF(P2089=\"n/a\",0,IF(AND(P2063=0,O2065=0),0,\nIF(AND(P2063<>0,O2065=0),P2063,\nIF(AND(P2064<>0,O2065<>0),(O2065-(O2065/O2089))+P2063,\nIF(O2089<1,0,(O2065-(O2065/O2089)))))))","v":0},{"$f":"IF(Q2089=\"n/a\",0,IF(AND(Q2063=0,P2065=0),0,\nIF(AND(Q2063<>0,P2065=0),Q2063,\nIF(AND(Q2064<>0,P2065<>0),(P2065-(P2065/P2089))+Q2063,\nIF(P2089<1,0,(P2065-(P2065/P2089)))))))","v":0},{"$f":"IF(R2089=\"n/a\",0,IF(AND(R2063=0,Q2065=0),0,\nIF(AND(R2063<>0,Q2065=0),R2063,\nIF(AND(R2064<>0,Q2065<>0),(Q2065-(Q2065/Q2089))+R2063,\nIF(Q2089<1,0,(Q2065-(Q2065/Q2089)))))))","v":0},{"$f":"IF(S2089=\"n/a\",0,IF(AND(S2063=0,R2065=0),0,\nIF(AND(S2063<>0,R2065=0),S2063,\nIF(AND(S2064<>0,R2065<>0),(R2065-(R2065/R2089))+S2063,\nIF(R2089<1,0,(R2065-(R2065/R2089)))))))","v":0},{"$f":"IF(T2089=\"n/a\",0,IF(AND(T2063=0,S2065=0),0,\nIF(AND(T2063<>0,S2065=0),T2063,\nIF(AND(T2064<>0,S2065<>0),(S2065-(S2065/S2089))+T2063,\nIF(S2089<1,0,(S2065-(S2065/S2089)))))))","v":0},{"$f":"IF(U2089=\"n/a\",0,IF(AND(U2063=0,T2065=0),0,\nIF(AND(U2063<>0,T2065=0),U2063,\nIF(AND(U2064<>0,T2065<>0),(T2065-(T2065/T2089))+U2063,\nIF(T2089<1,0,(T2065-(T2065/T2089)))))))","v":0},{"$f":"IF(V2089=\"n/a\",0,IF(AND(V2063=0,U2065=0),0,\nIF(AND(V2063<>0,U2065=0),V2063,\nIF(AND(V2064<>0,U2065<>0),(U2065-(U2065/U2089))+V2063,\nIF(U2089<1,0,(U2065-(U2065/U2089)))))))","v":0},{"$f":"IF(W2089=\"n/a\",0,IF(AND(W2063=0,V2065=0),0,\nIF(AND(W2063<>0,V2065=0),W2063,\nIF(AND(W2064<>0,V2065<>0),(V2065-(V2065/V2089))+W2063,\nIF(V2089<1,0,(V2065-(V2065/V2089)))))))","v":0}]
[{"$f":"A2065+1","v":0},"Depreciated starting RAB",{"$f":"C2061","v":24.321711605496862},{"$f":"IF(C2090=\"n/a\",C2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,C2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,C2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862},{"$f":"IF(D2090=\"n/a\",D2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,D2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,D2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862},{"$f":"IF(E2090=\"n/a\",E2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,E2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,E2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862},{"$f":"IF(F2090=\"n/a\",F2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,F2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,F2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862},{"$f":"IF(G2090=\"n/a\",G2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,G2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,G2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862},{"$f":"IF(H2090=\"n/a\",H2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,H2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,H2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862},{"$f":"IF(I2090=\"n/a\",I2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,I2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,I2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862},{"$f":"IF(J2090=\"n/a\",J2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,J2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,J2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862},{"$f":"IF(K2090=\"n/a\",K2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,K2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,K2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862},{"$f":"IF(L2090=\"n/a\",L2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,L2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,L2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862},{"$f":"IF(M2090=\"n/a\",M2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,M2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,M2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862},{"$f":"IF(N2090=\"n/a\",N2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,N2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,N2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862},{"$f":"IF(O2090=\"n/a\",O2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,O2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,O2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862},{"$f":"IF(P2090=\"n/a\",P2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,P2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,P2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862},{"$f":"IF(Q2090=\"n/a\",Q2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,Q2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,Q2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862},{"$f":"IF(R2090=\"n/a\",R2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,R2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,R2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862},{"$f":"IF(S2090=\"n/a\",S2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,S2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,S2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862},{"$f":"IF(T2090=\"n/a\",T2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,T2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,T2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862},{"$f":"IF(U2090=\"n/a\",U2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,U2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,U2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862},{"$f":"IF(V2090=\"n/a\",V2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,V2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,V2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":24.321711605496862}]
[{"$f":"A2066+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2067)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D2067,-($A2067+5),0)","v":1.3431286033318082},{"$f":"IF(D2091=\"n/a\",D2067,IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,D2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2062,-$A2066,$A2067)))),\nMAX(0,D2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2062,-$A2066,$A2067))))),0))","v":1.3042476940853716},1.2653667848389349,1.2264858755924983,1.1876049663460617,1.1487240570996251,1.1098431478531885,1.0709622386067519,1.0320813293603153,0.99320042011387877,0.95431951086744227,0.91543860162100577,0.87655769237456926,0.83767678312813276,0.79879587388169626,0.75991496463525976,0.72103405538882326,0.68215314614238676,0.64327223689595026,0.60439132764951375]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E2068,-($A2068+5),0)","v":1.2820956218742361},{"$f":"IF(E2092=\"n/a\",E2068,IFERROR(IF((OFFSET($C2068,0,$A2068))<0,\nMIN(0,E2068-(OFFSET($C2068,0,$A2068)/(OFFSET($C2063,-$A2067,$A2068)))),\nMAX(0,E2068-(OFFSET($C2068,0,$A2068)/(OFFSET($C2063,-$A2067,$A2068))))),0))","v":1.2449814963945995},1.207867370914963,1.1707532454353264,1.1336391199556899,1.0965249944760533,1.0594108689964168,1.0222967435167802,0.98518261803714369,0.94806849255750714,0.91095436707787059,0.87384024159823404,0.83672611611859748,0.79961199063896093,0.76249786515932438,0.72538373967968783,0.68826961420005128,0.65115548872041473,0.61404136324077818]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F2069,-($A2069+5),0)","v":0},{"$f":"IF(F2093=\"n/a\",F2069,IFERROR(IF((OFFSET($C2069,0,$A2069))<0,\nMIN(0,F2069-(OFFSET($C2069,0,$A2069)/(OFFSET($C2064,-$A2068,$A2069)))),\nMAX(0,F2069-(OFFSET($C2069,0,$A2069)/(OFFSET($C2064,-$A2068,$A2069))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2070,-($A2070+5),0)","v":0},{"$f":"IF(G2094=\"n/a\",G2070,IFERROR(IF((OFFSET($C2070,0,$A2070))<0,\nMIN(0,G2070-(OFFSET($C2070,0,$A2070)/(OFFSET($C2065,-$A2069,$A2070)))),\nMAX(0,G2070-(OFFSET($C2070,0,$A2070)/(OFFSET($C2065,-$A2069,$A2070))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2071,-($A2071+5),0)","v":0},{"$f":"IF(H2095=\"n/a\",H2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,H2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,H2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2072,-($A2072+5),0)","v":0},{"$f":"IF(I2096=\"n/a\",I2072,IFERROR(IF((OFFSET($C2072,0,$A2072))<0,\nMIN(0,I2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072)))),\nMAX(0,I2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2073,-($A2073+5),0)","v":0},{"$f":"IF(J2097=\"n/a\",J2073,IFERROR(IF((OFFSET($C2073,0,$A2073))<0,\nMIN(0,J2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073)))),\nMAX(0,J2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2074,-($A2074+5),0)","v":0},{"$f":"IF(K2098=\"n/a\",K2074,IFERROR(IF((OFFSET($C2074,0,$A2074))<0,\nMIN(0,K2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074)))),\nMAX(0,K2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2075,-($A2075+5),0)","v":0},{"$f":"IF(L2099=\"n/a\",L2075,IFERROR(IF((OFFSET($C2075,0,$A2075))<0,\nMIN(0,L2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075)))),\nMAX(0,L2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2076,-($A2076+5),0)","v":0},{"$f":"IF(M2100=\"n/a\",M2076,IFERROR(IF((OFFSET($C2076,0,$A2076))<0,\nMIN(0,M2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076)))),\nMAX(0,M2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2077,-($A2077+5),0)","v":0},{"$f":"IF(N2101=\"n/a\",N2077,IFERROR(IF((OFFSET($C2077,0,$A2077))<0,\nMIN(0,N2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077)))),\nMAX(0,N2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2078,-($A2078+5),0)","v":0},{"$f":"IF(O2102=\"n/a\",O2078,IFERROR(IF((OFFSET($C2078,0,$A2078))<0,\nMIN(0,O2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078)))),\nMAX(0,O2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2079,-($A2079+5),0)","v":0},{"$f":"IF(P2103=\"n/a\",P2079,IFERROR(IF((OFFSET($C2079,0,$A2079))<0,\nMIN(0,P2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079)))),\nMAX(0,P2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2080,-($A2080+5),0)","v":0},{"$f":"IF(Q2104=\"n/a\",Q2080,IFERROR(IF((OFFSET($C2080,0,$A2080))<0,\nMIN(0,Q2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080)))),\nMAX(0,Q2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2081,-($A2081+5),0)","v":0},{"$f":"IF(R2105=\"n/a\",R2081,IFERROR(IF((OFFSET($C2081,0,$A2081))<0,\nMIN(0,R2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081)))),\nMAX(0,R2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2082,-($A2082+5),0)","v":0},{"$f":"IF(S2106=\"n/a\",S2082,IFERROR(IF((OFFSET($C2082,0,$A2082))<0,\nMIN(0,S2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082)))),\nMAX(0,S2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2083,-($A2083+5),0)","v":0},{"$f":"IF(T2107=\"n/a\",T2083,IFERROR(IF((OFFSET($C2083,0,$A2083))<0,\nMIN(0,T2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083)))),\nMAX(0,T2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2084,-($A2084+5),0)","v":0},{"$f":"IF(U2108=\"n/a\",U2084,IFERROR(IF((OFFSET($C2084,0,$A2084))<0,\nMIN(0,U2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084)))),\nMAX(0,U2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2085,-($A2085+5),0)","v":0},{"$f":"IF(V2109=\"n/a\",V2085,IFERROR(IF((OFFSET($C2085,0,$A2085))<0,\nMIN(0,V2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085)))),\nMAX(0,V2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2086,-($A2086+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2089=\"n/a\",\"n/a\",IF(AND(C2089<1,D2063=0),0,\nIF(D2063=0,C2089-1,\nIF(C2089<1,D2064,\n(((C2089-1)*(C2065-(C2065/(C2089))))+(D2063*D2064))/(D2065)))))","v":0},{"$f":"IF(D2089=\"n/a\",\"n/a\",IF(AND(D2089<1,E2063=0),0,\nIF(E2063=0,D2089-1,\nIF(D2089<1,E2064,\n(((D2089-1)*(D2065-(D2065/(D2089))))+(E2063*E2064))/(E2065)))))","v":0},{"$f":"IF(E2089=\"n/a\",\"n/a\",IF(AND(E2089<1,F2063=0),0,\nIF(F2063=0,E2089-1,\nIF(E2089<1,F2064,\n(((E2089-1)*(E2065-(E2065/(E2089))))+(F2063*F2064))/(F2065)))))","v":0},{"$f":"IF(F2089=\"n/a\",\"n/a\",IF(AND(F2089<1,G2063=0),0,\nIF(G2063=0,F2089-1,\nIF(F2089<1,G2064,\n(((F2089-1)*(F2065-(F2065/(F2089))))+(G2063*G2064))/(G2065)))))","v":0},{"$f":"IF(G2089=\"n/a\",\"n/a\",IF(AND(G2089<1,H2063=0),0,\nIF(H2063=0,G2089-1,\nIF(G2089<1,H2064,\n(((G2089-1)*(G2065-(G2065/(G2089))))+(H2063*H2064))/(H2065)))))","v":0},{"$f":"IF(H2089=\"n/a\",\"n/a\",IF(AND(H2089<1,I2063=0),0,\nIF(I2063=0,H2089-1,\nIF(H2089<1,I2064,\n(((H2089-1)*(H2065-(H2065/(H2089))))+(I2063*I2064))/(I2065)))))","v":0},{"$f":"IF(I2089=\"n/a\",\"n/a\",IF(AND(I2089<1,J2063=0),0,\nIF(J2063=0,I2089-1,\nIF(I2089<1,J2064,\n(((I2089-1)*(I2065-(I2065/(I2089))))+(J2063*J2064))/(J2065)))))","v":0},{"$f":"IF(J2089=\"n/a\",\"n/a\",IF(AND(J2089<1,K2063=0),0,\nIF(K2063=0,J2089-1,\nIF(J2089<1,K2064,\n(((J2089-1)*(J2065-(J2065/(J2089))))+(K2063*K2064))/(K2065)))))","v":0},{"$f":"IF(K2089=\"n/a\",\"n/a\",IF(AND(K2089<1,L2063=0),0,\nIF(L2063=0,K2089-1,\nIF(K2089<1,L2064,\n(((K2089-1)*(K2065-(K2065/(K2089))))+(L2063*L2064))/(L2065)))))","v":0},{"$f":"IF(L2089=\"n/a\",\"n/a\",IF(AND(L2089<1,M2063=0),0,\nIF(M2063=0,L2089-1,\nIF(L2089<1,M2064,\n(((L2089-1)*(L2065-(L2065/(L2089))))+(M2063*M2064))/(M2065)))))","v":0},{"$f":"IF(M2089=\"n/a\",\"n/a\",IF(AND(M2089<1,N2063=0),0,\nIF(N2063=0,M2089-1,\nIF(M2089<1,N2064,\n(((M2089-1)*(M2065-(M2065/(M2089))))+(N2063*N2064))/(N2065)))))","v":0},{"$f":"IF(N2089=\"n/a\",\"n/a\",IF(AND(N2089<1,O2063=0),0,\nIF(O2063=0,N2089-1,\nIF(N2089<1,O2064,\n(((N2089-1)*(N2065-(N2065/(N2089))))+(O2063*O2064))/(O2065)))))","v":0},{"$f":"IF(O2089=\"n/a\",\"n/a\",IF(AND(O2089<1,P2063=0),0,\nIF(P2063=0,O2089-1,\nIF(O2089<1,P2064,\n(((O2089-1)*(O2065-(O2065/(O2089))))+(P2063*P2064))/(P2065)))))","v":0},{"$f":"IF(P2089=\"n/a\",\"n/a\",IF(AND(P2089<1,Q2063=0),0,\nIF(Q2063=0,P2089-1,\nIF(P2089<1,Q2064,\n(((P2089-1)*(P2065-(P2065/(P2089))))+(Q2063*Q2064))/(Q2065)))))","v":0},{"$f":"IF(Q2089=\"n/a\",\"n/a\",IF(AND(Q2089<1,R2063=0),0,\nIF(R2063=0,Q2089-1,\nIF(Q2089<1,R2064,\n(((Q2089-1)*(Q2065-(Q2065/(Q2089))))+(R2063*R2064))/(R2065)))))","v":0},{"$f":"IF(R2089=\"n/a\",\"n/a\",IF(AND(R2089<1,S2063=0),0,\nIF(S2063=0,R2089-1,\nIF(R2089<1,S2064,\n(((R2089-1)*(R2065-(R2065/(R2089))))+(S2063*S2064))/(S2065)))))","v":0},{"$f":"IF(S2089=\"n/a\",\"n/a\",IF(AND(S2089<1,T2063=0),0,\nIF(T2063=0,S2089-1,\nIF(S2089<1,T2064,\n(((S2089-1)*(S2065-(S2065/(S2089))))+(T2063*T2064))/(T2065)))))","v":0},{"$f":"IF(T2089=\"n/a\",\"n/a\",IF(AND(T2089<1,U2063=0),0,\nIF(U2063=0,T2089-1,\nIF(T2089<1,U2064,\n(((T2089-1)*(T2065-(T2065/(T2089))))+(U2063*U2064))/(U2065)))))","v":0},{"$f":"IF(U2089=\"n/a\",\"n/a\",IF(AND(U2089<1,V2063=0),0,\nIF(V2063=0,U2089-1,\nIF(U2089<1,V2064,\n(((U2089-1)*(U2065-(U2065/(U2089))))+(V2063*V2064))/(V2065)))))","v":0},{"$f":"IF(V2089=\"n/a\",\"n/a\",IF(AND(V2089<1,W2063=0),0,\nIF(W2063=0,V2089-1,\nIF(V2089<1,W2064,\n(((V2089-1)*(V2065-(V2065/(V2089))))+(W2063*W2064))/(W2065)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2090,(-$A2066-ROWS(C2062:C2089)),0)","v":"n/a"},{"$f":"IF(C2090=\"n/a\",\"n/a\",MAX(0,C2090-1))","v":"n/a"},{"$f":"IF(D2090=\"n/a\",\"n/a\",MAX(0,D2090-1))","v":"n/a"},{"$f":"IF(E2090=\"n/a\",\"n/a\",MAX(0,E2090-1))","v":"n/a"},{"$f":"IF(F2090=\"n/a\",\"n/a\",MAX(0,F2090-1))","v":"n/a"},{"$f":"IF(G2090=\"n/a\",\"n/a\",MAX(0,G2090-1))","v":"n/a"},{"$f":"IF(H2090=\"n/a\",\"n/a\",MAX(0,H2090-1))","v":"n/a"},{"$f":"IF(I2090=\"n/a\",\"n/a\",MAX(0,I2090-1))","v":"n/a"},{"$f":"IF(J2090=\"n/a\",\"n/a\",MAX(0,J2090-1))","v":"n/a"},{"$f":"IF(K2090=\"n/a\",\"n/a\",MAX(0,K2090-1))","v":"n/a"},{"$f":"IF(L2090=\"n/a\",\"n/a\",MAX(0,L2090-1))","v":"n/a"},{"$f":"IF(M2090=\"n/a\",\"n/a\",MAX(0,M2090-1))","v":"n/a"},{"$f":"IF(N2090=\"n/a\",\"n/a\",MAX(0,N2090-1))","v":"n/a"},{"$f":"IF(O2090=\"n/a\",\"n/a\",MAX(0,O2090-1))","v":"n/a"},{"$f":"IF(P2090=\"n/a\",\"n/a\",MAX(0,P2090-1))","v":"n/a"},{"$f":"IF(Q2090=\"n/a\",\"n/a\",MAX(0,Q2090-1))","v":"n/a"},{"$f":"IF(R2090=\"n/a\",\"n/a\",MAX(0,R2090-1))","v":"n/a"},{"$f":"IF(S2090=\"n/a\",\"n/a\",MAX(0,S2090-1))","v":"n/a"},{"$f":"IF(T2090=\"n/a\",\"n/a\",MAX(0,T2090-1))","v":"n/a"},{"$f":"IF(U2090=\"n/a\",\"n/a\",MAX(0,U2090-1))","v":"n/a"},{"$f":"IF(V2090=\"n/a\",\"n/a\",MAX(0,V2090-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2067)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2091,(-$A2067-ROWS(D2063:D2090)),0)","v":34.544680908019338},33.544680908019338,32.544680908019338,31.544680908019338,30.544680908019338,29.544680908019338,28.544680908019338,27.544680908019338,26.544680908019338,25.544680908019338,24.544680908019338,23.544680908019338,22.544680908019338,21.544680908019338,20.544680908019338,19.544680908019338,18.544680908019338,17.544680908019338,16.544680908019338,15.544680908019338]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2092,(-$A2068-ROWS(E2064:E2091)),0)","v":34.544680908019338},33.544680908019338,32.544680908019338,31.544680908019338,30.544680908019338,29.544680908019338,28.544680908019338,27.544680908019338,26.544680908019338,25.544680908019338,24.544680908019338,23.544680908019338,22.544680908019338,21.544680908019338,20.544680908019338,19.544680908019338,18.544680908019338,17.544680908019338,16.544680908019338]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2093,(-$A2069-ROWS(F2065:F2092)),0)","v":34.544680908019338},33.544680908019338,32.544680908019338,31.544680908019338,30.544680908019338,29.544680908019338,28.544680908019338,27.544680908019338,26.544680908019338,25.544680908019338,24.544680908019338,23.544680908019338,22.544680908019338,21.544680908019338,20.544680908019338,19.544680908019338,18.544680908019338,17.544680908019338]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2094,(-$A2070-ROWS(G2066:G2093)),0)","v":34.544680908019338},33.544680908019338,32.544680908019338,31.544680908019338,30.544680908019338,29.544680908019338,28.544680908019338,27.544680908019338,26.544680908019338,25.544680908019338,24.544680908019338,23.544680908019338,22.544680908019338,21.544680908019338,20.544680908019338,19.544680908019338,18.544680908019338]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2095,(-$A2071-ROWS(H2067:H2094)),0)","v":34.544680908019338},33.544680908019338,32.544680908019338,31.544680908019338,30.544680908019338,29.544680908019338,28.544680908019338,27.544680908019338,26.544680908019338,25.544680908019338,24.544680908019338,23.544680908019338,22.544680908019338,21.544680908019338,20.544680908019338,19.544680908019338]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2096,(-$A2072-ROWS(I2068:I2095)),0)","v":34.544680908019338},33.544680908019338,32.544680908019338,31.544680908019338,30.544680908019338,29.544680908019338,28.544680908019338,27.544680908019338,26.544680908019338,25.544680908019338,24.544680908019338,23.544680908019338,22.544680908019338,21.544680908019338,20.544680908019338]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2097,(-$A2073-ROWS(J2069:J2096)),0)","v":34.544680908019338},33.544680908019338,32.544680908019338,31.544680908019338,30.544680908019338,29.544680908019338,28.544680908019338,27.544680908019338,26.544680908019338,25.544680908019338,24.544680908019338,23.544680908019338,22.544680908019338,21.544680908019338]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2098,(-$A2074-ROWS(K2070:K2097)),0)","v":34.544680908019338},33.544680908019338,32.544680908019338,31.544680908019338,30.544680908019338,29.544680908019338,28.544680908019338,27.544680908019338,26.544680908019338,25.544680908019338,24.544680908019338,23.544680908019338,22.544680908019338]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2099,(-$A2075-ROWS(L2071:L2098)),0)","v":34.544680908019338},33.544680908019338,32.544680908019338,31.544680908019338,30.544680908019338,29.544680908019338,28.544680908019338,27.544680908019338,26.544680908019338,25.544680908019338,24.544680908019338,23.544680908019338]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2100,(-$A2076-ROWS(M2072:M2099)),0)","v":34.544680908019338},33.544680908019338,32.544680908019338,31.544680908019338,30.544680908019338,29.544680908019338,28.544680908019338,27.544680908019338,26.544680908019338,25.544680908019338,24.544680908019338]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2101,(-$A2077-ROWS(N2073:N2100)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2102,(-$A2078-ROWS(O2074:O2101)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2103,(-$A2079-ROWS(P2075:P2102)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2104,(-$A2080-ROWS(Q2076:Q2103)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2105,(-$A2081-ROWS(R2077:R2104)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2106,(-$A2082-ROWS(S2078:S2105)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2107,(-$A2083-ROWS(T2079:T2106)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2108,(-$A2084-ROWS(U2080:U2107)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2109,(-$A2085-ROWS(V2081:V2108)),0)","v":0},{"$f":"IF(V2109=\"n/a\",\"n/a\",MAX(0,V2109-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2110,(-$A2086-ROWS(W2082:W2109)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2062<>\"n/a\",C2062<>\"n/a\"),IF(SUM(C2065:C2087)=0,0,IF((SUMPRODUCT(C2065:C2087,C2089:C2111)/SUM(C2065:C2087))<0,1,(SUMPRODUCT(C2065:C2087,C2089:C2111)/SUM(C2065:C2087)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2062<>\"n/a\",D2062<>\"n/a\"),IF(SUM(D2065:D2087)=0,0,IF((SUMPRODUCT(D2065:D2087,D2089:D2111)/SUM(D2065:D2087))<0,1,(SUMPRODUCT(D2065:D2087,D2089:D2111)/SUM(D2065:D2087)))),\"n/a\"))","v":1.8078409467194017},3.2718885527517161,3.0912075191869208,2.9151806956975146,2.7438478531902506,2.5772492169972252,2.4154254733848406,2.2584177761749684,2.1062677534805783,1.9590175145581372,1.8167096567791616,1.6793872727233319,1.5470939573956648,1.4198738155702673,1.2977714692632831,1.1808320653376809,1.0691012832426126,0.96262534289012347,0.86145101267207191,0.76562561762017201]
[]
["Asset Class 40",{"$f":"VLOOKUP($A2114,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Spare Parts"}]
[{"$f":"VALUE(REPLACE(A2114,1,12,\"\"))","v":40},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2115,0)","v":0.81551567695938276},{"$f":"OFFSET('RFM input'!H$60,$A2115,0)-OFFSET('RFM input'!H$114,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A2115,0)-OFFSET('RFM input'!I$114,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2115,0)-OFFSET('RFM input'!J$114,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2115,0)-OFFSET('RFM input'!K$114,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2115,0)-OFFSET('RFM input'!L$114,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2115,0)-OFFSET('RFM input'!M$114,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2115,0)-OFFSET('RFM input'!N$114,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2115,0)-OFFSET('RFM input'!O$114,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2115,0)-OFFSET('RFM input'!P$114,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2115,0)-OFFSET('RFM input'!Q$114,$A2115,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2115,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2115,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2115,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2115,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2115,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2115,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2115,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2115,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2115,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2115,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2115,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2115,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2115,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2115,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2115,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2115,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2115,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2115,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2115,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2115,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2115,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2115,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2143=\"n/a\",0,IF(AND(D2117=0,C2119=0),0,\nIF(AND(D2117<>0,C2119=0),D2117,\nIF(AND(D2118<>0,C2119<>0),(C2119-(C2119/C2143))+D2117,\nIF(C2143<1,0,(C2119-(C2119/C2143)))))))","v":0},{"$f":"IF(E2143=\"n/a\",0,IF(AND(E2117=0,D2119=0),0,\nIF(AND(E2117<>0,D2119=0),E2117,\nIF(AND(E2118<>0,D2119<>0),(D2119-(D2119/D2143))+E2117,\nIF(D2143<1,0,(D2119-(D2119/D2143)))))))","v":0},{"$f":"IF(F2143=\"n/a\",0,IF(AND(F2117=0,E2119=0),0,\nIF(AND(F2117<>0,E2119=0),F2117,\nIF(AND(F2118<>0,E2119<>0),(E2119-(E2119/E2143))+F2117,\nIF(E2143<1,0,(E2119-(E2119/E2143)))))))","v":0},{"$f":"IF(G2143=\"n/a\",0,IF(AND(G2117=0,F2119=0),0,\nIF(AND(G2117<>0,F2119=0),G2117,\nIF(AND(G2118<>0,F2119<>0),(F2119-(F2119/F2143))+G2117,\nIF(F2143<1,0,(F2119-(F2119/F2143)))))))","v":0},{"$f":"IF(H2143=\"n/a\",0,IF(AND(H2117=0,G2119=0),0,\nIF(AND(H2117<>0,G2119=0),H2117,\nIF(AND(H2118<>0,G2119<>0),(G2119-(G2119/G2143))+H2117,\nIF(G2143<1,0,(G2119-(G2119/G2143)))))))","v":0},{"$f":"IF(I2143=\"n/a\",0,IF(AND(I2117=0,H2119=0),0,\nIF(AND(I2117<>0,H2119=0),I2117,\nIF(AND(I2118<>0,H2119<>0),(H2119-(H2119/H2143))+I2117,\nIF(H2143<1,0,(H2119-(H2119/H2143)))))))","v":0},{"$f":"IF(J2143=\"n/a\",0,IF(AND(J2117=0,I2119=0),0,\nIF(AND(J2117<>0,I2119=0),J2117,\nIF(AND(J2118<>0,I2119<>0),(I2119-(I2119/I2143))+J2117,\nIF(I2143<1,0,(I2119-(I2119/I2143)))))))","v":0},{"$f":"IF(K2143=\"n/a\",0,IF(AND(K2117=0,J2119=0),0,\nIF(AND(K2117<>0,J2119=0),K2117,\nIF(AND(K2118<>0,J2119<>0),(J2119-(J2119/J2143))+K2117,\nIF(J2143<1,0,(J2119-(J2119/J2143)))))))","v":0},{"$f":"IF(L2143=\"n/a\",0,IF(AND(L2117=0,K2119=0),0,\nIF(AND(L2117<>0,K2119=0),L2117,\nIF(AND(L2118<>0,K2119<>0),(K2119-(K2119/K2143))+L2117,\nIF(K2143<1,0,(K2119-(K2119/K2143)))))))","v":0},{"$f":"IF(M2143=\"n/a\",0,IF(AND(M2117=0,L2119=0),0,\nIF(AND(M2117<>0,L2119=0),M2117,\nIF(AND(M2118<>0,L2119<>0),(L2119-(L2119/L2143))+M2117,\nIF(L2143<1,0,(L2119-(L2119/L2143)))))))","v":0},{"$f":"IF(N2143=\"n/a\",0,IF(AND(N2117=0,M2119=0),0,\nIF(AND(N2117<>0,M2119=0),N2117,\nIF(AND(N2118<>0,M2119<>0),(M2119-(M2119/M2143))+N2117,\nIF(M2143<1,0,(M2119-(M2119/M2143)))))))","v":0},{"$f":"IF(O2143=\"n/a\",0,IF(AND(O2117=0,N2119=0),0,\nIF(AND(O2117<>0,N2119=0),O2117,\nIF(AND(O2118<>0,N2119<>0),(N2119-(N2119/N2143))+O2117,\nIF(N2143<1,0,(N2119-(N2119/N2143)))))))","v":0},{"$f":"IF(P2143=\"n/a\",0,IF(AND(P2117=0,O2119=0),0,\nIF(AND(P2117<>0,O2119=0),P2117,\nIF(AND(P2118<>0,O2119<>0),(O2119-(O2119/O2143))+P2117,\nIF(O2143<1,0,(O2119-(O2119/O2143)))))))","v":0},{"$f":"IF(Q2143=\"n/a\",0,IF(AND(Q2117=0,P2119=0),0,\nIF(AND(Q2117<>0,P2119=0),Q2117,\nIF(AND(Q2118<>0,P2119<>0),(P2119-(P2119/P2143))+Q2117,\nIF(P2143<1,0,(P2119-(P2119/P2143)))))))","v":0},{"$f":"IF(R2143=\"n/a\",0,IF(AND(R2117=0,Q2119=0),0,\nIF(AND(R2117<>0,Q2119=0),R2117,\nIF(AND(R2118<>0,Q2119<>0),(Q2119-(Q2119/Q2143))+R2117,\nIF(Q2143<1,0,(Q2119-(Q2119/Q2143)))))))","v":0},{"$f":"IF(S2143=\"n/a\",0,IF(AND(S2117=0,R2119=0),0,\nIF(AND(S2117<>0,R2119=0),S2117,\nIF(AND(S2118<>0,R2119<>0),(R2119-(R2119/R2143))+S2117,\nIF(R2143<1,0,(R2119-(R2119/R2143)))))))","v":0},{"$f":"IF(T2143=\"n/a\",0,IF(AND(T2117=0,S2119=0),0,\nIF(AND(T2117<>0,S2119=0),T2117,\nIF(AND(T2118<>0,S2119<>0),(S2119-(S2119/S2143))+T2117,\nIF(S2143<1,0,(S2119-(S2119/S2143)))))))","v":0},{"$f":"IF(U2143=\"n/a\",0,IF(AND(U2117=0,T2119=0),0,\nIF(AND(U2117<>0,T2119=0),U2117,\nIF(AND(U2118<>0,T2119<>0),(T2119-(T2119/T2143))+U2117,\nIF(T2143<1,0,(T2119-(T2119/T2143)))))))","v":0},{"$f":"IF(V2143=\"n/a\",0,IF(AND(V2117=0,U2119=0),0,\nIF(AND(V2117<>0,U2119=0),V2117,\nIF(AND(V2118<>0,U2119<>0),(U2119-(U2119/U2143))+V2117,\nIF(U2143<1,0,(U2119-(U2119/U2143)))))))","v":0},{"$f":"IF(W2143=\"n/a\",0,IF(AND(W2117=0,V2119=0),0,\nIF(AND(W2117<>0,V2119=0),W2117,\nIF(AND(W2118<>0,V2119<>0),(V2119-(V2119/V2143))+W2117,\nIF(V2143<1,0,(V2119-(V2119/V2143)))))))","v":0}]
[{"$f":"A2119+1","v":0},"Depreciated starting RAB",{"$f":"C2115","v":0.81551567695938276},{"$f":"IF(C2144=\"n/a\",C2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,C2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,C2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276},{"$f":"IF(D2144=\"n/a\",D2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,D2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,D2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276},{"$f":"IF(E2144=\"n/a\",E2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,E2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,E2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276},{"$f":"IF(F2144=\"n/a\",F2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,F2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,F2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276},{"$f":"IF(G2144=\"n/a\",G2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,G2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,G2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276},{"$f":"IF(H2144=\"n/a\",H2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,H2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,H2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276},{"$f":"IF(I2144=\"n/a\",I2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,I2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,I2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276},{"$f":"IF(J2144=\"n/a\",J2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,J2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,J2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276},{"$f":"IF(K2144=\"n/a\",K2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,K2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,K2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276},{"$f":"IF(L2144=\"n/a\",L2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,L2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,L2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276},{"$f":"IF(M2144=\"n/a\",M2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,M2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,M2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276},{"$f":"IF(N2144=\"n/a\",N2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,N2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,N2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276},{"$f":"IF(O2144=\"n/a\",O2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,O2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,O2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276},{"$f":"IF(P2144=\"n/a\",P2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,P2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,P2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276},{"$f":"IF(Q2144=\"n/a\",Q2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,Q2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,Q2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276},{"$f":"IF(R2144=\"n/a\",R2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,R2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,R2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276},{"$f":"IF(S2144=\"n/a\",S2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,S2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,S2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276},{"$f":"IF(T2144=\"n/a\",T2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,T2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,T2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276},{"$f":"IF(U2144=\"n/a\",U2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,U2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,U2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276},{"$f":"IF(V2144=\"n/a\",V2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,V2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,V2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0.81551567695938276}]
[{"$f":"A2120+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2121)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D2121,-($A2121+5),0)","v":0},{"$f":"IF(D2145=\"n/a\",D2121,IFERROR(IF((OFFSET($C2121,0,$A2121))<0,\nMIN(0,D2121-(OFFSET($C2121,0,$A2121)/(OFFSET($C2116,-$A2120,$A2121)))),\nMAX(0,D2121-(OFFSET($C2121,0,$A2121)/(OFFSET($C2116,-$A2120,$A2121))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E2122,-($A2122+5),0)","v":0},{"$f":"IF(E2146=\"n/a\",E2122,IFERROR(IF((OFFSET($C2122,0,$A2122))<0,\nMIN(0,E2122-(OFFSET($C2122,0,$A2122)/(OFFSET($C2117,-$A2121,$A2122)))),\nMAX(0,E2122-(OFFSET($C2122,0,$A2122)/(OFFSET($C2117,-$A2121,$A2122))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F2123,-($A2123+5),0)","v":0},{"$f":"IF(F2147=\"n/a\",F2123,IFERROR(IF((OFFSET($C2123,0,$A2123))<0,\nMIN(0,F2123-(OFFSET($C2123,0,$A2123)/(OFFSET($C2118,-$A2122,$A2123)))),\nMAX(0,F2123-(OFFSET($C2123,0,$A2123)/(OFFSET($C2118,-$A2122,$A2123))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2124,-($A2124+5),0)","v":0},{"$f":"IF(G2148=\"n/a\",G2124,IFERROR(IF((OFFSET($C2124,0,$A2124))<0,\nMIN(0,G2124-(OFFSET($C2124,0,$A2124)/(OFFSET($C2119,-$A2123,$A2124)))),\nMAX(0,G2124-(OFFSET($C2124,0,$A2124)/(OFFSET($C2119,-$A2123,$A2124))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2125,-($A2125+5),0)","v":0},{"$f":"IF(H2149=\"n/a\",H2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,H2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,H2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2126,-($A2126+5),0)","v":0},{"$f":"IF(I2150=\"n/a\",I2126,IFERROR(IF((OFFSET($C2126,0,$A2126))<0,\nMIN(0,I2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126)))),\nMAX(0,I2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2127,-($A2127+5),0)","v":0},{"$f":"IF(J2151=\"n/a\",J2127,IFERROR(IF((OFFSET($C2127,0,$A2127))<0,\nMIN(0,J2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127)))),\nMAX(0,J2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2128,-($A2128+5),0)","v":0},{"$f":"IF(K2152=\"n/a\",K2128,IFERROR(IF((OFFSET($C2128,0,$A2128))<0,\nMIN(0,K2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128)))),\nMAX(0,K2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2129,-($A2129+5),0)","v":0},{"$f":"IF(L2153=\"n/a\",L2129,IFERROR(IF((OFFSET($C2129,0,$A2129))<0,\nMIN(0,L2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129)))),\nMAX(0,L2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2130,-($A2130+5),0)","v":0},{"$f":"IF(M2154=\"n/a\",M2130,IFERROR(IF((OFFSET($C2130,0,$A2130))<0,\nMIN(0,M2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130)))),\nMAX(0,M2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2131,-($A2131+5),0)","v":0},{"$f":"IF(N2155=\"n/a\",N2131,IFERROR(IF((OFFSET($C2131,0,$A2131))<0,\nMIN(0,N2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131)))),\nMAX(0,N2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2132,-($A2132+5),0)","v":0},{"$f":"IF(O2156=\"n/a\",O2132,IFERROR(IF((OFFSET($C2132,0,$A2132))<0,\nMIN(0,O2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132)))),\nMAX(0,O2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2133,-($A2133+5),0)","v":0},{"$f":"IF(P2157=\"n/a\",P2133,IFERROR(IF((OFFSET($C2133,0,$A2133))<0,\nMIN(0,P2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133)))),\nMAX(0,P2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2134,-($A2134+5),0)","v":0},{"$f":"IF(Q2158=\"n/a\",Q2134,IFERROR(IF((OFFSET($C2134,0,$A2134))<0,\nMIN(0,Q2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134)))),\nMAX(0,Q2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2135,-($A2135+5),0)","v":0},{"$f":"IF(R2159=\"n/a\",R2135,IFERROR(IF((OFFSET($C2135,0,$A2135))<0,\nMIN(0,R2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135)))),\nMAX(0,R2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2136,-($A2136+5),0)","v":0},{"$f":"IF(S2160=\"n/a\",S2136,IFERROR(IF((OFFSET($C2136,0,$A2136))<0,\nMIN(0,S2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136)))),\nMAX(0,S2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2137,-($A2137+5),0)","v":0},{"$f":"IF(T2161=\"n/a\",T2137,IFERROR(IF((OFFSET($C2137,0,$A2137))<0,\nMIN(0,T2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137)))),\nMAX(0,T2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2138,-($A2138+5),0)","v":0},{"$f":"IF(U2162=\"n/a\",U2138,IFERROR(IF((OFFSET($C2138,0,$A2138))<0,\nMIN(0,U2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138)))),\nMAX(0,U2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2139,-($A2139+5),0)","v":0},{"$f":"IF(V2163=\"n/a\",V2139,IFERROR(IF((OFFSET($C2139,0,$A2139))<0,\nMIN(0,V2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139)))),\nMAX(0,V2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2140,-($A2140+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2143=\"n/a\",\"n/a\",IF(AND(C2143<1,D2117=0),0,\nIF(D2117=0,C2143-1,\nIF(C2143<1,D2118,\n(((C2143-1)*(C2119-(C2119/(C2143))))+(D2117*D2118))/(D2119)))))","v":0},{"$f":"IF(D2143=\"n/a\",\"n/a\",IF(AND(D2143<1,E2117=0),0,\nIF(E2117=0,D2143-1,\nIF(D2143<1,E2118,\n(((D2143-1)*(D2119-(D2119/(D2143))))+(E2117*E2118))/(E2119)))))","v":0},{"$f":"IF(E2143=\"n/a\",\"n/a\",IF(AND(E2143<1,F2117=0),0,\nIF(F2117=0,E2143-1,\nIF(E2143<1,F2118,\n(((E2143-1)*(E2119-(E2119/(E2143))))+(F2117*F2118))/(F2119)))))","v":0},{"$f":"IF(F2143=\"n/a\",\"n/a\",IF(AND(F2143<1,G2117=0),0,\nIF(G2117=0,F2143-1,\nIF(F2143<1,G2118,\n(((F2143-1)*(F2119-(F2119/(F2143))))+(G2117*G2118))/(G2119)))))","v":0},{"$f":"IF(G2143=\"n/a\",\"n/a\",IF(AND(G2143<1,H2117=0),0,\nIF(H2117=0,G2143-1,\nIF(G2143<1,H2118,\n(((G2143-1)*(G2119-(G2119/(G2143))))+(H2117*H2118))/(H2119)))))","v":0},{"$f":"IF(H2143=\"n/a\",\"n/a\",IF(AND(H2143<1,I2117=0),0,\nIF(I2117=0,H2143-1,\nIF(H2143<1,I2118,\n(((H2143-1)*(H2119-(H2119/(H2143))))+(I2117*I2118))/(I2119)))))","v":0},{"$f":"IF(I2143=\"n/a\",\"n/a\",IF(AND(I2143<1,J2117=0),0,\nIF(J2117=0,I2143-1,\nIF(I2143<1,J2118,\n(((I2143-1)*(I2119-(I2119/(I2143))))+(J2117*J2118))/(J2119)))))","v":0},{"$f":"IF(J2143=\"n/a\",\"n/a\",IF(AND(J2143<1,K2117=0),0,\nIF(K2117=0,J2143-1,\nIF(J2143<1,K2118,\n(((J2143-1)*(J2119-(J2119/(J2143))))+(K2117*K2118))/(K2119)))))","v":0},{"$f":"IF(K2143=\"n/a\",\"n/a\",IF(AND(K2143<1,L2117=0),0,\nIF(L2117=0,K2143-1,\nIF(K2143<1,L2118,\n(((K2143-1)*(K2119-(K2119/(K2143))))+(L2117*L2118))/(L2119)))))","v":0},{"$f":"IF(L2143=\"n/a\",\"n/a\",IF(AND(L2143<1,M2117=0),0,\nIF(M2117=0,L2143-1,\nIF(L2143<1,M2118,\n(((L2143-1)*(L2119-(L2119/(L2143))))+(M2117*M2118))/(M2119)))))","v":0},{"$f":"IF(M2143=\"n/a\",\"n/a\",IF(AND(M2143<1,N2117=0),0,\nIF(N2117=0,M2143-1,\nIF(M2143<1,N2118,\n(((M2143-1)*(M2119-(M2119/(M2143))))+(N2117*N2118))/(N2119)))))","v":0},{"$f":"IF(N2143=\"n/a\",\"n/a\",IF(AND(N2143<1,O2117=0),0,\nIF(O2117=0,N2143-1,\nIF(N2143<1,O2118,\n(((N2143-1)*(N2119-(N2119/(N2143))))+(O2117*O2118))/(O2119)))))","v":0},{"$f":"IF(O2143=\"n/a\",\"n/a\",IF(AND(O2143<1,P2117=0),0,\nIF(P2117=0,O2143-1,\nIF(O2143<1,P2118,\n(((O2143-1)*(O2119-(O2119/(O2143))))+(P2117*P2118))/(P2119)))))","v":0},{"$f":"IF(P2143=\"n/a\",\"n/a\",IF(AND(P2143<1,Q2117=0),0,\nIF(Q2117=0,P2143-1,\nIF(P2143<1,Q2118,\n(((P2143-1)*(P2119-(P2119/(P2143))))+(Q2117*Q2118))/(Q2119)))))","v":0},{"$f":"IF(Q2143=\"n/a\",\"n/a\",IF(AND(Q2143<1,R2117=0),0,\nIF(R2117=0,Q2143-1,\nIF(Q2143<1,R2118,\n(((Q2143-1)*(Q2119-(Q2119/(Q2143))))+(R2117*R2118))/(R2119)))))","v":0},{"$f":"IF(R2143=\"n/a\",\"n/a\",IF(AND(R2143<1,S2117=0),0,\nIF(S2117=0,R2143-1,\nIF(R2143<1,S2118,\n(((R2143-1)*(R2119-(R2119/(R2143))))+(S2117*S2118))/(S2119)))))","v":0},{"$f":"IF(S2143=\"n/a\",\"n/a\",IF(AND(S2143<1,T2117=0),0,\nIF(T2117=0,S2143-1,\nIF(S2143<1,T2118,\n(((S2143-1)*(S2119-(S2119/(S2143))))+(T2117*T2118))/(T2119)))))","v":0},{"$f":"IF(T2143=\"n/a\",\"n/a\",IF(AND(T2143<1,U2117=0),0,\nIF(U2117=0,T2143-1,\nIF(T2143<1,U2118,\n(((T2143-1)*(T2119-(T2119/(T2143))))+(U2117*U2118))/(U2119)))))","v":0},{"$f":"IF(U2143=\"n/a\",\"n/a\",IF(AND(U2143<1,V2117=0),0,\nIF(V2117=0,U2143-1,\nIF(U2143<1,V2118,\n(((U2143-1)*(U2119-(U2119/(U2143))))+(V2117*V2118))/(V2119)))))","v":0},{"$f":"IF(V2143=\"n/a\",\"n/a\",IF(AND(V2143<1,W2117=0),0,\nIF(W2117=0,V2143-1,\nIF(V2143<1,W2118,\n(((V2143-1)*(V2119-(V2119/(V2143))))+(W2117*W2118))/(W2119)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2144,(-$A2120-ROWS(C2116:C2143)),0)","v":"n/a"},{"$f":"IF(C2144=\"n/a\",\"n/a\",MAX(0,C2144-1))","v":"n/a"},{"$f":"IF(D2144=\"n/a\",\"n/a\",MAX(0,D2144-1))","v":"n/a"},{"$f":"IF(E2144=\"n/a\",\"n/a\",MAX(0,E2144-1))","v":"n/a"},{"$f":"IF(F2144=\"n/a\",\"n/a\",MAX(0,F2144-1))","v":"n/a"},{"$f":"IF(G2144=\"n/a\",\"n/a\",MAX(0,G2144-1))","v":"n/a"},{"$f":"IF(H2144=\"n/a\",\"n/a\",MAX(0,H2144-1))","v":"n/a"},{"$f":"IF(I2144=\"n/a\",\"n/a\",MAX(0,I2144-1))","v":"n/a"},{"$f":"IF(J2144=\"n/a\",\"n/a\",MAX(0,J2144-1))","v":"n/a"},{"$f":"IF(K2144=\"n/a\",\"n/a\",MAX(0,K2144-1))","v":"n/a"},{"$f":"IF(L2144=\"n/a\",\"n/a\",MAX(0,L2144-1))","v":"n/a"},{"$f":"IF(M2144=\"n/a\",\"n/a\",MAX(0,M2144-1))","v":"n/a"},{"$f":"IF(N2144=\"n/a\",\"n/a\",MAX(0,N2144-1))","v":"n/a"},{"$f":"IF(O2144=\"n/a\",\"n/a\",MAX(0,O2144-1))","v":"n/a"},{"$f":"IF(P2144=\"n/a\",\"n/a\",MAX(0,P2144-1))","v":"n/a"},{"$f":"IF(Q2144=\"n/a\",\"n/a\",MAX(0,Q2144-1))","v":"n/a"},{"$f":"IF(R2144=\"n/a\",\"n/a\",MAX(0,R2144-1))","v":"n/a"},{"$f":"IF(S2144=\"n/a\",\"n/a\",MAX(0,S2144-1))","v":"n/a"},{"$f":"IF(T2144=\"n/a\",\"n/a\",MAX(0,T2144-1))","v":"n/a"},{"$f":"IF(U2144=\"n/a\",\"n/a\",MAX(0,U2144-1))","v":"n/a"},{"$f":"IF(V2144=\"n/a\",\"n/a\",MAX(0,V2144-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2121)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2145,(-$A2121-ROWS(D2117:D2144)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2146,(-$A2122-ROWS(E2118:E2145)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2147,(-$A2123-ROWS(F2119:F2146)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2148,(-$A2124-ROWS(G2120:G2147)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2149,(-$A2125-ROWS(H2121:H2148)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2150,(-$A2126-ROWS(I2122:I2149)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2151,(-$A2127-ROWS(J2123:J2150)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2152,(-$A2128-ROWS(K2124:K2151)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2153,(-$A2129-ROWS(L2125:L2152)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2154,(-$A2130-ROWS(M2126:M2153)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2155,(-$A2131-ROWS(N2127:N2154)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2156,(-$A2132-ROWS(O2128:O2155)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2157,(-$A2133-ROWS(P2129:P2156)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2158,(-$A2134-ROWS(Q2130:Q2157)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2159,(-$A2135-ROWS(R2131:R2158)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2160,(-$A2136-ROWS(S2132:S2159)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2161,(-$A2137-ROWS(T2133:T2160)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2162,(-$A2138-ROWS(U2134:U2161)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2163,(-$A2139-ROWS(V2135:V2162)),0)","v":0},{"$f":"IF(V2163=\"n/a\",\"n/a\",MAX(0,V2163-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2164,(-$A2140-ROWS(W2136:W2163)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2116<>\"n/a\",C2116<>\"n/a\"),IF(SUM(C2119:C2141)=0,0,IF((SUMPRODUCT(C2119:C2141,C2143:C2165)/SUM(C2119:C2141))<0,1,(SUMPRODUCT(C2119:C2141,C2143:C2165)/SUM(C2119:C2141)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2116<>\"n/a\",D2116<>\"n/a\"),IF(SUM(D2119:D2141)=0,0,IF((SUMPRODUCT(D2119:D2141,D2143:D2165)/SUM(D2119:D2141))<0,1,(SUMPRODUCT(D2119:D2141,D2143:D2165)/SUM(D2119:D2141)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 41",{"$f":"VLOOKUP($A2168,'RFM input'!$F$7:$G$56,2,FALSE)","v":"NEM Assets"}]
[{"$f":"VALUE(REPLACE(A2168,1,12,\"\"))","v":41},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2169,0)","v":0.11121746117426667},{"$f":"OFFSET('RFM input'!H$60,$A2169,0)-OFFSET('RFM input'!H$114,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A2169,0)-OFFSET('RFM input'!I$114,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2169,0)-OFFSET('RFM input'!J$114,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2169,0)-OFFSET('RFM input'!K$114,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2169,0)-OFFSET('RFM input'!L$114,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2169,0)-OFFSET('RFM input'!M$114,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2169,0)-OFFSET('RFM input'!N$114,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2169,0)-OFFSET('RFM input'!O$114,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2169,0)-OFFSET('RFM input'!P$114,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2169,0)-OFFSET('RFM input'!Q$114,$A2169,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2169,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":3.0240589956719259},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":3.0240589956719259},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":3.0240589956719259},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":3.0240589956719259},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":3.0240589956719259},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":3.0240589956719259},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":3.0240589956719259},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":3.0240589956719259},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":3.0240589956719259},{"$f":"OFFSET('RFM input'!$U$6,$A2169,0)","v":3.0240589956719259}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2169,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2169,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2169,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2169,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2169,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2169,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2169,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2169,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2169,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2169,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2169,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2169,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2169,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2169,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2169,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2169,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2169,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2169,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2169,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2169,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2197=\"n/a\",0,IF(AND(D2171=0,C2173=0),0,\nIF(AND(D2171<>0,C2173=0),D2171,\nIF(AND(D2172<>0,C2173<>0),(C2173-(C2173/C2197))+D2171,\nIF(C2197<1,0,(C2173-(C2173/C2197)))))))","v":0},{"$f":"IF(E2197=\"n/a\",0,IF(AND(E2171=0,D2173=0),0,\nIF(AND(E2171<>0,D2173=0),E2171,\nIF(AND(E2172<>0,D2173<>0),(D2173-(D2173/D2197))+E2171,\nIF(D2197<1,0,(D2173-(D2173/D2197)))))))","v":0},{"$f":"IF(F2197=\"n/a\",0,IF(AND(F2171=0,E2173=0),0,\nIF(AND(F2171<>0,E2173=0),F2171,\nIF(AND(F2172<>0,E2173<>0),(E2173-(E2173/E2197))+F2171,\nIF(E2197<1,0,(E2173-(E2173/E2197)))))))","v":0},{"$f":"IF(G2197=\"n/a\",0,IF(AND(G2171=0,F2173=0),0,\nIF(AND(G2171<>0,F2173=0),G2171,\nIF(AND(G2172<>0,F2173<>0),(F2173-(F2173/F2197))+G2171,\nIF(F2197<1,0,(F2173-(F2173/F2197)))))))","v":0},{"$f":"IF(H2197=\"n/a\",0,IF(AND(H2171=0,G2173=0),0,\nIF(AND(H2171<>0,G2173=0),H2171,\nIF(AND(H2172<>0,G2173<>0),(G2173-(G2173/G2197))+H2171,\nIF(G2197<1,0,(G2173-(G2173/G2197)))))))","v":0},{"$f":"IF(I2197=\"n/a\",0,IF(AND(I2171=0,H2173=0),0,\nIF(AND(I2171<>0,H2173=0),I2171,\nIF(AND(I2172<>0,H2173<>0),(H2173-(H2173/H2197))+I2171,\nIF(H2197<1,0,(H2173-(H2173/H2197)))))))","v":0},{"$f":"IF(J2197=\"n/a\",0,IF(AND(J2171=0,I2173=0),0,\nIF(AND(J2171<>0,I2173=0),J2171,\nIF(AND(J2172<>0,I2173<>0),(I2173-(I2173/I2197))+J2171,\nIF(I2197<1,0,(I2173-(I2173/I2197)))))))","v":0},{"$f":"IF(K2197=\"n/a\",0,IF(AND(K2171=0,J2173=0),0,\nIF(AND(K2171<>0,J2173=0),K2171,\nIF(AND(K2172<>0,J2173<>0),(J2173-(J2173/J2197))+K2171,\nIF(J2197<1,0,(J2173-(J2173/J2197)))))))","v":0},{"$f":"IF(L2197=\"n/a\",0,IF(AND(L2171=0,K2173=0),0,\nIF(AND(L2171<>0,K2173=0),L2171,\nIF(AND(L2172<>0,K2173<>0),(K2173-(K2173/K2197))+L2171,\nIF(K2197<1,0,(K2173-(K2173/K2197)))))))","v":0},{"$f":"IF(M2197=\"n/a\",0,IF(AND(M2171=0,L2173=0),0,\nIF(AND(M2171<>0,L2173=0),M2171,\nIF(AND(M2172<>0,L2173<>0),(L2173-(L2173/L2197))+M2171,\nIF(L2197<1,0,(L2173-(L2173/L2197)))))))","v":0},{"$f":"IF(N2197=\"n/a\",0,IF(AND(N2171=0,M2173=0),0,\nIF(AND(N2171<>0,M2173=0),N2171,\nIF(AND(N2172<>0,M2173<>0),(M2173-(M2173/M2197))+N2171,\nIF(M2197<1,0,(M2173-(M2173/M2197)))))))","v":0},{"$f":"IF(O2197=\"n/a\",0,IF(AND(O2171=0,N2173=0),0,\nIF(AND(O2171<>0,N2173=0),O2171,\nIF(AND(O2172<>0,N2173<>0),(N2173-(N2173/N2197))+O2171,\nIF(N2197<1,0,(N2173-(N2173/N2197)))))))","v":0},{"$f":"IF(P2197=\"n/a\",0,IF(AND(P2171=0,O2173=0),0,\nIF(AND(P2171<>0,O2173=0),P2171,\nIF(AND(P2172<>0,O2173<>0),(O2173-(O2173/O2197))+P2171,\nIF(O2197<1,0,(O2173-(O2173/O2197)))))))","v":0},{"$f":"IF(Q2197=\"n/a\",0,IF(AND(Q2171=0,P2173=0),0,\nIF(AND(Q2171<>0,P2173=0),Q2171,\nIF(AND(Q2172<>0,P2173<>0),(P2173-(P2173/P2197))+Q2171,\nIF(P2197<1,0,(P2173-(P2173/P2197)))))))","v":0},{"$f":"IF(R2197=\"n/a\",0,IF(AND(R2171=0,Q2173=0),0,\nIF(AND(R2171<>0,Q2173=0),R2171,\nIF(AND(R2172<>0,Q2173<>0),(Q2173-(Q2173/Q2197))+R2171,\nIF(Q2197<1,0,(Q2173-(Q2173/Q2197)))))))","v":0},{"$f":"IF(S2197=\"n/a\",0,IF(AND(S2171=0,R2173=0),0,\nIF(AND(S2171<>0,R2173=0),S2171,\nIF(AND(S2172<>0,R2173<>0),(R2173-(R2173/R2197))+S2171,\nIF(R2197<1,0,(R2173-(R2173/R2197)))))))","v":0},{"$f":"IF(T2197=\"n/a\",0,IF(AND(T2171=0,S2173=0),0,\nIF(AND(T2171<>0,S2173=0),T2171,\nIF(AND(T2172<>0,S2173<>0),(S2173-(S2173/S2197))+T2171,\nIF(S2197<1,0,(S2173-(S2173/S2197)))))))","v":0},{"$f":"IF(U2197=\"n/a\",0,IF(AND(U2171=0,T2173=0),0,\nIF(AND(U2171<>0,T2173=0),U2171,\nIF(AND(U2172<>0,T2173<>0),(T2173-(T2173/T2197))+U2171,\nIF(T2197<1,0,(T2173-(T2173/T2197)))))))","v":0},{"$f":"IF(V2197=\"n/a\",0,IF(AND(V2171=0,U2173=0),0,\nIF(AND(V2171<>0,U2173=0),V2171,\nIF(AND(V2172<>0,U2173<>0),(U2173-(U2173/U2197))+V2171,\nIF(U2197<1,0,(U2173-(U2173/U2197)))))))","v":0},{"$f":"IF(W2197=\"n/a\",0,IF(AND(W2171=0,V2173=0),0,\nIF(AND(W2171<>0,V2173=0),W2171,\nIF(AND(W2172<>0,V2173<>0),(V2173-(V2173/V2197))+W2171,\nIF(V2197<1,0,(V2173-(V2173/V2197)))))))","v":0}]
[{"$f":"A2173+1","v":0},"Depreciated starting RAB",{"$f":"C2169","v":0.11121746117426667},{"$f":"IF(C2198=\"n/a\",C2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,C2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,C2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667},{"$f":"IF(D2198=\"n/a\",D2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,D2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,D2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667},{"$f":"IF(E2198=\"n/a\",E2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,E2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,E2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667},{"$f":"IF(F2198=\"n/a\",F2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,F2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,F2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667},{"$f":"IF(G2198=\"n/a\",G2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,G2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,G2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667},{"$f":"IF(H2198=\"n/a\",H2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,H2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,H2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667},{"$f":"IF(I2198=\"n/a\",I2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,I2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,I2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667},{"$f":"IF(J2198=\"n/a\",J2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,J2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,J2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667},{"$f":"IF(K2198=\"n/a\",K2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,K2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,K2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667},{"$f":"IF(L2198=\"n/a\",L2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,L2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,L2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667},{"$f":"IF(M2198=\"n/a\",M2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,M2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,M2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667},{"$f":"IF(N2198=\"n/a\",N2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,N2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,N2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667},{"$f":"IF(O2198=\"n/a\",O2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,O2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,O2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667},{"$f":"IF(P2198=\"n/a\",P2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,P2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,P2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667},{"$f":"IF(Q2198=\"n/a\",Q2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,Q2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,Q2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667},{"$f":"IF(R2198=\"n/a\",R2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,R2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,R2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667},{"$f":"IF(S2198=\"n/a\",S2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,S2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,S2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667},{"$f":"IF(T2198=\"n/a\",T2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,T2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,T2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667},{"$f":"IF(U2198=\"n/a\",U2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,U2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,U2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667},{"$f":"IF(V2198=\"n/a\",V2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,V2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,V2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0.11121746117426667}]
[{"$f":"A2174+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2175)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D2175,-($A2175+5),0)","v":0},{"$f":"IF(D2199=\"n/a\",D2175,IFERROR(IF((OFFSET($C2175,0,$A2175))<0,\nMIN(0,D2175-(OFFSET($C2175,0,$A2175)/(OFFSET($C2170,-$A2174,$A2175)))),\nMAX(0,D2175-(OFFSET($C2175,0,$A2175)/(OFFSET($C2170,-$A2174,$A2175))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E2176,-($A2176+5),0)","v":0},{"$f":"IF(E2200=\"n/a\",E2176,IFERROR(IF((OFFSET($C2176,0,$A2176))<0,\nMIN(0,E2176-(OFFSET($C2176,0,$A2176)/(OFFSET($C2171,-$A2175,$A2176)))),\nMAX(0,E2176-(OFFSET($C2176,0,$A2176)/(OFFSET($C2171,-$A2175,$A2176))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F2177,-($A2177+5),0)","v":0},{"$f":"IF(F2201=\"n/a\",F2177,IFERROR(IF((OFFSET($C2177,0,$A2177))<0,\nMIN(0,F2177-(OFFSET($C2177,0,$A2177)/(OFFSET($C2172,-$A2176,$A2177)))),\nMAX(0,F2177-(OFFSET($C2177,0,$A2177)/(OFFSET($C2172,-$A2176,$A2177))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2178,-($A2178+5),0)","v":0},{"$f":"IF(G2202=\"n/a\",G2178,IFERROR(IF((OFFSET($C2178,0,$A2178))<0,\nMIN(0,G2178-(OFFSET($C2178,0,$A2178)/(OFFSET($C2173,-$A2177,$A2178)))),\nMAX(0,G2178-(OFFSET($C2178,0,$A2178)/(OFFSET($C2173,-$A2177,$A2178))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2179,-($A2179+5),0)","v":0},{"$f":"IF(H2203=\"n/a\",H2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,H2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,H2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2180,-($A2180+5),0)","v":0},{"$f":"IF(I2204=\"n/a\",I2180,IFERROR(IF((OFFSET($C2180,0,$A2180))<0,\nMIN(0,I2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180)))),\nMAX(0,I2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2181,-($A2181+5),0)","v":0},{"$f":"IF(J2205=\"n/a\",J2181,IFERROR(IF((OFFSET($C2181,0,$A2181))<0,\nMIN(0,J2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181)))),\nMAX(0,J2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2182,-($A2182+5),0)","v":0},{"$f":"IF(K2206=\"n/a\",K2182,IFERROR(IF((OFFSET($C2182,0,$A2182))<0,\nMIN(0,K2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182)))),\nMAX(0,K2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2183,-($A2183+5),0)","v":0},{"$f":"IF(L2207=\"n/a\",L2183,IFERROR(IF((OFFSET($C2183,0,$A2183))<0,\nMIN(0,L2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183)))),\nMAX(0,L2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2184,-($A2184+5),0)","v":0},{"$f":"IF(M2208=\"n/a\",M2184,IFERROR(IF((OFFSET($C2184,0,$A2184))<0,\nMIN(0,M2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184)))),\nMAX(0,M2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2185,-($A2185+5),0)","v":0},{"$f":"IF(N2209=\"n/a\",N2185,IFERROR(IF((OFFSET($C2185,0,$A2185))<0,\nMIN(0,N2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185)))),\nMAX(0,N2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2186,-($A2186+5),0)","v":0},{"$f":"IF(O2210=\"n/a\",O2186,IFERROR(IF((OFFSET($C2186,0,$A2186))<0,\nMIN(0,O2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186)))),\nMAX(0,O2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2187,-($A2187+5),0)","v":0},{"$f":"IF(P2211=\"n/a\",P2187,IFERROR(IF((OFFSET($C2187,0,$A2187))<0,\nMIN(0,P2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187)))),\nMAX(0,P2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2188,-($A2188+5),0)","v":0},{"$f":"IF(Q2212=\"n/a\",Q2188,IFERROR(IF((OFFSET($C2188,0,$A2188))<0,\nMIN(0,Q2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188)))),\nMAX(0,Q2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2189,-($A2189+5),0)","v":0},{"$f":"IF(R2213=\"n/a\",R2189,IFERROR(IF((OFFSET($C2189,0,$A2189))<0,\nMIN(0,R2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189)))),\nMAX(0,R2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2190,-($A2190+5),0)","v":0},{"$f":"IF(S2214=\"n/a\",S2190,IFERROR(IF((OFFSET($C2190,0,$A2190))<0,\nMIN(0,S2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190)))),\nMAX(0,S2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2191,-($A2191+5),0)","v":0},{"$f":"IF(T2215=\"n/a\",T2191,IFERROR(IF((OFFSET($C2191,0,$A2191))<0,\nMIN(0,T2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191)))),\nMAX(0,T2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2192,-($A2192+5),0)","v":0},{"$f":"IF(U2216=\"n/a\",U2192,IFERROR(IF((OFFSET($C2192,0,$A2192))<0,\nMIN(0,U2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192)))),\nMAX(0,U2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2193,-($A2193+5),0)","v":0},{"$f":"IF(V2217=\"n/a\",V2193,IFERROR(IF((OFFSET($C2193,0,$A2193))<0,\nMIN(0,V2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193)))),\nMAX(0,V2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2194,-($A2194+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2197=\"n/a\",\"n/a\",IF(AND(C2197<1,D2171=0),0,\nIF(D2171=0,C2197-1,\nIF(C2197<1,D2172,\n(((C2197-1)*(C2173-(C2173/(C2197))))+(D2171*D2172))/(D2173)))))","v":0},{"$f":"IF(D2197=\"n/a\",\"n/a\",IF(AND(D2197<1,E2171=0),0,\nIF(E2171=0,D2197-1,\nIF(D2197<1,E2172,\n(((D2197-1)*(D2173-(D2173/(D2197))))+(E2171*E2172))/(E2173)))))","v":0},{"$f":"IF(E2197=\"n/a\",\"n/a\",IF(AND(E2197<1,F2171=0),0,\nIF(F2171=0,E2197-1,\nIF(E2197<1,F2172,\n(((E2197-1)*(E2173-(E2173/(E2197))))+(F2171*F2172))/(F2173)))))","v":0},{"$f":"IF(F2197=\"n/a\",\"n/a\",IF(AND(F2197<1,G2171=0),0,\nIF(G2171=0,F2197-1,\nIF(F2197<1,G2172,\n(((F2197-1)*(F2173-(F2173/(F2197))))+(G2171*G2172))/(G2173)))))","v":0},{"$f":"IF(G2197=\"n/a\",\"n/a\",IF(AND(G2197<1,H2171=0),0,\nIF(H2171=0,G2197-1,\nIF(G2197<1,H2172,\n(((G2197-1)*(G2173-(G2173/(G2197))))+(H2171*H2172))/(H2173)))))","v":0},{"$f":"IF(H2197=\"n/a\",\"n/a\",IF(AND(H2197<1,I2171=0),0,\nIF(I2171=0,H2197-1,\nIF(H2197<1,I2172,\n(((H2197-1)*(H2173-(H2173/(H2197))))+(I2171*I2172))/(I2173)))))","v":0},{"$f":"IF(I2197=\"n/a\",\"n/a\",IF(AND(I2197<1,J2171=0),0,\nIF(J2171=0,I2197-1,\nIF(I2197<1,J2172,\n(((I2197-1)*(I2173-(I2173/(I2197))))+(J2171*J2172))/(J2173)))))","v":0},{"$f":"IF(J2197=\"n/a\",\"n/a\",IF(AND(J2197<1,K2171=0),0,\nIF(K2171=0,J2197-1,\nIF(J2197<1,K2172,\n(((J2197-1)*(J2173-(J2173/(J2197))))+(K2171*K2172))/(K2173)))))","v":0},{"$f":"IF(K2197=\"n/a\",\"n/a\",IF(AND(K2197<1,L2171=0),0,\nIF(L2171=0,K2197-1,\nIF(K2197<1,L2172,\n(((K2197-1)*(K2173-(K2173/(K2197))))+(L2171*L2172))/(L2173)))))","v":0},{"$f":"IF(L2197=\"n/a\",\"n/a\",IF(AND(L2197<1,M2171=0),0,\nIF(M2171=0,L2197-1,\nIF(L2197<1,M2172,\n(((L2197-1)*(L2173-(L2173/(L2197))))+(M2171*M2172))/(M2173)))))","v":0},{"$f":"IF(M2197=\"n/a\",\"n/a\",IF(AND(M2197<1,N2171=0),0,\nIF(N2171=0,M2197-1,\nIF(M2197<1,N2172,\n(((M2197-1)*(M2173-(M2173/(M2197))))+(N2171*N2172))/(N2173)))))","v":0},{"$f":"IF(N2197=\"n/a\",\"n/a\",IF(AND(N2197<1,O2171=0),0,\nIF(O2171=0,N2197-1,\nIF(N2197<1,O2172,\n(((N2197-1)*(N2173-(N2173/(N2197))))+(O2171*O2172))/(O2173)))))","v":0},{"$f":"IF(O2197=\"n/a\",\"n/a\",IF(AND(O2197<1,P2171=0),0,\nIF(P2171=0,O2197-1,\nIF(O2197<1,P2172,\n(((O2197-1)*(O2173-(O2173/(O2197))))+(P2171*P2172))/(P2173)))))","v":0},{"$f":"IF(P2197=\"n/a\",\"n/a\",IF(AND(P2197<1,Q2171=0),0,\nIF(Q2171=0,P2197-1,\nIF(P2197<1,Q2172,\n(((P2197-1)*(P2173-(P2173/(P2197))))+(Q2171*Q2172))/(Q2173)))))","v":0},{"$f":"IF(Q2197=\"n/a\",\"n/a\",IF(AND(Q2197<1,R2171=0),0,\nIF(R2171=0,Q2197-1,\nIF(Q2197<1,R2172,\n(((Q2197-1)*(Q2173-(Q2173/(Q2197))))+(R2171*R2172))/(R2173)))))","v":0},{"$f":"IF(R2197=\"n/a\",\"n/a\",IF(AND(R2197<1,S2171=0),0,\nIF(S2171=0,R2197-1,\nIF(R2197<1,S2172,\n(((R2197-1)*(R2173-(R2173/(R2197))))+(S2171*S2172))/(S2173)))))","v":0},{"$f":"IF(S2197=\"n/a\",\"n/a\",IF(AND(S2197<1,T2171=0),0,\nIF(T2171=0,S2197-1,\nIF(S2197<1,T2172,\n(((S2197-1)*(S2173-(S2173/(S2197))))+(T2171*T2172))/(T2173)))))","v":0},{"$f":"IF(T2197=\"n/a\",\"n/a\",IF(AND(T2197<1,U2171=0),0,\nIF(U2171=0,T2197-1,\nIF(T2197<1,U2172,\n(((T2197-1)*(T2173-(T2173/(T2197))))+(U2171*U2172))/(U2173)))))","v":0},{"$f":"IF(U2197=\"n/a\",\"n/a\",IF(AND(U2197<1,V2171=0),0,\nIF(V2171=0,U2197-1,\nIF(U2197<1,V2172,\n(((U2197-1)*(U2173-(U2173/(U2197))))+(V2171*V2172))/(V2173)))))","v":0},{"$f":"IF(V2197=\"n/a\",\"n/a\",IF(AND(V2197<1,W2171=0),0,\nIF(W2171=0,V2197-1,\nIF(V2197<1,W2172,\n(((V2197-1)*(V2173-(V2173/(V2197))))+(W2171*W2172))/(W2173)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2198,(-$A2174-ROWS(C2170:C2197)),0)","v":"n/a"},{"$f":"IF(C2198=\"n/a\",\"n/a\",MAX(0,C2198-1))","v":"n/a"},{"$f":"IF(D2198=\"n/a\",\"n/a\",MAX(0,D2198-1))","v":"n/a"},{"$f":"IF(E2198=\"n/a\",\"n/a\",MAX(0,E2198-1))","v":"n/a"},{"$f":"IF(F2198=\"n/a\",\"n/a\",MAX(0,F2198-1))","v":"n/a"},{"$f":"IF(G2198=\"n/a\",\"n/a\",MAX(0,G2198-1))","v":"n/a"},{"$f":"IF(H2198=\"n/a\",\"n/a\",MAX(0,H2198-1))","v":"n/a"},{"$f":"IF(I2198=\"n/a\",\"n/a\",MAX(0,I2198-1))","v":"n/a"},{"$f":"IF(J2198=\"n/a\",\"n/a\",MAX(0,J2198-1))","v":"n/a"},{"$f":"IF(K2198=\"n/a\",\"n/a\",MAX(0,K2198-1))","v":"n/a"},{"$f":"IF(L2198=\"n/a\",\"n/a\",MAX(0,L2198-1))","v":"n/a"},{"$f":"IF(M2198=\"n/a\",\"n/a\",MAX(0,M2198-1))","v":"n/a"},{"$f":"IF(N2198=\"n/a\",\"n/a\",MAX(0,N2198-1))","v":"n/a"},{"$f":"IF(O2198=\"n/a\",\"n/a\",MAX(0,O2198-1))","v":"n/a"},{"$f":"IF(P2198=\"n/a\",\"n/a\",MAX(0,P2198-1))","v":"n/a"},{"$f":"IF(Q2198=\"n/a\",\"n/a\",MAX(0,Q2198-1))","v":"n/a"},{"$f":"IF(R2198=\"n/a\",\"n/a\",MAX(0,R2198-1))","v":"n/a"},{"$f":"IF(S2198=\"n/a\",\"n/a\",MAX(0,S2198-1))","v":"n/a"},{"$f":"IF(T2198=\"n/a\",\"n/a\",MAX(0,T2198-1))","v":"n/a"},{"$f":"IF(U2198=\"n/a\",\"n/a\",MAX(0,U2198-1))","v":"n/a"},{"$f":"IF(V2198=\"n/a\",\"n/a\",MAX(0,V2198-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2175)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2199,(-$A2175-ROWS(D2171:D2198)),0)","v":3.0240589956719259},2.0240589956719259,1.0240589956719259,2.4058995671925931E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2200,(-$A2176-ROWS(E2172:E2199)),0)","v":3.0240589956719259},2.0240589956719259,1.0240589956719259,2.4058995671925931E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2201,(-$A2177-ROWS(F2173:F2200)),0)","v":3.0240589956719259},2.0240589956719259,1.0240589956719259,2.4058995671925931E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2202,(-$A2178-ROWS(G2174:G2201)),0)","v":3.0240589956719259},2.0240589956719259,1.0240589956719259,2.4058995671925931E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2203,(-$A2179-ROWS(H2175:H2202)),0)","v":3.0240589956719259},2.0240589956719259,1.0240589956719259,2.4058995671925931E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2204,(-$A2180-ROWS(I2176:I2203)),0)","v":3.0240589956719259},2.0240589956719259,1.0240589956719259,2.4058995671925931E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2205,(-$A2181-ROWS(J2177:J2204)),0)","v":3.0240589956719259},2.0240589956719259,1.0240589956719259,2.4058995671925931E-2,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2206,(-$A2182-ROWS(K2178:K2205)),0)","v":3.0240589956719259},2.0240589956719259,1.0240589956719259,2.4058995671925931E-2,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2207,(-$A2183-ROWS(L2179:L2206)),0)","v":3.0240589956719259},2.0240589956719259,1.0240589956719259,2.4058995671925931E-2,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2208,(-$A2184-ROWS(M2180:M2207)),0)","v":3.0240589956719259},2.0240589956719259,1.0240589956719259,2.4058995671925931E-2,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2209,(-$A2185-ROWS(N2181:N2208)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2210,(-$A2186-ROWS(O2182:O2209)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2211,(-$A2187-ROWS(P2183:P2210)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2212,(-$A2188-ROWS(Q2184:Q2211)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2213,(-$A2189-ROWS(R2185:R2212)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2214,(-$A2190-ROWS(S2186:S2213)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2215,(-$A2191-ROWS(T2187:T2214)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2216,(-$A2192-ROWS(U2188:U2215)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2217,(-$A2193-ROWS(V2189:V2216)),0)","v":0},{"$f":"IF(V2217=\"n/a\",\"n/a\",MAX(0,V2217-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2218,(-$A2194-ROWS(W2190:W2217)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2170<>\"n/a\",C2170<>\"n/a\"),IF(SUM(C2173:C2195)=0,0,IF((SUMPRODUCT(C2173:C2195,C2197:C2219)/SUM(C2173:C2195))<0,1,(SUMPRODUCT(C2173:C2195,C2197:C2219)/SUM(C2173:C2195)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2170<>\"n/a\",D2170<>\"n/a\"),IF(SUM(D2173:D2195)=0,0,IF((SUMPRODUCT(D2173:D2195,D2197:D2219)/SUM(D2173:D2195))<0,1,(SUMPRODUCT(D2173:D2195,D2197:D2219)/SUM(D2173:D2195)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 42",{"$f":"VLOOKUP($A2222,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Business Management Systems"}]
[{"$f":"VALUE(REPLACE(A2222,1,12,\"\"))","v":42},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2223,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A2223,0)-OFFSET('RFM input'!H$114,$A2223,0)","v":11.621246063475636},{"$f":"OFFSET('RFM input'!I$60,$A2223,0)-OFFSET('RFM input'!I$114,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2223,0)-OFFSET('RFM input'!J$114,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2223,0)-OFFSET('RFM input'!K$114,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2223,0)-OFFSET('RFM input'!L$114,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2223,0)-OFFSET('RFM input'!M$114,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2223,0)-OFFSET('RFM input'!N$114,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2223,0)-OFFSET('RFM input'!O$114,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2223,0)-OFFSET('RFM input'!P$114,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2223,0)-OFFSET('RFM input'!Q$114,$A2223,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2223,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2223,0)","v":5}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2223,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2223,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2223,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2223,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2223,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2223,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2223,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2223,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2223,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2223,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2223,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2223,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2223,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2223,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2223,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2223,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2223,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2223,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2223,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2223,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2251=\"n/a\",0,IF(AND(D2225=0,C2227=0),0,\nIF(AND(D2225<>0,C2227=0),D2225,\nIF(AND(D2226<>0,C2227<>0),(C2227-(C2227/C2251))+D2225,\nIF(C2251<1,0,(C2227-(C2227/C2251)))))))","v":0},{"$f":"IF(E2251=\"n/a\",0,IF(AND(E2225=0,D2227=0),0,\nIF(AND(E2225<>0,D2227=0),E2225,\nIF(AND(E2226<>0,D2227<>0),(D2227-(D2227/D2251))+E2225,\nIF(D2251<1,0,(D2227-(D2227/D2251)))))))","v":0},{"$f":"IF(F2251=\"n/a\",0,IF(AND(F2225=0,E2227=0),0,\nIF(AND(F2225<>0,E2227=0),F2225,\nIF(AND(F2226<>0,E2227<>0),(E2227-(E2227/E2251))+F2225,\nIF(E2251<1,0,(E2227-(E2227/E2251)))))))","v":0},{"$f":"IF(G2251=\"n/a\",0,IF(AND(G2225=0,F2227=0),0,\nIF(AND(G2225<>0,F2227=0),G2225,\nIF(AND(G2226<>0,F2227<>0),(F2227-(F2227/F2251))+G2225,\nIF(F2251<1,0,(F2227-(F2227/F2251)))))))","v":0},{"$f":"IF(H2251=\"n/a\",0,IF(AND(H2225=0,G2227=0),0,\nIF(AND(H2225<>0,G2227=0),H2225,\nIF(AND(H2226<>0,G2227<>0),(G2227-(G2227/G2251))+H2225,\nIF(G2251<1,0,(G2227-(G2227/G2251)))))))","v":0},{"$f":"IF(I2251=\"n/a\",0,IF(AND(I2225=0,H2227=0),0,\nIF(AND(I2225<>0,H2227=0),I2225,\nIF(AND(I2226<>0,H2227<>0),(H2227-(H2227/H2251))+I2225,\nIF(H2251<1,0,(H2227-(H2227/H2251)))))))","v":0},{"$f":"IF(J2251=\"n/a\",0,IF(AND(J2225=0,I2227=0),0,\nIF(AND(J2225<>0,I2227=0),J2225,\nIF(AND(J2226<>0,I2227<>0),(I2227-(I2227/I2251))+J2225,\nIF(I2251<1,0,(I2227-(I2227/I2251)))))))","v":0},{"$f":"IF(K2251=\"n/a\",0,IF(AND(K2225=0,J2227=0),0,\nIF(AND(K2225<>0,J2227=0),K2225,\nIF(AND(K2226<>0,J2227<>0),(J2227-(J2227/J2251))+K2225,\nIF(J2251<1,0,(J2227-(J2227/J2251)))))))","v":0},{"$f":"IF(L2251=\"n/a\",0,IF(AND(L2225=0,K2227=0),0,\nIF(AND(L2225<>0,K2227=0),L2225,\nIF(AND(L2226<>0,K2227<>0),(K2227-(K2227/K2251))+L2225,\nIF(K2251<1,0,(K2227-(K2227/K2251)))))))","v":0},{"$f":"IF(M2251=\"n/a\",0,IF(AND(M2225=0,L2227=0),0,\nIF(AND(M2225<>0,L2227=0),M2225,\nIF(AND(M2226<>0,L2227<>0),(L2227-(L2227/L2251))+M2225,\nIF(L2251<1,0,(L2227-(L2227/L2251)))))))","v":0},{"$f":"IF(N2251=\"n/a\",0,IF(AND(N2225=0,M2227=0),0,\nIF(AND(N2225<>0,M2227=0),N2225,\nIF(AND(N2226<>0,M2227<>0),(M2227-(M2227/M2251))+N2225,\nIF(M2251<1,0,(M2227-(M2227/M2251)))))))","v":0},{"$f":"IF(O2251=\"n/a\",0,IF(AND(O2225=0,N2227=0),0,\nIF(AND(O2225<>0,N2227=0),O2225,\nIF(AND(O2226<>0,N2227<>0),(N2227-(N2227/N2251))+O2225,\nIF(N2251<1,0,(N2227-(N2227/N2251)))))))","v":0},{"$f":"IF(P2251=\"n/a\",0,IF(AND(P2225=0,O2227=0),0,\nIF(AND(P2225<>0,O2227=0),P2225,\nIF(AND(P2226<>0,O2227<>0),(O2227-(O2227/O2251))+P2225,\nIF(O2251<1,0,(O2227-(O2227/O2251)))))))","v":0},{"$f":"IF(Q2251=\"n/a\",0,IF(AND(Q2225=0,P2227=0),0,\nIF(AND(Q2225<>0,P2227=0),Q2225,\nIF(AND(Q2226<>0,P2227<>0),(P2227-(P2227/P2251))+Q2225,\nIF(P2251<1,0,(P2227-(P2227/P2251)))))))","v":0},{"$f":"IF(R2251=\"n/a\",0,IF(AND(R2225=0,Q2227=0),0,\nIF(AND(R2225<>0,Q2227=0),R2225,\nIF(AND(R2226<>0,Q2227<>0),(Q2227-(Q2227/Q2251))+R2225,\nIF(Q2251<1,0,(Q2227-(Q2227/Q2251)))))))","v":0},{"$f":"IF(S2251=\"n/a\",0,IF(AND(S2225=0,R2227=0),0,\nIF(AND(S2225<>0,R2227=0),S2225,\nIF(AND(S2226<>0,R2227<>0),(R2227-(R2227/R2251))+S2225,\nIF(R2251<1,0,(R2227-(R2227/R2251)))))))","v":0},{"$f":"IF(T2251=\"n/a\",0,IF(AND(T2225=0,S2227=0),0,\nIF(AND(T2225<>0,S2227=0),T2225,\nIF(AND(T2226<>0,S2227<>0),(S2227-(S2227/S2251))+T2225,\nIF(S2251<1,0,(S2227-(S2227/S2251)))))))","v":0},{"$f":"IF(U2251=\"n/a\",0,IF(AND(U2225=0,T2227=0),0,\nIF(AND(U2225<>0,T2227=0),U2225,\nIF(AND(U2226<>0,T2227<>0),(T2227-(T2227/T2251))+U2225,\nIF(T2251<1,0,(T2227-(T2227/T2251)))))))","v":0},{"$f":"IF(V2251=\"n/a\",0,IF(AND(V2225=0,U2227=0),0,\nIF(AND(V2225<>0,U2227=0),V2225,\nIF(AND(V2226<>0,U2227<>0),(U2227-(U2227/U2251))+V2225,\nIF(U2251<1,0,(U2227-(U2227/U2251)))))))","v":0},{"$f":"IF(W2251=\"n/a\",0,IF(AND(W2225=0,V2227=0),0,\nIF(AND(W2225<>0,V2227=0),W2225,\nIF(AND(W2226<>0,V2227<>0),(V2227-(V2227/V2251))+W2225,\nIF(V2251<1,0,(V2227-(V2227/V2251)))))))","v":0}]
[{"$f":"A2227+1","v":0},"Depreciated starting RAB",{"$f":"C2223","v":0},{"$f":"IF(C2252=\"n/a\",C2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,C2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,C2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(D2252=\"n/a\",D2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,D2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,D2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(E2252=\"n/a\",E2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,E2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,E2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(F2252=\"n/a\",F2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,F2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,F2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(G2252=\"n/a\",G2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,G2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,G2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(H2252=\"n/a\",H2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,H2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,H2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(I2252=\"n/a\",I2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,I2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,I2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(J2252=\"n/a\",J2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,J2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,J2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(K2252=\"n/a\",K2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,K2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,K2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(L2252=\"n/a\",L2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,L2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,L2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(M2252=\"n/a\",M2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,M2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,M2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(N2252=\"n/a\",N2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,N2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,N2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(O2252=\"n/a\",O2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,O2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,O2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(P2252=\"n/a\",P2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,P2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,P2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(Q2252=\"n/a\",Q2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,Q2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,Q2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(R2252=\"n/a\",R2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,R2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,R2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(S2252=\"n/a\",S2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,S2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,S2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(T2252=\"n/a\",T2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,T2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,T2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(U2252=\"n/a\",U2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,U2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,U2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(V2252=\"n/a\",V2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,V2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,V2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0}]
[{"$f":"A2228+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2229)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D2229,-($A2229+5),0)","v":11.621246063475636},{"$f":"IF(D2253=\"n/a\",D2229,IFERROR(IF((OFFSET($C2229,0,$A2229))<0,\nMIN(0,D2229-(OFFSET($C2229,0,$A2229)/(OFFSET($C2224,-$A2228,$A2229)))),\nMAX(0,D2229-(OFFSET($C2229,0,$A2229)/(OFFSET($C2224,-$A2228,$A2229))))),0))","v":9.2969968507805092},6.9727476380853819,4.6484984253902546,2.3242492126951273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E2230,-($A2230+5),0)","v":0},{"$f":"IF(E2254=\"n/a\",E2230,IFERROR(IF((OFFSET($C2230,0,$A2230))<0,\nMIN(0,E2230-(OFFSET($C2230,0,$A2230)/(OFFSET($C2225,-$A2229,$A2230)))),\nMAX(0,E2230-(OFFSET($C2230,0,$A2230)/(OFFSET($C2225,-$A2229,$A2230))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F2231,-($A2231+5),0)","v":0},{"$f":"IF(F2255=\"n/a\",F2231,IFERROR(IF((OFFSET($C2231,0,$A2231))<0,\nMIN(0,F2231-(OFFSET($C2231,0,$A2231)/(OFFSET($C2226,-$A2230,$A2231)))),\nMAX(0,F2231-(OFFSET($C2231,0,$A2231)/(OFFSET($C2226,-$A2230,$A2231))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2232,-($A2232+5),0)","v":0},{"$f":"IF(G2256=\"n/a\",G2232,IFERROR(IF((OFFSET($C2232,0,$A2232))<0,\nMIN(0,G2232-(OFFSET($C2232,0,$A2232)/(OFFSET($C2227,-$A2231,$A2232)))),\nMAX(0,G2232-(OFFSET($C2232,0,$A2232)/(OFFSET($C2227,-$A2231,$A2232))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2233,-($A2233+5),0)","v":0},{"$f":"IF(H2257=\"n/a\",H2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,H2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,H2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2234,-($A2234+5),0)","v":0},{"$f":"IF(I2258=\"n/a\",I2234,IFERROR(IF((OFFSET($C2234,0,$A2234))<0,\nMIN(0,I2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234)))),\nMAX(0,I2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2235,-($A2235+5),0)","v":0},{"$f":"IF(J2259=\"n/a\",J2235,IFERROR(IF((OFFSET($C2235,0,$A2235))<0,\nMIN(0,J2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235)))),\nMAX(0,J2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2236,-($A2236+5),0)","v":0},{"$f":"IF(K2260=\"n/a\",K2236,IFERROR(IF((OFFSET($C2236,0,$A2236))<0,\nMIN(0,K2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236)))),\nMAX(0,K2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2237,-($A2237+5),0)","v":0},{"$f":"IF(L2261=\"n/a\",L2237,IFERROR(IF((OFFSET($C2237,0,$A2237))<0,\nMIN(0,L2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237)))),\nMAX(0,L2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2238,-($A2238+5),0)","v":0},{"$f":"IF(M2262=\"n/a\",M2238,IFERROR(IF((OFFSET($C2238,0,$A2238))<0,\nMIN(0,M2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238)))),\nMAX(0,M2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2239,-($A2239+5),0)","v":0},{"$f":"IF(N2263=\"n/a\",N2239,IFERROR(IF((OFFSET($C2239,0,$A2239))<0,\nMIN(0,N2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239)))),\nMAX(0,N2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2240,-($A2240+5),0)","v":0},{"$f":"IF(O2264=\"n/a\",O2240,IFERROR(IF((OFFSET($C2240,0,$A2240))<0,\nMIN(0,O2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240)))),\nMAX(0,O2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2241,-($A2241+5),0)","v":0},{"$f":"IF(P2265=\"n/a\",P2241,IFERROR(IF((OFFSET($C2241,0,$A2241))<0,\nMIN(0,P2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241)))),\nMAX(0,P2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2242,-($A2242+5),0)","v":0},{"$f":"IF(Q2266=\"n/a\",Q2242,IFERROR(IF((OFFSET($C2242,0,$A2242))<0,\nMIN(0,Q2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242)))),\nMAX(0,Q2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2243,-($A2243+5),0)","v":0},{"$f":"IF(R2267=\"n/a\",R2243,IFERROR(IF((OFFSET($C2243,0,$A2243))<0,\nMIN(0,R2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243)))),\nMAX(0,R2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2244,-($A2244+5),0)","v":0},{"$f":"IF(S2268=\"n/a\",S2244,IFERROR(IF((OFFSET($C2244,0,$A2244))<0,\nMIN(0,S2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244)))),\nMAX(0,S2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2245,-($A2245+5),0)","v":0},{"$f":"IF(T2269=\"n/a\",T2245,IFERROR(IF((OFFSET($C2245,0,$A2245))<0,\nMIN(0,T2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245)))),\nMAX(0,T2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2246,-($A2246+5),0)","v":0},{"$f":"IF(U2270=\"n/a\",U2246,IFERROR(IF((OFFSET($C2246,0,$A2246))<0,\nMIN(0,U2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246)))),\nMAX(0,U2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2247,-($A2247+5),0)","v":0},{"$f":"IF(V2271=\"n/a\",V2247,IFERROR(IF((OFFSET($C2247,0,$A2247))<0,\nMIN(0,V2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247)))),\nMAX(0,V2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2248,-($A2248+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2251=\"n/a\",\"n/a\",IF(AND(C2251<1,D2225=0),0,\nIF(D2225=0,C2251-1,\nIF(C2251<1,D2226,\n(((C2251-1)*(C2227-(C2227/(C2251))))+(D2225*D2226))/(D2227)))))","v":0},{"$f":"IF(D2251=\"n/a\",\"n/a\",IF(AND(D2251<1,E2225=0),0,\nIF(E2225=0,D2251-1,\nIF(D2251<1,E2226,\n(((D2251-1)*(D2227-(D2227/(D2251))))+(E2225*E2226))/(E2227)))))","v":0},{"$f":"IF(E2251=\"n/a\",\"n/a\",IF(AND(E2251<1,F2225=0),0,\nIF(F2225=0,E2251-1,\nIF(E2251<1,F2226,\n(((E2251-1)*(E2227-(E2227/(E2251))))+(F2225*F2226))/(F2227)))))","v":0},{"$f":"IF(F2251=\"n/a\",\"n/a\",IF(AND(F2251<1,G2225=0),0,\nIF(G2225=0,F2251-1,\nIF(F2251<1,G2226,\n(((F2251-1)*(F2227-(F2227/(F2251))))+(G2225*G2226))/(G2227)))))","v":0},{"$f":"IF(G2251=\"n/a\",\"n/a\",IF(AND(G2251<1,H2225=0),0,\nIF(H2225=0,G2251-1,\nIF(G2251<1,H2226,\n(((G2251-1)*(G2227-(G2227/(G2251))))+(H2225*H2226))/(H2227)))))","v":0},{"$f":"IF(H2251=\"n/a\",\"n/a\",IF(AND(H2251<1,I2225=0),0,\nIF(I2225=0,H2251-1,\nIF(H2251<1,I2226,\n(((H2251-1)*(H2227-(H2227/(H2251))))+(I2225*I2226))/(I2227)))))","v":0},{"$f":"IF(I2251=\"n/a\",\"n/a\",IF(AND(I2251<1,J2225=0),0,\nIF(J2225=0,I2251-1,\nIF(I2251<1,J2226,\n(((I2251-1)*(I2227-(I2227/(I2251))))+(J2225*J2226))/(J2227)))))","v":0},{"$f":"IF(J2251=\"n/a\",\"n/a\",IF(AND(J2251<1,K2225=0),0,\nIF(K2225=0,J2251-1,\nIF(J2251<1,K2226,\n(((J2251-1)*(J2227-(J2227/(J2251))))+(K2225*K2226))/(K2227)))))","v":0},{"$f":"IF(K2251=\"n/a\",\"n/a\",IF(AND(K2251<1,L2225=0),0,\nIF(L2225=0,K2251-1,\nIF(K2251<1,L2226,\n(((K2251-1)*(K2227-(K2227/(K2251))))+(L2225*L2226))/(L2227)))))","v":0},{"$f":"IF(L2251=\"n/a\",\"n/a\",IF(AND(L2251<1,M2225=0),0,\nIF(M2225=0,L2251-1,\nIF(L2251<1,M2226,\n(((L2251-1)*(L2227-(L2227/(L2251))))+(M2225*M2226))/(M2227)))))","v":0},{"$f":"IF(M2251=\"n/a\",\"n/a\",IF(AND(M2251<1,N2225=0),0,\nIF(N2225=0,M2251-1,\nIF(M2251<1,N2226,\n(((M2251-1)*(M2227-(M2227/(M2251))))+(N2225*N2226))/(N2227)))))","v":0},{"$f":"IF(N2251=\"n/a\",\"n/a\",IF(AND(N2251<1,O2225=0),0,\nIF(O2225=0,N2251-1,\nIF(N2251<1,O2226,\n(((N2251-1)*(N2227-(N2227/(N2251))))+(O2225*O2226))/(O2227)))))","v":0},{"$f":"IF(O2251=\"n/a\",\"n/a\",IF(AND(O2251<1,P2225=0),0,\nIF(P2225=0,O2251-1,\nIF(O2251<1,P2226,\n(((O2251-1)*(O2227-(O2227/(O2251))))+(P2225*P2226))/(P2227)))))","v":0},{"$f":"IF(P2251=\"n/a\",\"n/a\",IF(AND(P2251<1,Q2225=0),0,\nIF(Q2225=0,P2251-1,\nIF(P2251<1,Q2226,\n(((P2251-1)*(P2227-(P2227/(P2251))))+(Q2225*Q2226))/(Q2227)))))","v":0},{"$f":"IF(Q2251=\"n/a\",\"n/a\",IF(AND(Q2251<1,R2225=0),0,\nIF(R2225=0,Q2251-1,\nIF(Q2251<1,R2226,\n(((Q2251-1)*(Q2227-(Q2227/(Q2251))))+(R2225*R2226))/(R2227)))))","v":0},{"$f":"IF(R2251=\"n/a\",\"n/a\",IF(AND(R2251<1,S2225=0),0,\nIF(S2225=0,R2251-1,\nIF(R2251<1,S2226,\n(((R2251-1)*(R2227-(R2227/(R2251))))+(S2225*S2226))/(S2227)))))","v":0},{"$f":"IF(S2251=\"n/a\",\"n/a\",IF(AND(S2251<1,T2225=0),0,\nIF(T2225=0,S2251-1,\nIF(S2251<1,T2226,\n(((S2251-1)*(S2227-(S2227/(S2251))))+(T2225*T2226))/(T2227)))))","v":0},{"$f":"IF(T2251=\"n/a\",\"n/a\",IF(AND(T2251<1,U2225=0),0,\nIF(U2225=0,T2251-1,\nIF(T2251<1,U2226,\n(((T2251-1)*(T2227-(T2227/(T2251))))+(U2225*U2226))/(U2227)))))","v":0},{"$f":"IF(U2251=\"n/a\",\"n/a\",IF(AND(U2251<1,V2225=0),0,\nIF(V2225=0,U2251-1,\nIF(U2251<1,V2226,\n(((U2251-1)*(U2227-(U2227/(U2251))))+(V2225*V2226))/(V2227)))))","v":0},{"$f":"IF(V2251=\"n/a\",\"n/a\",IF(AND(V2251<1,W2225=0),0,\nIF(W2225=0,V2251-1,\nIF(V2251<1,W2226,\n(((V2251-1)*(V2227-(V2227/(V2251))))+(W2225*W2226))/(W2227)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2252,(-$A2228-ROWS(C2224:C2251)),0)","v":"n/a"},{"$f":"IF(C2252=\"n/a\",\"n/a\",MAX(0,C2252-1))","v":"n/a"},{"$f":"IF(D2252=\"n/a\",\"n/a\",MAX(0,D2252-1))","v":"n/a"},{"$f":"IF(E2252=\"n/a\",\"n/a\",MAX(0,E2252-1))","v":"n/a"},{"$f":"IF(F2252=\"n/a\",\"n/a\",MAX(0,F2252-1))","v":"n/a"},{"$f":"IF(G2252=\"n/a\",\"n/a\",MAX(0,G2252-1))","v":"n/a"},{"$f":"IF(H2252=\"n/a\",\"n/a\",MAX(0,H2252-1))","v":"n/a"},{"$f":"IF(I2252=\"n/a\",\"n/a\",MAX(0,I2252-1))","v":"n/a"},{"$f":"IF(J2252=\"n/a\",\"n/a\",MAX(0,J2252-1))","v":"n/a"},{"$f":"IF(K2252=\"n/a\",\"n/a\",MAX(0,K2252-1))","v":"n/a"},{"$f":"IF(L2252=\"n/a\",\"n/a\",MAX(0,L2252-1))","v":"n/a"},{"$f":"IF(M2252=\"n/a\",\"n/a\",MAX(0,M2252-1))","v":"n/a"},{"$f":"IF(N2252=\"n/a\",\"n/a\",MAX(0,N2252-1))","v":"n/a"},{"$f":"IF(O2252=\"n/a\",\"n/a\",MAX(0,O2252-1))","v":"n/a"},{"$f":"IF(P2252=\"n/a\",\"n/a\",MAX(0,P2252-1))","v":"n/a"},{"$f":"IF(Q2252=\"n/a\",\"n/a\",MAX(0,Q2252-1))","v":"n/a"},{"$f":"IF(R2252=\"n/a\",\"n/a\",MAX(0,R2252-1))","v":"n/a"},{"$f":"IF(S2252=\"n/a\",\"n/a\",MAX(0,S2252-1))","v":"n/a"},{"$f":"IF(T2252=\"n/a\",\"n/a\",MAX(0,T2252-1))","v":"n/a"},{"$f":"IF(U2252=\"n/a\",\"n/a\",MAX(0,U2252-1))","v":"n/a"},{"$f":"IF(V2252=\"n/a\",\"n/a\",MAX(0,V2252-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2229)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2253,(-$A2229-ROWS(D2225:D2252)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2254,(-$A2230-ROWS(E2226:E2253)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2255,(-$A2231-ROWS(F2227:F2254)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2256,(-$A2232-ROWS(G2228:G2255)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2257,(-$A2233-ROWS(H2229:H2256)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2258,(-$A2234-ROWS(I2230:I2257)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2259,(-$A2235-ROWS(J2231:J2258)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2260,(-$A2236-ROWS(K2232:K2259)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2261,(-$A2237-ROWS(L2233:L2260)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2262,(-$A2238-ROWS(M2234:M2261)),0)","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2263,(-$A2239-ROWS(N2235:N2262)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2264,(-$A2240-ROWS(O2236:O2263)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2265,(-$A2241-ROWS(P2237:P2264)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2266,(-$A2242-ROWS(Q2238:Q2265)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2267,(-$A2243-ROWS(R2239:R2266)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2268,(-$A2244-ROWS(S2240:S2267)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2269,(-$A2245-ROWS(T2241:T2268)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2270,(-$A2246-ROWS(U2242:U2269)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2271,(-$A2247-ROWS(V2243:V2270)),0)","v":0},{"$f":"IF(V2271=\"n/a\",\"n/a\",MAX(0,V2271-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2272,(-$A2248-ROWS(W2244:W2271)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2224<>\"n/a\",C2224<>\"n/a\"),IF(SUM(C2227:C2249)=0,0,IF((SUMPRODUCT(C2227:C2249,C2251:C2273)/SUM(C2227:C2249))<0,1,(SUMPRODUCT(C2227:C2249,C2251:C2273)/SUM(C2227:C2249)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2224<>\"n/a\",D2224<>\"n/a\"),IF(SUM(D2227:D2249)=0,0,IF((SUMPRODUCT(D2227:D2249,D2251:D2273)/SUM(D2227:D2249))<0,1,(SUMPRODUCT(D2227:D2249,D2251:D2273)/SUM(D2227:D2249)))),\"n/a\"))","v":5},4,3.0000000000000004,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 43",{"$f":"VLOOKUP($A2276,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Land"}]
[{"$f":"VALUE(REPLACE(A2276,1,12,\"\"))","v":43},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2277,0)","v":1.2148221858214421},{"$f":"OFFSET('RFM input'!H$60,$A2277,0)-OFFSET('RFM input'!H$114,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A2277,0)-OFFSET('RFM input'!I$114,$A2277,0)","v":0.91907302301171279},{"$f":"OFFSET('RFM input'!J$60,$A2277,0)-OFFSET('RFM input'!J$114,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2277,0)-OFFSET('RFM input'!K$114,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2277,0)-OFFSET('RFM input'!L$114,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2277,0)-OFFSET('RFM input'!M$114,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2277,0)-OFFSET('RFM input'!N$114,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2277,0)-OFFSET('RFM input'!O$114,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2277,0)-OFFSET('RFM input'!P$114,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2277,0)-OFFSET('RFM input'!Q$114,$A2277,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2277,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2277,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2277,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2277,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2277,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2277,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2277,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2277,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2277,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2277,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2277,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2277,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2277,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2277,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2277,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2277,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2277,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2277,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2277,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2277,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2277,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2277,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2305=\"n/a\",0,IF(AND(D2279=0,C2281=0),0,\nIF(AND(D2279<>0,C2281=0),D2279,\nIF(AND(D2280<>0,C2281<>0),(C2281-(C2281/C2305))+D2279,\nIF(C2305<1,0,(C2281-(C2281/C2305)))))))","v":0},{"$f":"IF(E2305=\"n/a\",0,IF(AND(E2279=0,D2281=0),0,\nIF(AND(E2279<>0,D2281=0),E2279,\nIF(AND(E2280<>0,D2281<>0),(D2281-(D2281/D2305))+E2279,\nIF(D2305<1,0,(D2281-(D2281/D2305)))))))","v":0},{"$f":"IF(F2305=\"n/a\",0,IF(AND(F2279=0,E2281=0),0,\nIF(AND(F2279<>0,E2281=0),F2279,\nIF(AND(F2280<>0,E2281<>0),(E2281-(E2281/E2305))+F2279,\nIF(E2305<1,0,(E2281-(E2281/E2305)))))))","v":0},{"$f":"IF(G2305=\"n/a\",0,IF(AND(G2279=0,F2281=0),0,\nIF(AND(G2279<>0,F2281=0),G2279,\nIF(AND(G2280<>0,F2281<>0),(F2281-(F2281/F2305))+G2279,\nIF(F2305<1,0,(F2281-(F2281/F2305)))))))","v":0},{"$f":"IF(H2305=\"n/a\",0,IF(AND(H2279=0,G2281=0),0,\nIF(AND(H2279<>0,G2281=0),H2279,\nIF(AND(H2280<>0,G2281<>0),(G2281-(G2281/G2305))+H2279,\nIF(G2305<1,0,(G2281-(G2281/G2305)))))))","v":0},{"$f":"IF(I2305=\"n/a\",0,IF(AND(I2279=0,H2281=0),0,\nIF(AND(I2279<>0,H2281=0),I2279,\nIF(AND(I2280<>0,H2281<>0),(H2281-(H2281/H2305))+I2279,\nIF(H2305<1,0,(H2281-(H2281/H2305)))))))","v":0},{"$f":"IF(J2305=\"n/a\",0,IF(AND(J2279=0,I2281=0),0,\nIF(AND(J2279<>0,I2281=0),J2279,\nIF(AND(J2280<>0,I2281<>0),(I2281-(I2281/I2305))+J2279,\nIF(I2305<1,0,(I2281-(I2281/I2305)))))))","v":0},{"$f":"IF(K2305=\"n/a\",0,IF(AND(K2279=0,J2281=0),0,\nIF(AND(K2279<>0,J2281=0),K2279,\nIF(AND(K2280<>0,J2281<>0),(J2281-(J2281/J2305))+K2279,\nIF(J2305<1,0,(J2281-(J2281/J2305)))))))","v":0},{"$f":"IF(L2305=\"n/a\",0,IF(AND(L2279=0,K2281=0),0,\nIF(AND(L2279<>0,K2281=0),L2279,\nIF(AND(L2280<>0,K2281<>0),(K2281-(K2281/K2305))+L2279,\nIF(K2305<1,0,(K2281-(K2281/K2305)))))))","v":0},{"$f":"IF(M2305=\"n/a\",0,IF(AND(M2279=0,L2281=0),0,\nIF(AND(M2279<>0,L2281=0),M2279,\nIF(AND(M2280<>0,L2281<>0),(L2281-(L2281/L2305))+M2279,\nIF(L2305<1,0,(L2281-(L2281/L2305)))))))","v":0},{"$f":"IF(N2305=\"n/a\",0,IF(AND(N2279=0,M2281=0),0,\nIF(AND(N2279<>0,M2281=0),N2279,\nIF(AND(N2280<>0,M2281<>0),(M2281-(M2281/M2305))+N2279,\nIF(M2305<1,0,(M2281-(M2281/M2305)))))))","v":0},{"$f":"IF(O2305=\"n/a\",0,IF(AND(O2279=0,N2281=0),0,\nIF(AND(O2279<>0,N2281=0),O2279,\nIF(AND(O2280<>0,N2281<>0),(N2281-(N2281/N2305))+O2279,\nIF(N2305<1,0,(N2281-(N2281/N2305)))))))","v":0},{"$f":"IF(P2305=\"n/a\",0,IF(AND(P2279=0,O2281=0),0,\nIF(AND(P2279<>0,O2281=0),P2279,\nIF(AND(P2280<>0,O2281<>0),(O2281-(O2281/O2305))+P2279,\nIF(O2305<1,0,(O2281-(O2281/O2305)))))))","v":0},{"$f":"IF(Q2305=\"n/a\",0,IF(AND(Q2279=0,P2281=0),0,\nIF(AND(Q2279<>0,P2281=0),Q2279,\nIF(AND(Q2280<>0,P2281<>0),(P2281-(P2281/P2305))+Q2279,\nIF(P2305<1,0,(P2281-(P2281/P2305)))))))","v":0},{"$f":"IF(R2305=\"n/a\",0,IF(AND(R2279=0,Q2281=0),0,\nIF(AND(R2279<>0,Q2281=0),R2279,\nIF(AND(R2280<>0,Q2281<>0),(Q2281-(Q2281/Q2305))+R2279,\nIF(Q2305<1,0,(Q2281-(Q2281/Q2305)))))))","v":0},{"$f":"IF(S2305=\"n/a\",0,IF(AND(S2279=0,R2281=0),0,\nIF(AND(S2279<>0,R2281=0),S2279,\nIF(AND(S2280<>0,R2281<>0),(R2281-(R2281/R2305))+S2279,\nIF(R2305<1,0,(R2281-(R2281/R2305)))))))","v":0},{"$f":"IF(T2305=\"n/a\",0,IF(AND(T2279=0,S2281=0),0,\nIF(AND(T2279<>0,S2281=0),T2279,\nIF(AND(T2280<>0,S2281<>0),(S2281-(S2281/S2305))+T2279,\nIF(S2305<1,0,(S2281-(S2281/S2305)))))))","v":0},{"$f":"IF(U2305=\"n/a\",0,IF(AND(U2279=0,T2281=0),0,\nIF(AND(U2279<>0,T2281=0),U2279,\nIF(AND(U2280<>0,T2281<>0),(T2281-(T2281/T2305))+U2279,\nIF(T2305<1,0,(T2281-(T2281/T2305)))))))","v":0},{"$f":"IF(V2305=\"n/a\",0,IF(AND(V2279=0,U2281=0),0,\nIF(AND(V2279<>0,U2281=0),V2279,\nIF(AND(V2280<>0,U2281<>0),(U2281-(U2281/U2305))+V2279,\nIF(U2305<1,0,(U2281-(U2281/U2305)))))))","v":0},{"$f":"IF(W2305=\"n/a\",0,IF(AND(W2279=0,V2281=0),0,\nIF(AND(W2279<>0,V2281=0),W2279,\nIF(AND(W2280<>0,V2281<>0),(V2281-(V2281/V2305))+W2279,\nIF(V2305<1,0,(V2281-(V2281/V2305)))))))","v":0}]
[{"$f":"A2281+1","v":0},"Depreciated starting RAB",{"$f":"C2277","v":1.2148221858214421},{"$f":"IF(C2306=\"n/a\",C2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,C2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,C2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421},{"$f":"IF(D2306=\"n/a\",D2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,D2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,D2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421},{"$f":"IF(E2306=\"n/a\",E2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,E2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,E2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421},{"$f":"IF(F2306=\"n/a\",F2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,F2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,F2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421},{"$f":"IF(G2306=\"n/a\",G2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,G2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,G2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421},{"$f":"IF(H2306=\"n/a\",H2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,H2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,H2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421},{"$f":"IF(I2306=\"n/a\",I2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,I2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,I2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421},{"$f":"IF(J2306=\"n/a\",J2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,J2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,J2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421},{"$f":"IF(K2306=\"n/a\",K2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,K2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,K2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421},{"$f":"IF(L2306=\"n/a\",L2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,L2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,L2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421},{"$f":"IF(M2306=\"n/a\",M2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,M2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,M2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421},{"$f":"IF(N2306=\"n/a\",N2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,N2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,N2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421},{"$f":"IF(O2306=\"n/a\",O2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,O2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,O2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421},{"$f":"IF(P2306=\"n/a\",P2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,P2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,P2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421},{"$f":"IF(Q2306=\"n/a\",Q2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,Q2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,Q2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421},{"$f":"IF(R2306=\"n/a\",R2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,R2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,R2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421},{"$f":"IF(S2306=\"n/a\",S2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,S2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,S2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421},{"$f":"IF(T2306=\"n/a\",T2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,T2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,T2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421},{"$f":"IF(U2306=\"n/a\",U2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,U2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,U2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421},{"$f":"IF(V2306=\"n/a\",V2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,V2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,V2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":1.2148221858214421}]
[{"$f":"A2282+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2283)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D2283,-($A2283+5),0)","v":0},{"$f":"IF(D2307=\"n/a\",D2283,IFERROR(IF((OFFSET($C2283,0,$A2283))<0,\nMIN(0,D2283-(OFFSET($C2283,0,$A2283)/(OFFSET($C2278,-$A2282,$A2283)))),\nMAX(0,D2283-(OFFSET($C2283,0,$A2283)/(OFFSET($C2278,-$A2282,$A2283))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E2284,-($A2284+5),0)","v":0.91907302301171279},{"$f":"IF(E2308=\"n/a\",E2284,IFERROR(IF((OFFSET($C2284,0,$A2284))<0,\nMIN(0,E2284-(OFFSET($C2284,0,$A2284)/(OFFSET($C2279,-$A2283,$A2284)))),\nMAX(0,E2284-(OFFSET($C2284,0,$A2284)/(OFFSET($C2279,-$A2283,$A2284))))),0))","v":0.91907302301171279},0.91907302301171279,0.91907302301171279,0.91907302301171279,0.91907302301171279,0.91907302301171279,0.91907302301171279,0.91907302301171279,0.91907302301171279,0.91907302301171279,0.91907302301171279,0.91907302301171279,0.91907302301171279,0.91907302301171279,0.91907302301171279,0.91907302301171279,0.91907302301171279,0.91907302301171279]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F2285,-($A2285+5),0)","v":0},{"$f":"IF(F2309=\"n/a\",F2285,IFERROR(IF((OFFSET($C2285,0,$A2285))<0,\nMIN(0,F2285-(OFFSET($C2285,0,$A2285)/(OFFSET($C2280,-$A2284,$A2285)))),\nMAX(0,F2285-(OFFSET($C2285,0,$A2285)/(OFFSET($C2280,-$A2284,$A2285))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2286,-($A2286+5),0)","v":0},{"$f":"IF(G2310=\"n/a\",G2286,IFERROR(IF((OFFSET($C2286,0,$A2286))<0,\nMIN(0,G2286-(OFFSET($C2286,0,$A2286)/(OFFSET($C2281,-$A2285,$A2286)))),\nMAX(0,G2286-(OFFSET($C2286,0,$A2286)/(OFFSET($C2281,-$A2285,$A2286))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2287,-($A2287+5),0)","v":0},{"$f":"IF(H2311=\"n/a\",H2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,H2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,H2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2288,-($A2288+5),0)","v":0},{"$f":"IF(I2312=\"n/a\",I2288,IFERROR(IF((OFFSET($C2288,0,$A2288))<0,\nMIN(0,I2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288)))),\nMAX(0,I2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2289,-($A2289+5),0)","v":0},{"$f":"IF(J2313=\"n/a\",J2289,IFERROR(IF((OFFSET($C2289,0,$A2289))<0,\nMIN(0,J2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289)))),\nMAX(0,J2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2290,-($A2290+5),0)","v":0},{"$f":"IF(K2314=\"n/a\",K2290,IFERROR(IF((OFFSET($C2290,0,$A2290))<0,\nMIN(0,K2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290)))),\nMAX(0,K2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2291,-($A2291+5),0)","v":0},{"$f":"IF(L2315=\"n/a\",L2291,IFERROR(IF((OFFSET($C2291,0,$A2291))<0,\nMIN(0,L2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291)))),\nMAX(0,L2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2292,-($A2292+5),0)","v":0},{"$f":"IF(M2316=\"n/a\",M2292,IFERROR(IF((OFFSET($C2292,0,$A2292))<0,\nMIN(0,M2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292)))),\nMAX(0,M2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2293,-($A2293+5),0)","v":0},{"$f":"IF(N2317=\"n/a\",N2293,IFERROR(IF((OFFSET($C2293,0,$A2293))<0,\nMIN(0,N2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293)))),\nMAX(0,N2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2294,-($A2294+5),0)","v":0},{"$f":"IF(O2318=\"n/a\",O2294,IFERROR(IF((OFFSET($C2294,0,$A2294))<0,\nMIN(0,O2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294)))),\nMAX(0,O2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2295,-($A2295+5),0)","v":0},{"$f":"IF(P2319=\"n/a\",P2295,IFERROR(IF((OFFSET($C2295,0,$A2295))<0,\nMIN(0,P2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295)))),\nMAX(0,P2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2296,-($A2296+5),0)","v":0},{"$f":"IF(Q2320=\"n/a\",Q2296,IFERROR(IF((OFFSET($C2296,0,$A2296))<0,\nMIN(0,Q2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296)))),\nMAX(0,Q2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2297,-($A2297+5),0)","v":0},{"$f":"IF(R2321=\"n/a\",R2297,IFERROR(IF((OFFSET($C2297,0,$A2297))<0,\nMIN(0,R2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297)))),\nMAX(0,R2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2298,-($A2298+5),0)","v":0},{"$f":"IF(S2322=\"n/a\",S2298,IFERROR(IF((OFFSET($C2298,0,$A2298))<0,\nMIN(0,S2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298)))),\nMAX(0,S2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2299,-($A2299+5),0)","v":0},{"$f":"IF(T2323=\"n/a\",T2299,IFERROR(IF((OFFSET($C2299,0,$A2299))<0,\nMIN(0,T2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299)))),\nMAX(0,T2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2300,-($A2300+5),0)","v":0},{"$f":"IF(U2324=\"n/a\",U2300,IFERROR(IF((OFFSET($C2300,0,$A2300))<0,\nMIN(0,U2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300)))),\nMAX(0,U2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2301,-($A2301+5),0)","v":0},{"$f":"IF(V2325=\"n/a\",V2301,IFERROR(IF((OFFSET($C2301,0,$A2301))<0,\nMIN(0,V2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301)))),\nMAX(0,V2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2302,-($A2302+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2305=\"n/a\",\"n/a\",IF(AND(C2305<1,D2279=0),0,\nIF(D2279=0,C2305-1,\nIF(C2305<1,D2280,\n(((C2305-1)*(C2281-(C2281/(C2305))))+(D2279*D2280))/(D2281)))))","v":0},{"$f":"IF(D2305=\"n/a\",\"n/a\",IF(AND(D2305<1,E2279=0),0,\nIF(E2279=0,D2305-1,\nIF(D2305<1,E2280,\n(((D2305-1)*(D2281-(D2281/(D2305))))+(E2279*E2280))/(E2281)))))","v":0},{"$f":"IF(E2305=\"n/a\",\"n/a\",IF(AND(E2305<1,F2279=0),0,\nIF(F2279=0,E2305-1,\nIF(E2305<1,F2280,\n(((E2305-1)*(E2281-(E2281/(E2305))))+(F2279*F2280))/(F2281)))))","v":0},{"$f":"IF(F2305=\"n/a\",\"n/a\",IF(AND(F2305<1,G2279=0),0,\nIF(G2279=0,F2305-1,\nIF(F2305<1,G2280,\n(((F2305-1)*(F2281-(F2281/(F2305))))+(G2279*G2280))/(G2281)))))","v":0},{"$f":"IF(G2305=\"n/a\",\"n/a\",IF(AND(G2305<1,H2279=0),0,\nIF(H2279=0,G2305-1,\nIF(G2305<1,H2280,\n(((G2305-1)*(G2281-(G2281/(G2305))))+(H2279*H2280))/(H2281)))))","v":0},{"$f":"IF(H2305=\"n/a\",\"n/a\",IF(AND(H2305<1,I2279=0),0,\nIF(I2279=0,H2305-1,\nIF(H2305<1,I2280,\n(((H2305-1)*(H2281-(H2281/(H2305))))+(I2279*I2280))/(I2281)))))","v":0},{"$f":"IF(I2305=\"n/a\",\"n/a\",IF(AND(I2305<1,J2279=0),0,\nIF(J2279=0,I2305-1,\nIF(I2305<1,J2280,\n(((I2305-1)*(I2281-(I2281/(I2305))))+(J2279*J2280))/(J2281)))))","v":0},{"$f":"IF(J2305=\"n/a\",\"n/a\",IF(AND(J2305<1,K2279=0),0,\nIF(K2279=0,J2305-1,\nIF(J2305<1,K2280,\n(((J2305-1)*(J2281-(J2281/(J2305))))+(K2279*K2280))/(K2281)))))","v":0},{"$f":"IF(K2305=\"n/a\",\"n/a\",IF(AND(K2305<1,L2279=0),0,\nIF(L2279=0,K2305-1,\nIF(K2305<1,L2280,\n(((K2305-1)*(K2281-(K2281/(K2305))))+(L2279*L2280))/(L2281)))))","v":0},{"$f":"IF(L2305=\"n/a\",\"n/a\",IF(AND(L2305<1,M2279=0),0,\nIF(M2279=0,L2305-1,\nIF(L2305<1,M2280,\n(((L2305-1)*(L2281-(L2281/(L2305))))+(M2279*M2280))/(M2281)))))","v":0},{"$f":"IF(M2305=\"n/a\",\"n/a\",IF(AND(M2305<1,N2279=0),0,\nIF(N2279=0,M2305-1,\nIF(M2305<1,N2280,\n(((M2305-1)*(M2281-(M2281/(M2305))))+(N2279*N2280))/(N2281)))))","v":0},{"$f":"IF(N2305=\"n/a\",\"n/a\",IF(AND(N2305<1,O2279=0),0,\nIF(O2279=0,N2305-1,\nIF(N2305<1,O2280,\n(((N2305-1)*(N2281-(N2281/(N2305))))+(O2279*O2280))/(O2281)))))","v":0},{"$f":"IF(O2305=\"n/a\",\"n/a\",IF(AND(O2305<1,P2279=0),0,\nIF(P2279=0,O2305-1,\nIF(O2305<1,P2280,\n(((O2305-1)*(O2281-(O2281/(O2305))))+(P2279*P2280))/(P2281)))))","v":0},{"$f":"IF(P2305=\"n/a\",\"n/a\",IF(AND(P2305<1,Q2279=0),0,\nIF(Q2279=0,P2305-1,\nIF(P2305<1,Q2280,\n(((P2305-1)*(P2281-(P2281/(P2305))))+(Q2279*Q2280))/(Q2281)))))","v":0},{"$f":"IF(Q2305=\"n/a\",\"n/a\",IF(AND(Q2305<1,R2279=0),0,\nIF(R2279=0,Q2305-1,\nIF(Q2305<1,R2280,\n(((Q2305-1)*(Q2281-(Q2281/(Q2305))))+(R2279*R2280))/(R2281)))))","v":0},{"$f":"IF(R2305=\"n/a\",\"n/a\",IF(AND(R2305<1,S2279=0),0,\nIF(S2279=0,R2305-1,\nIF(R2305<1,S2280,\n(((R2305-1)*(R2281-(R2281/(R2305))))+(S2279*S2280))/(S2281)))))","v":0},{"$f":"IF(S2305=\"n/a\",\"n/a\",IF(AND(S2305<1,T2279=0),0,\nIF(T2279=0,S2305-1,\nIF(S2305<1,T2280,\n(((S2305-1)*(S2281-(S2281/(S2305))))+(T2279*T2280))/(T2281)))))","v":0},{"$f":"IF(T2305=\"n/a\",\"n/a\",IF(AND(T2305<1,U2279=0),0,\nIF(U2279=0,T2305-1,\nIF(T2305<1,U2280,\n(((T2305-1)*(T2281-(T2281/(T2305))))+(U2279*U2280))/(U2281)))))","v":0},{"$f":"IF(U2305=\"n/a\",\"n/a\",IF(AND(U2305<1,V2279=0),0,\nIF(V2279=0,U2305-1,\nIF(U2305<1,V2280,\n(((U2305-1)*(U2281-(U2281/(U2305))))+(V2279*V2280))/(V2281)))))","v":0},{"$f":"IF(V2305=\"n/a\",\"n/a\",IF(AND(V2305<1,W2279=0),0,\nIF(W2279=0,V2305-1,\nIF(V2305<1,W2280,\n(((V2305-1)*(V2281-(V2281/(V2305))))+(W2279*W2280))/(W2281)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2306,(-$A2282-ROWS(C2278:C2305)),0)","v":"n/a"},{"$f":"IF(C2306=\"n/a\",\"n/a\",MAX(0,C2306-1))","v":"n/a"},{"$f":"IF(D2306=\"n/a\",\"n/a\",MAX(0,D2306-1))","v":"n/a"},{"$f":"IF(E2306=\"n/a\",\"n/a\",MAX(0,E2306-1))","v":"n/a"},{"$f":"IF(F2306=\"n/a\",\"n/a\",MAX(0,F2306-1))","v":"n/a"},{"$f":"IF(G2306=\"n/a\",\"n/a\",MAX(0,G2306-1))","v":"n/a"},{"$f":"IF(H2306=\"n/a\",\"n/a\",MAX(0,H2306-1))","v":"n/a"},{"$f":"IF(I2306=\"n/a\",\"n/a\",MAX(0,I2306-1))","v":"n/a"},{"$f":"IF(J2306=\"n/a\",\"n/a\",MAX(0,J2306-1))","v":"n/a"},{"$f":"IF(K2306=\"n/a\",\"n/a\",MAX(0,K2306-1))","v":"n/a"},{"$f":"IF(L2306=\"n/a\",\"n/a\",MAX(0,L2306-1))","v":"n/a"},{"$f":"IF(M2306=\"n/a\",\"n/a\",MAX(0,M2306-1))","v":"n/a"},{"$f":"IF(N2306=\"n/a\",\"n/a\",MAX(0,N2306-1))","v":"n/a"},{"$f":"IF(O2306=\"n/a\",\"n/a\",MAX(0,O2306-1))","v":"n/a"},{"$f":"IF(P2306=\"n/a\",\"n/a\",MAX(0,P2306-1))","v":"n/a"},{"$f":"IF(Q2306=\"n/a\",\"n/a\",MAX(0,Q2306-1))","v":"n/a"},{"$f":"IF(R2306=\"n/a\",\"n/a\",MAX(0,R2306-1))","v":"n/a"},{"$f":"IF(S2306=\"n/a\",\"n/a\",MAX(0,S2306-1))","v":"n/a"},{"$f":"IF(T2306=\"n/a\",\"n/a\",MAX(0,T2306-1))","v":"n/a"},{"$f":"IF(U2306=\"n/a\",\"n/a\",MAX(0,U2306-1))","v":"n/a"},{"$f":"IF(V2306=\"n/a\",\"n/a\",MAX(0,V2306-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2283)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2307,(-$A2283-ROWS(D2279:D2306)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2308,(-$A2284-ROWS(E2280:E2307)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2309,(-$A2285-ROWS(F2281:F2308)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2310,(-$A2286-ROWS(G2282:G2309)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2311,(-$A2287-ROWS(H2283:H2310)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2312,(-$A2288-ROWS(I2284:I2311)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2313,(-$A2289-ROWS(J2285:J2312)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2314,(-$A2290-ROWS(K2286:K2313)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2315,(-$A2291-ROWS(L2287:L2314)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2316,(-$A2292-ROWS(M2288:M2315)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2317,(-$A2293-ROWS(N2289:N2316)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2318,(-$A2294-ROWS(O2290:O2317)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2319,(-$A2295-ROWS(P2291:P2318)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2320,(-$A2296-ROWS(Q2292:Q2319)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2321,(-$A2297-ROWS(R2293:R2320)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2322,(-$A2298-ROWS(S2294:S2321)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2323,(-$A2299-ROWS(T2295:T2322)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2324,(-$A2300-ROWS(U2296:U2323)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2325,(-$A2301-ROWS(V2297:V2324)),0)","v":0},{"$f":"IF(V2325=\"n/a\",\"n/a\",MAX(0,V2325-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2326,(-$A2302-ROWS(W2298:W2325)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2278<>\"n/a\",C2278<>\"n/a\"),IF(SUM(C2281:C2303)=0,0,IF((SUMPRODUCT(C2281:C2303,C2305:C2327)/SUM(C2281:C2303))<0,1,(SUMPRODUCT(C2281:C2303,C2305:C2327)/SUM(C2281:C2303)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2278<>\"n/a\",D2278<>\"n/a\"),IF(SUM(D2281:D2303)=0,0,IF((SUMPRODUCT(D2281:D2303,D2305:D2327)/SUM(D2281:D2303))<0,1,(SUMPRODUCT(D2281:D2303,D2305:D2327)/SUM(D2281:D2303)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 44",{"$f":"VLOOKUP($A2330,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Easements"}]
[{"$f":"VALUE(REPLACE(A2330,1,12,\"\"))","v":44},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2331,0)","v":2.7055061759675034},{"$f":"OFFSET('RFM input'!H$60,$A2331,0)-OFFSET('RFM input'!H$114,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A2331,0)-OFFSET('RFM input'!I$114,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2331,0)-OFFSET('RFM input'!J$114,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2331,0)-OFFSET('RFM input'!K$114,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2331,0)-OFFSET('RFM input'!L$114,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2331,0)-OFFSET('RFM input'!M$114,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2331,0)-OFFSET('RFM input'!N$114,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2331,0)-OFFSET('RFM input'!O$114,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2331,0)-OFFSET('RFM input'!P$114,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2331,0)-OFFSET('RFM input'!Q$114,$A2331,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2331,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2331,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2331,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2331,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2331,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2331,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2331,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2331,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2331,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2331,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2331,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2331,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2331,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2331,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2331,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2331,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2331,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2331,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2331,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2331,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2331,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2331,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2359=\"n/a\",0,IF(AND(D2333=0,C2335=0),0,\nIF(AND(D2333<>0,C2335=0),D2333,\nIF(AND(D2334<>0,C2335<>0),(C2335-(C2335/C2359))+D2333,\nIF(C2359<1,0,(C2335-(C2335/C2359)))))))","v":0},{"$f":"IF(E2359=\"n/a\",0,IF(AND(E2333=0,D2335=0),0,\nIF(AND(E2333<>0,D2335=0),E2333,\nIF(AND(E2334<>0,D2335<>0),(D2335-(D2335/D2359))+E2333,\nIF(D2359<1,0,(D2335-(D2335/D2359)))))))","v":0},{"$f":"IF(F2359=\"n/a\",0,IF(AND(F2333=0,E2335=0),0,\nIF(AND(F2333<>0,E2335=0),F2333,\nIF(AND(F2334<>0,E2335<>0),(E2335-(E2335/E2359))+F2333,\nIF(E2359<1,0,(E2335-(E2335/E2359)))))))","v":0},{"$f":"IF(G2359=\"n/a\",0,IF(AND(G2333=0,F2335=0),0,\nIF(AND(G2333<>0,F2335=0),G2333,\nIF(AND(G2334<>0,F2335<>0),(F2335-(F2335/F2359))+G2333,\nIF(F2359<1,0,(F2335-(F2335/F2359)))))))","v":0},{"$f":"IF(H2359=\"n/a\",0,IF(AND(H2333=0,G2335=0),0,\nIF(AND(H2333<>0,G2335=0),H2333,\nIF(AND(H2334<>0,G2335<>0),(G2335-(G2335/G2359))+H2333,\nIF(G2359<1,0,(G2335-(G2335/G2359)))))))","v":0},{"$f":"IF(I2359=\"n/a\",0,IF(AND(I2333=0,H2335=0),0,\nIF(AND(I2333<>0,H2335=0),I2333,\nIF(AND(I2334<>0,H2335<>0),(H2335-(H2335/H2359))+I2333,\nIF(H2359<1,0,(H2335-(H2335/H2359)))))))","v":0},{"$f":"IF(J2359=\"n/a\",0,IF(AND(J2333=0,I2335=0),0,\nIF(AND(J2333<>0,I2335=0),J2333,\nIF(AND(J2334<>0,I2335<>0),(I2335-(I2335/I2359))+J2333,\nIF(I2359<1,0,(I2335-(I2335/I2359)))))))","v":0},{"$f":"IF(K2359=\"n/a\",0,IF(AND(K2333=0,J2335=0),0,\nIF(AND(K2333<>0,J2335=0),K2333,\nIF(AND(K2334<>0,J2335<>0),(J2335-(J2335/J2359))+K2333,\nIF(J2359<1,0,(J2335-(J2335/J2359)))))))","v":0},{"$f":"IF(L2359=\"n/a\",0,IF(AND(L2333=0,K2335=0),0,\nIF(AND(L2333<>0,K2335=0),L2333,\nIF(AND(L2334<>0,K2335<>0),(K2335-(K2335/K2359))+L2333,\nIF(K2359<1,0,(K2335-(K2335/K2359)))))))","v":0},{"$f":"IF(M2359=\"n/a\",0,IF(AND(M2333=0,L2335=0),0,\nIF(AND(M2333<>0,L2335=0),M2333,\nIF(AND(M2334<>0,L2335<>0),(L2335-(L2335/L2359))+M2333,\nIF(L2359<1,0,(L2335-(L2335/L2359)))))))","v":0},{"$f":"IF(N2359=\"n/a\",0,IF(AND(N2333=0,M2335=0),0,\nIF(AND(N2333<>0,M2335=0),N2333,\nIF(AND(N2334<>0,M2335<>0),(M2335-(M2335/M2359))+N2333,\nIF(M2359<1,0,(M2335-(M2335/M2359)))))))","v":0},{"$f":"IF(O2359=\"n/a\",0,IF(AND(O2333=0,N2335=0),0,\nIF(AND(O2333<>0,N2335=0),O2333,\nIF(AND(O2334<>0,N2335<>0),(N2335-(N2335/N2359))+O2333,\nIF(N2359<1,0,(N2335-(N2335/N2359)))))))","v":0},{"$f":"IF(P2359=\"n/a\",0,IF(AND(P2333=0,O2335=0),0,\nIF(AND(P2333<>0,O2335=0),P2333,\nIF(AND(P2334<>0,O2335<>0),(O2335-(O2335/O2359))+P2333,\nIF(O2359<1,0,(O2335-(O2335/O2359)))))))","v":0},{"$f":"IF(Q2359=\"n/a\",0,IF(AND(Q2333=0,P2335=0),0,\nIF(AND(Q2333<>0,P2335=0),Q2333,\nIF(AND(Q2334<>0,P2335<>0),(P2335-(P2335/P2359))+Q2333,\nIF(P2359<1,0,(P2335-(P2335/P2359)))))))","v":0},{"$f":"IF(R2359=\"n/a\",0,IF(AND(R2333=0,Q2335=0),0,\nIF(AND(R2333<>0,Q2335=0),R2333,\nIF(AND(R2334<>0,Q2335<>0),(Q2335-(Q2335/Q2359))+R2333,\nIF(Q2359<1,0,(Q2335-(Q2335/Q2359)))))))","v":0},{"$f":"IF(S2359=\"n/a\",0,IF(AND(S2333=0,R2335=0),0,\nIF(AND(S2333<>0,R2335=0),S2333,\nIF(AND(S2334<>0,R2335<>0),(R2335-(R2335/R2359))+S2333,\nIF(R2359<1,0,(R2335-(R2335/R2359)))))))","v":0},{"$f":"IF(T2359=\"n/a\",0,IF(AND(T2333=0,S2335=0),0,\nIF(AND(T2333<>0,S2335=0),T2333,\nIF(AND(T2334<>0,S2335<>0),(S2335-(S2335/S2359))+T2333,\nIF(S2359<1,0,(S2335-(S2335/S2359)))))))","v":0},{"$f":"IF(U2359=\"n/a\",0,IF(AND(U2333=0,T2335=0),0,\nIF(AND(U2333<>0,T2335=0),U2333,\nIF(AND(U2334<>0,T2335<>0),(T2335-(T2335/T2359))+U2333,\nIF(T2359<1,0,(T2335-(T2335/T2359)))))))","v":0},{"$f":"IF(V2359=\"n/a\",0,IF(AND(V2333=0,U2335=0),0,\nIF(AND(V2333<>0,U2335=0),V2333,\nIF(AND(V2334<>0,U2335<>0),(U2335-(U2335/U2359))+V2333,\nIF(U2359<1,0,(U2335-(U2335/U2359)))))))","v":0},{"$f":"IF(W2359=\"n/a\",0,IF(AND(W2333=0,V2335=0),0,\nIF(AND(W2333<>0,V2335=0),W2333,\nIF(AND(W2334<>0,V2335<>0),(V2335-(V2335/V2359))+W2333,\nIF(V2359<1,0,(V2335-(V2335/V2359)))))))","v":0}]
[{"$f":"A2335+1","v":0},"Depreciated starting RAB",{"$f":"C2331","v":2.7055061759675034},{"$f":"IF(C2360=\"n/a\",C2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,C2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,C2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034},{"$f":"IF(D2360=\"n/a\",D2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,D2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,D2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034},{"$f":"IF(E2360=\"n/a\",E2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,E2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,E2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034},{"$f":"IF(F2360=\"n/a\",F2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,F2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,F2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034},{"$f":"IF(G2360=\"n/a\",G2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,G2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,G2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034},{"$f":"IF(H2360=\"n/a\",H2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,H2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,H2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034},{"$f":"IF(I2360=\"n/a\",I2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,I2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,I2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034},{"$f":"IF(J2360=\"n/a\",J2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,J2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,J2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034},{"$f":"IF(K2360=\"n/a\",K2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,K2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,K2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034},{"$f":"IF(L2360=\"n/a\",L2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,L2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,L2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034},{"$f":"IF(M2360=\"n/a\",M2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,M2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,M2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034},{"$f":"IF(N2360=\"n/a\",N2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,N2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,N2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034},{"$f":"IF(O2360=\"n/a\",O2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,O2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,O2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034},{"$f":"IF(P2360=\"n/a\",P2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,P2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,P2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034},{"$f":"IF(Q2360=\"n/a\",Q2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,Q2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,Q2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034},{"$f":"IF(R2360=\"n/a\",R2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,R2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,R2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034},{"$f":"IF(S2360=\"n/a\",S2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,S2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,S2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034},{"$f":"IF(T2360=\"n/a\",T2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,T2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,T2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034},{"$f":"IF(U2360=\"n/a\",U2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,U2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,U2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034},{"$f":"IF(V2360=\"n/a\",V2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,V2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,V2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":2.7055061759675034}]
[{"$f":"A2336+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2337)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D2337,-($A2337+5),0)","v":0},{"$f":"IF(D2361=\"n/a\",D2337,IFERROR(IF((OFFSET($C2337,0,$A2337))<0,\nMIN(0,D2337-(OFFSET($C2337,0,$A2337)/(OFFSET($C2332,-$A2336,$A2337)))),\nMAX(0,D2337-(OFFSET($C2337,0,$A2337)/(OFFSET($C2332,-$A2336,$A2337))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E2338,-($A2338+5),0)","v":0},{"$f":"IF(E2362=\"n/a\",E2338,IFERROR(IF((OFFSET($C2338,0,$A2338))<0,\nMIN(0,E2338-(OFFSET($C2338,0,$A2338)/(OFFSET($C2333,-$A2337,$A2338)))),\nMAX(0,E2338-(OFFSET($C2338,0,$A2338)/(OFFSET($C2333,-$A2337,$A2338))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F2339,-($A2339+5),0)","v":0},{"$f":"IF(F2363=\"n/a\",F2339,IFERROR(IF((OFFSET($C2339,0,$A2339))<0,\nMIN(0,F2339-(OFFSET($C2339,0,$A2339)/(OFFSET($C2334,-$A2338,$A2339)))),\nMAX(0,F2339-(OFFSET($C2339,0,$A2339)/(OFFSET($C2334,-$A2338,$A2339))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2340,-($A2340+5),0)","v":0},{"$f":"IF(G2364=\"n/a\",G2340,IFERROR(IF((OFFSET($C2340,0,$A2340))<0,\nMIN(0,G2340-(OFFSET($C2340,0,$A2340)/(OFFSET($C2335,-$A2339,$A2340)))),\nMAX(0,G2340-(OFFSET($C2340,0,$A2340)/(OFFSET($C2335,-$A2339,$A2340))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2341,-($A2341+5),0)","v":0},{"$f":"IF(H2365=\"n/a\",H2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,H2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,H2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2342,-($A2342+5),0)","v":0},{"$f":"IF(I2366=\"n/a\",I2342,IFERROR(IF((OFFSET($C2342,0,$A2342))<0,\nMIN(0,I2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342)))),\nMAX(0,I2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2343,-($A2343+5),0)","v":0},{"$f":"IF(J2367=\"n/a\",J2343,IFERROR(IF((OFFSET($C2343,0,$A2343))<0,\nMIN(0,J2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343)))),\nMAX(0,J2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2344,-($A2344+5),0)","v":0},{"$f":"IF(K2368=\"n/a\",K2344,IFERROR(IF((OFFSET($C2344,0,$A2344))<0,\nMIN(0,K2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344)))),\nMAX(0,K2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2345,-($A2345+5),0)","v":0},{"$f":"IF(L2369=\"n/a\",L2345,IFERROR(IF((OFFSET($C2345,0,$A2345))<0,\nMIN(0,L2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345)))),\nMAX(0,L2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2346,-($A2346+5),0)","v":0},{"$f":"IF(M2370=\"n/a\",M2346,IFERROR(IF((OFFSET($C2346,0,$A2346))<0,\nMIN(0,M2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346)))),\nMAX(0,M2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2347,-($A2347+5),0)","v":0},{"$f":"IF(N2371=\"n/a\",N2347,IFERROR(IF((OFFSET($C2347,0,$A2347))<0,\nMIN(0,N2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347)))),\nMAX(0,N2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2348,-($A2348+5),0)","v":0},{"$f":"IF(O2372=\"n/a\",O2348,IFERROR(IF((OFFSET($C2348,0,$A2348))<0,\nMIN(0,O2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348)))),\nMAX(0,O2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2349,-($A2349+5),0)","v":0},{"$f":"IF(P2373=\"n/a\",P2349,IFERROR(IF((OFFSET($C2349,0,$A2349))<0,\nMIN(0,P2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349)))),\nMAX(0,P2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2350,-($A2350+5),0)","v":0},{"$f":"IF(Q2374=\"n/a\",Q2350,IFERROR(IF((OFFSET($C2350,0,$A2350))<0,\nMIN(0,Q2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350)))),\nMAX(0,Q2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2351,-($A2351+5),0)","v":0},{"$f":"IF(R2375=\"n/a\",R2351,IFERROR(IF((OFFSET($C2351,0,$A2351))<0,\nMIN(0,R2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351)))),\nMAX(0,R2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2352,-($A2352+5),0)","v":0},{"$f":"IF(S2376=\"n/a\",S2352,IFERROR(IF((OFFSET($C2352,0,$A2352))<0,\nMIN(0,S2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352)))),\nMAX(0,S2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2353,-($A2353+5),0)","v":0},{"$f":"IF(T2377=\"n/a\",T2353,IFERROR(IF((OFFSET($C2353,0,$A2353))<0,\nMIN(0,T2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353)))),\nMAX(0,T2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2354,-($A2354+5),0)","v":0},{"$f":"IF(U2378=\"n/a\",U2354,IFERROR(IF((OFFSET($C2354,0,$A2354))<0,\nMIN(0,U2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354)))),\nMAX(0,U2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2355,-($A2355+5),0)","v":0},{"$f":"IF(V2379=\"n/a\",V2355,IFERROR(IF((OFFSET($C2355,0,$A2355))<0,\nMIN(0,V2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355)))),\nMAX(0,V2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2356,-($A2356+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2359=\"n/a\",\"n/a\",IF(AND(C2359<1,D2333=0),0,\nIF(D2333=0,C2359-1,\nIF(C2359<1,D2334,\n(((C2359-1)*(C2335-(C2335/(C2359))))+(D2333*D2334))/(D2335)))))","v":0},{"$f":"IF(D2359=\"n/a\",\"n/a\",IF(AND(D2359<1,E2333=0),0,\nIF(E2333=0,D2359-1,\nIF(D2359<1,E2334,\n(((D2359-1)*(D2335-(D2335/(D2359))))+(E2333*E2334))/(E2335)))))","v":0},{"$f":"IF(E2359=\"n/a\",\"n/a\",IF(AND(E2359<1,F2333=0),0,\nIF(F2333=0,E2359-1,\nIF(E2359<1,F2334,\n(((E2359-1)*(E2335-(E2335/(E2359))))+(F2333*F2334))/(F2335)))))","v":0},{"$f":"IF(F2359=\"n/a\",\"n/a\",IF(AND(F2359<1,G2333=0),0,\nIF(G2333=0,F2359-1,\nIF(F2359<1,G2334,\n(((F2359-1)*(F2335-(F2335/(F2359))))+(G2333*G2334))/(G2335)))))","v":0},{"$f":"IF(G2359=\"n/a\",\"n/a\",IF(AND(G2359<1,H2333=0),0,\nIF(H2333=0,G2359-1,\nIF(G2359<1,H2334,\n(((G2359-1)*(G2335-(G2335/(G2359))))+(H2333*H2334))/(H2335)))))","v":0},{"$f":"IF(H2359=\"n/a\",\"n/a\",IF(AND(H2359<1,I2333=0),0,\nIF(I2333=0,H2359-1,\nIF(H2359<1,I2334,\n(((H2359-1)*(H2335-(H2335/(H2359))))+(I2333*I2334))/(I2335)))))","v":0},{"$f":"IF(I2359=\"n/a\",\"n/a\",IF(AND(I2359<1,J2333=0),0,\nIF(J2333=0,I2359-1,\nIF(I2359<1,J2334,\n(((I2359-1)*(I2335-(I2335/(I2359))))+(J2333*J2334))/(J2335)))))","v":0},{"$f":"IF(J2359=\"n/a\",\"n/a\",IF(AND(J2359<1,K2333=0),0,\nIF(K2333=0,J2359-1,\nIF(J2359<1,K2334,\n(((J2359-1)*(J2335-(J2335/(J2359))))+(K2333*K2334))/(K2335)))))","v":0},{"$f":"IF(K2359=\"n/a\",\"n/a\",IF(AND(K2359<1,L2333=0),0,\nIF(L2333=0,K2359-1,\nIF(K2359<1,L2334,\n(((K2359-1)*(K2335-(K2335/(K2359))))+(L2333*L2334))/(L2335)))))","v":0},{"$f":"IF(L2359=\"n/a\",\"n/a\",IF(AND(L2359<1,M2333=0),0,\nIF(M2333=0,L2359-1,\nIF(L2359<1,M2334,\n(((L2359-1)*(L2335-(L2335/(L2359))))+(M2333*M2334))/(M2335)))))","v":0},{"$f":"IF(M2359=\"n/a\",\"n/a\",IF(AND(M2359<1,N2333=0),0,\nIF(N2333=0,M2359-1,\nIF(M2359<1,N2334,\n(((M2359-1)*(M2335-(M2335/(M2359))))+(N2333*N2334))/(N2335)))))","v":0},{"$f":"IF(N2359=\"n/a\",\"n/a\",IF(AND(N2359<1,O2333=0),0,\nIF(O2333=0,N2359-1,\nIF(N2359<1,O2334,\n(((N2359-1)*(N2335-(N2335/(N2359))))+(O2333*O2334))/(O2335)))))","v":0},{"$f":"IF(O2359=\"n/a\",\"n/a\",IF(AND(O2359<1,P2333=0),0,\nIF(P2333=0,O2359-1,\nIF(O2359<1,P2334,\n(((O2359-1)*(O2335-(O2335/(O2359))))+(P2333*P2334))/(P2335)))))","v":0},{"$f":"IF(P2359=\"n/a\",\"n/a\",IF(AND(P2359<1,Q2333=0),0,\nIF(Q2333=0,P2359-1,\nIF(P2359<1,Q2334,\n(((P2359-1)*(P2335-(P2335/(P2359))))+(Q2333*Q2334))/(Q2335)))))","v":0},{"$f":"IF(Q2359=\"n/a\",\"n/a\",IF(AND(Q2359<1,R2333=0),0,\nIF(R2333=0,Q2359-1,\nIF(Q2359<1,R2334,\n(((Q2359-1)*(Q2335-(Q2335/(Q2359))))+(R2333*R2334))/(R2335)))))","v":0},{"$f":"IF(R2359=\"n/a\",\"n/a\",IF(AND(R2359<1,S2333=0),0,\nIF(S2333=0,R2359-1,\nIF(R2359<1,S2334,\n(((R2359-1)*(R2335-(R2335/(R2359))))+(S2333*S2334))/(S2335)))))","v":0},{"$f":"IF(S2359=\"n/a\",\"n/a\",IF(AND(S2359<1,T2333=0),0,\nIF(T2333=0,S2359-1,\nIF(S2359<1,T2334,\n(((S2359-1)*(S2335-(S2335/(S2359))))+(T2333*T2334))/(T2335)))))","v":0},{"$f":"IF(T2359=\"n/a\",\"n/a\",IF(AND(T2359<1,U2333=0),0,\nIF(U2333=0,T2359-1,\nIF(T2359<1,U2334,\n(((T2359-1)*(T2335-(T2335/(T2359))))+(U2333*U2334))/(U2335)))))","v":0},{"$f":"IF(U2359=\"n/a\",\"n/a\",IF(AND(U2359<1,V2333=0),0,\nIF(V2333=0,U2359-1,\nIF(U2359<1,V2334,\n(((U2359-1)*(U2335-(U2335/(U2359))))+(V2333*V2334))/(V2335)))))","v":0},{"$f":"IF(V2359=\"n/a\",\"n/a\",IF(AND(V2359<1,W2333=0),0,\nIF(W2333=0,V2359-1,\nIF(V2359<1,W2334,\n(((V2359-1)*(V2335-(V2335/(V2359))))+(W2333*W2334))/(W2335)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2360,(-$A2336-ROWS(C2332:C2359)),0)","v":"n/a"},{"$f":"IF(C2360=\"n/a\",\"n/a\",MAX(0,C2360-1))","v":"n/a"},{"$f":"IF(D2360=\"n/a\",\"n/a\",MAX(0,D2360-1))","v":"n/a"},{"$f":"IF(E2360=\"n/a\",\"n/a\",MAX(0,E2360-1))","v":"n/a"},{"$f":"IF(F2360=\"n/a\",\"n/a\",MAX(0,F2360-1))","v":"n/a"},{"$f":"IF(G2360=\"n/a\",\"n/a\",MAX(0,G2360-1))","v":"n/a"},{"$f":"IF(H2360=\"n/a\",\"n/a\",MAX(0,H2360-1))","v":"n/a"},{"$f":"IF(I2360=\"n/a\",\"n/a\",MAX(0,I2360-1))","v":"n/a"},{"$f":"IF(J2360=\"n/a\",\"n/a\",MAX(0,J2360-1))","v":"n/a"},{"$f":"IF(K2360=\"n/a\",\"n/a\",MAX(0,K2360-1))","v":"n/a"},{"$f":"IF(L2360=\"n/a\",\"n/a\",MAX(0,L2360-1))","v":"n/a"},{"$f":"IF(M2360=\"n/a\",\"n/a\",MAX(0,M2360-1))","v":"n/a"},{"$f":"IF(N2360=\"n/a\",\"n/a\",MAX(0,N2360-1))","v":"n/a"},{"$f":"IF(O2360=\"n/a\",\"n/a\",MAX(0,O2360-1))","v":"n/a"},{"$f":"IF(P2360=\"n/a\",\"n/a\",MAX(0,P2360-1))","v":"n/a"},{"$f":"IF(Q2360=\"n/a\",\"n/a\",MAX(0,Q2360-1))","v":"n/a"},{"$f":"IF(R2360=\"n/a\",\"n/a\",MAX(0,R2360-1))","v":"n/a"},{"$f":"IF(S2360=\"n/a\",\"n/a\",MAX(0,S2360-1))","v":"n/a"},{"$f":"IF(T2360=\"n/a\",\"n/a\",MAX(0,T2360-1))","v":"n/a"},{"$f":"IF(U2360=\"n/a\",\"n/a\",MAX(0,U2360-1))","v":"n/a"},{"$f":"IF(V2360=\"n/a\",\"n/a\",MAX(0,V2360-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2337)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2361,(-$A2337-ROWS(D2333:D2360)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2362,(-$A2338-ROWS(E2334:E2361)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2363,(-$A2339-ROWS(F2335:F2362)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2364,(-$A2340-ROWS(G2336:G2363)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2365,(-$A2341-ROWS(H2337:H2364)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2366,(-$A2342-ROWS(I2338:I2365)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2367,(-$A2343-ROWS(J2339:J2366)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2368,(-$A2344-ROWS(K2340:K2367)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2369,(-$A2345-ROWS(L2341:L2368)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2370,(-$A2346-ROWS(M2342:M2369)),0)","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2371,(-$A2347-ROWS(N2343:N2370)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2372,(-$A2348-ROWS(O2344:O2371)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2373,(-$A2349-ROWS(P2345:P2372)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2374,(-$A2350-ROWS(Q2346:Q2373)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2375,(-$A2351-ROWS(R2347:R2374)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2376,(-$A2352-ROWS(S2348:S2375)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2377,(-$A2353-ROWS(T2349:T2376)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2378,(-$A2354-ROWS(U2350:U2377)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2379,(-$A2355-ROWS(V2351:V2378)),0)","v":0},{"$f":"IF(V2379=\"n/a\",\"n/a\",MAX(0,V2379-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2380,(-$A2356-ROWS(W2352:W2379)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2332<>\"n/a\",C2332<>\"n/a\"),IF(SUM(C2335:C2357)=0,0,IF((SUMPRODUCT(C2335:C2357,C2359:C2381)/SUM(C2335:C2357))<0,1,(SUMPRODUCT(C2335:C2357,C2359:C2381)/SUM(C2335:C2357)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2332<>\"n/a\",D2332<>\"n/a\"),IF(SUM(D2335:D2357)=0,0,IF((SUMPRODUCT(D2335:D2357,D2359:D2381)/SUM(D2335:D2357))<0,1,(SUMPRODUCT(D2335:D2357,D2359:D2381)/SUM(D2335:D2357)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 45",{"$f":"VLOOKUP($A2384,'RFM input'!$F$7:$G$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2384,1,12,\"\"))","v":45},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2385,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A2385,0)-OFFSET('RFM input'!H$114,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A2385,0)-OFFSET('RFM input'!I$114,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2385,0)-OFFSET('RFM input'!J$114,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2385,0)-OFFSET('RFM input'!K$114,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2385,0)-OFFSET('RFM input'!L$114,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2385,0)-OFFSET('RFM input'!M$114,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2385,0)-OFFSET('RFM input'!N$114,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2385,0)-OFFSET('RFM input'!O$114,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2385,0)-OFFSET('RFM input'!P$114,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2385,0)-OFFSET('RFM input'!Q$114,$A2385,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2385,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2385,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2385,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2385,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2385,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2385,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2385,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2385,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2385,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2385,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2385,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2385,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2385,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2385,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2385,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2385,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2385,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2385,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2385,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2385,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2385,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2413=\"n/a\",0,IF(AND(D2387=0,C2389=0),0,\nIF(AND(D2387<>0,C2389=0),D2387,\nIF(AND(D2388<>0,C2389<>0),(C2389-(C2389/C2413))+D2387,\nIF(C2413<1,0,(C2389-(C2389/C2413)))))))","v":0},{"$f":"IF(E2413=\"n/a\",0,IF(AND(E2387=0,D2389=0),0,\nIF(AND(E2387<>0,D2389=0),E2387,\nIF(AND(E2388<>0,D2389<>0),(D2389-(D2389/D2413))+E2387,\nIF(D2413<1,0,(D2389-(D2389/D2413)))))))","v":0},{"$f":"IF(F2413=\"n/a\",0,IF(AND(F2387=0,E2389=0),0,\nIF(AND(F2387<>0,E2389=0),F2387,\nIF(AND(F2388<>0,E2389<>0),(E2389-(E2389/E2413))+F2387,\nIF(E2413<1,0,(E2389-(E2389/E2413)))))))","v":0},{"$f":"IF(G2413=\"n/a\",0,IF(AND(G2387=0,F2389=0),0,\nIF(AND(G2387<>0,F2389=0),G2387,\nIF(AND(G2388<>0,F2389<>0),(F2389-(F2389/F2413))+G2387,\nIF(F2413<1,0,(F2389-(F2389/F2413)))))))","v":0},{"$f":"IF(H2413=\"n/a\",0,IF(AND(H2387=0,G2389=0),0,\nIF(AND(H2387<>0,G2389=0),H2387,\nIF(AND(H2388<>0,G2389<>0),(G2389-(G2389/G2413))+H2387,\nIF(G2413<1,0,(G2389-(G2389/G2413)))))))","v":0},{"$f":"IF(I2413=\"n/a\",0,IF(AND(I2387=0,H2389=0),0,\nIF(AND(I2387<>0,H2389=0),I2387,\nIF(AND(I2388<>0,H2389<>0),(H2389-(H2389/H2413))+I2387,\nIF(H2413<1,0,(H2389-(H2389/H2413)))))))","v":0},{"$f":"IF(J2413=\"n/a\",0,IF(AND(J2387=0,I2389=0),0,\nIF(AND(J2387<>0,I2389=0),J2387,\nIF(AND(J2388<>0,I2389<>0),(I2389-(I2389/I2413))+J2387,\nIF(I2413<1,0,(I2389-(I2389/I2413)))))))","v":0},{"$f":"IF(K2413=\"n/a\",0,IF(AND(K2387=0,J2389=0),0,\nIF(AND(K2387<>0,J2389=0),K2387,\nIF(AND(K2388<>0,J2389<>0),(J2389-(J2389/J2413))+K2387,\nIF(J2413<1,0,(J2389-(J2389/J2413)))))))","v":0},{"$f":"IF(L2413=\"n/a\",0,IF(AND(L2387=0,K2389=0),0,\nIF(AND(L2387<>0,K2389=0),L2387,\nIF(AND(L2388<>0,K2389<>0),(K2389-(K2389/K2413))+L2387,\nIF(K2413<1,0,(K2389-(K2389/K2413)))))))","v":0},{"$f":"IF(M2413=\"n/a\",0,IF(AND(M2387=0,L2389=0),0,\nIF(AND(M2387<>0,L2389=0),M2387,\nIF(AND(M2388<>0,L2389<>0),(L2389-(L2389/L2413))+M2387,\nIF(L2413<1,0,(L2389-(L2389/L2413)))))))","v":0},{"$f":"IF(N2413=\"n/a\",0,IF(AND(N2387=0,M2389=0),0,\nIF(AND(N2387<>0,M2389=0),N2387,\nIF(AND(N2388<>0,M2389<>0),(M2389-(M2389/M2413))+N2387,\nIF(M2413<1,0,(M2389-(M2389/M2413)))))))","v":0},{"$f":"IF(O2413=\"n/a\",0,IF(AND(O2387=0,N2389=0),0,\nIF(AND(O2387<>0,N2389=0),O2387,\nIF(AND(O2388<>0,N2389<>0),(N2389-(N2389/N2413))+O2387,\nIF(N2413<1,0,(N2389-(N2389/N2413)))))))","v":0},{"$f":"IF(P2413=\"n/a\",0,IF(AND(P2387=0,O2389=0),0,\nIF(AND(P2387<>0,O2389=0),P2387,\nIF(AND(P2388<>0,O2389<>0),(O2389-(O2389/O2413))+P2387,\nIF(O2413<1,0,(O2389-(O2389/O2413)))))))","v":0},{"$f":"IF(Q2413=\"n/a\",0,IF(AND(Q2387=0,P2389=0),0,\nIF(AND(Q2387<>0,P2389=0),Q2387,\nIF(AND(Q2388<>0,P2389<>0),(P2389-(P2389/P2413))+Q2387,\nIF(P2413<1,0,(P2389-(P2389/P2413)))))))","v":0},{"$f":"IF(R2413=\"n/a\",0,IF(AND(R2387=0,Q2389=0),0,\nIF(AND(R2387<>0,Q2389=0),R2387,\nIF(AND(R2388<>0,Q2389<>0),(Q2389-(Q2389/Q2413))+R2387,\nIF(Q2413<1,0,(Q2389-(Q2389/Q2413)))))))","v":0},{"$f":"IF(S2413=\"n/a\",0,IF(AND(S2387=0,R2389=0),0,\nIF(AND(S2387<>0,R2389=0),S2387,\nIF(AND(S2388<>0,R2389<>0),(R2389-(R2389/R2413))+S2387,\nIF(R2413<1,0,(R2389-(R2389/R2413)))))))","v":0},{"$f":"IF(T2413=\"n/a\",0,IF(AND(T2387=0,S2389=0),0,\nIF(AND(T2387<>0,S2389=0),T2387,\nIF(AND(T2388<>0,S2389<>0),(S2389-(S2389/S2413))+T2387,\nIF(S2413<1,0,(S2389-(S2389/S2413)))))))","v":0},{"$f":"IF(U2413=\"n/a\",0,IF(AND(U2387=0,T2389=0),0,\nIF(AND(U2387<>0,T2389=0),U2387,\nIF(AND(U2388<>0,T2389<>0),(T2389-(T2389/T2413))+U2387,\nIF(T2413<1,0,(T2389-(T2389/T2413)))))))","v":0},{"$f":"IF(V2413=\"n/a\",0,IF(AND(V2387=0,U2389=0),0,\nIF(AND(V2387<>0,U2389=0),V2387,\nIF(AND(V2388<>0,U2389<>0),(U2389-(U2389/U2413))+V2387,\nIF(U2413<1,0,(U2389-(U2389/U2413)))))))","v":0},{"$f":"IF(W2413=\"n/a\",0,IF(AND(W2387=0,V2389=0),0,\nIF(AND(W2387<>0,V2389=0),W2387,\nIF(AND(W2388<>0,V2389<>0),(V2389-(V2389/V2413))+W2387,\nIF(V2413<1,0,(V2389-(V2389/V2413)))))))","v":0}]
[{"$f":"A2389+1","v":0},"Depreciated starting RAB",{"$f":"C2385","v":0},{"$f":"IF(C2414=\"n/a\",C2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,C2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,C2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(D2414=\"n/a\",D2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,D2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,D2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(E2414=\"n/a\",E2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,E2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,E2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(F2414=\"n/a\",F2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,F2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,F2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(G2414=\"n/a\",G2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,G2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,G2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(H2414=\"n/a\",H2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,H2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,H2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(I2414=\"n/a\",I2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,I2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,I2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(J2414=\"n/a\",J2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,J2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,J2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(K2414=\"n/a\",K2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,K2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,K2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(L2414=\"n/a\",L2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,L2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,L2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(M2414=\"n/a\",M2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,M2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,M2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(N2414=\"n/a\",N2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,N2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,N2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(O2414=\"n/a\",O2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,O2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,O2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(P2414=\"n/a\",P2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,P2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,P2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(Q2414=\"n/a\",Q2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,Q2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,Q2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(R2414=\"n/a\",R2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,R2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,R2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(S2414=\"n/a\",S2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,S2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,S2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(T2414=\"n/a\",T2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,T2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,T2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(U2414=\"n/a\",U2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,U2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,U2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(V2414=\"n/a\",V2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,V2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,V2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0}]
[{"$f":"A2390+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2391)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D2391,-($A2391+5),0)","v":0},{"$f":"IF(D2415=\"n/a\",D2391,IFERROR(IF((OFFSET($C2391,0,$A2391))<0,\nMIN(0,D2391-(OFFSET($C2391,0,$A2391)/(OFFSET($C2386,-$A2390,$A2391)))),\nMAX(0,D2391-(OFFSET($C2391,0,$A2391)/(OFFSET($C2386,-$A2390,$A2391))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E2392,-($A2392+5),0)","v":0},{"$f":"IF(E2416=\"n/a\",E2392,IFERROR(IF((OFFSET($C2392,0,$A2392))<0,\nMIN(0,E2392-(OFFSET($C2392,0,$A2392)/(OFFSET($C2387,-$A2391,$A2392)))),\nMAX(0,E2392-(OFFSET($C2392,0,$A2392)/(OFFSET($C2387,-$A2391,$A2392))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F2393,-($A2393+5),0)","v":0},{"$f":"IF(F2417=\"n/a\",F2393,IFERROR(IF((OFFSET($C2393,0,$A2393))<0,\nMIN(0,F2393-(OFFSET($C2393,0,$A2393)/(OFFSET($C2388,-$A2392,$A2393)))),\nMAX(0,F2393-(OFFSET($C2393,0,$A2393)/(OFFSET($C2388,-$A2392,$A2393))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2394,-($A2394+5),0)","v":0},{"$f":"IF(G2418=\"n/a\",G2394,IFERROR(IF((OFFSET($C2394,0,$A2394))<0,\nMIN(0,G2394-(OFFSET($C2394,0,$A2394)/(OFFSET($C2389,-$A2393,$A2394)))),\nMAX(0,G2394-(OFFSET($C2394,0,$A2394)/(OFFSET($C2389,-$A2393,$A2394))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2395,-($A2395+5),0)","v":0},{"$f":"IF(H2419=\"n/a\",H2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,H2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,H2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2396,-($A2396+5),0)","v":0},{"$f":"IF(I2420=\"n/a\",I2396,IFERROR(IF((OFFSET($C2396,0,$A2396))<0,\nMIN(0,I2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396)))),\nMAX(0,I2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2397,-($A2397+5),0)","v":0},{"$f":"IF(J2421=\"n/a\",J2397,IFERROR(IF((OFFSET($C2397,0,$A2397))<0,\nMIN(0,J2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397)))),\nMAX(0,J2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2398,-($A2398+5),0)","v":0},{"$f":"IF(K2422=\"n/a\",K2398,IFERROR(IF((OFFSET($C2398,0,$A2398))<0,\nMIN(0,K2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398)))),\nMAX(0,K2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2399,-($A2399+5),0)","v":0},{"$f":"IF(L2423=\"n/a\",L2399,IFERROR(IF((OFFSET($C2399,0,$A2399))<0,\nMIN(0,L2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399)))),\nMAX(0,L2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2400,-($A2400+5),0)","v":0},{"$f":"IF(M2424=\"n/a\",M2400,IFERROR(IF((OFFSET($C2400,0,$A2400))<0,\nMIN(0,M2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400)))),\nMAX(0,M2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2401,-($A2401+5),0)","v":0},{"$f":"IF(N2425=\"n/a\",N2401,IFERROR(IF((OFFSET($C2401,0,$A2401))<0,\nMIN(0,N2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401)))),\nMAX(0,N2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2402,-($A2402+5),0)","v":0},{"$f":"IF(O2426=\"n/a\",O2402,IFERROR(IF((OFFSET($C2402,0,$A2402))<0,\nMIN(0,O2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402)))),\nMAX(0,O2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2403,-($A2403+5),0)","v":0},{"$f":"IF(P2427=\"n/a\",P2403,IFERROR(IF((OFFSET($C2403,0,$A2403))<0,\nMIN(0,P2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403)))),\nMAX(0,P2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2404,-($A2404+5),0)","v":0},{"$f":"IF(Q2428=\"n/a\",Q2404,IFERROR(IF((OFFSET($C2404,0,$A2404))<0,\nMIN(0,Q2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404)))),\nMAX(0,Q2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2405,-($A2405+5),0)","v":0},{"$f":"IF(R2429=\"n/a\",R2405,IFERROR(IF((OFFSET($C2405,0,$A2405))<0,\nMIN(0,R2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405)))),\nMAX(0,R2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2406,-($A2406+5),0)","v":0},{"$f":"IF(S2430=\"n/a\",S2406,IFERROR(IF((OFFSET($C2406,0,$A2406))<0,\nMIN(0,S2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406)))),\nMAX(0,S2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2407,-($A2407+5),0)","v":0},{"$f":"IF(T2431=\"n/a\",T2407,IFERROR(IF((OFFSET($C2407,0,$A2407))<0,\nMIN(0,T2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407)))),\nMAX(0,T2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2408,-($A2408+5),0)","v":0},{"$f":"IF(U2432=\"n/a\",U2408,IFERROR(IF((OFFSET($C2408,0,$A2408))<0,\nMIN(0,U2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408)))),\nMAX(0,U2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2409,-($A2409+5),0)","v":0},{"$f":"IF(V2433=\"n/a\",V2409,IFERROR(IF((OFFSET($C2409,0,$A2409))<0,\nMIN(0,V2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409)))),\nMAX(0,V2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2410,-($A2410+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2413=\"n/a\",\"n/a\",IF(AND(C2413<1,D2387=0),0,\nIF(D2387=0,C2413-1,\nIF(C2413<1,D2388,\n(((C2413-1)*(C2389-(C2389/(C2413))))+(D2387*D2388))/(D2389)))))","v":0},{"$f":"IF(D2413=\"n/a\",\"n/a\",IF(AND(D2413<1,E2387=0),0,\nIF(E2387=0,D2413-1,\nIF(D2413<1,E2388,\n(((D2413-1)*(D2389-(D2389/(D2413))))+(E2387*E2388))/(E2389)))))","v":0},{"$f":"IF(E2413=\"n/a\",\"n/a\",IF(AND(E2413<1,F2387=0),0,\nIF(F2387=0,E2413-1,\nIF(E2413<1,F2388,\n(((E2413-1)*(E2389-(E2389/(E2413))))+(F2387*F2388))/(F2389)))))","v":0},{"$f":"IF(F2413=\"n/a\",\"n/a\",IF(AND(F2413<1,G2387=0),0,\nIF(G2387=0,F2413-1,\nIF(F2413<1,G2388,\n(((F2413-1)*(F2389-(F2389/(F2413))))+(G2387*G2388))/(G2389)))))","v":0},{"$f":"IF(G2413=\"n/a\",\"n/a\",IF(AND(G2413<1,H2387=0),0,\nIF(H2387=0,G2413-1,\nIF(G2413<1,H2388,\n(((G2413-1)*(G2389-(G2389/(G2413))))+(H2387*H2388))/(H2389)))))","v":0},{"$f":"IF(H2413=\"n/a\",\"n/a\",IF(AND(H2413<1,I2387=0),0,\nIF(I2387=0,H2413-1,\nIF(H2413<1,I2388,\n(((H2413-1)*(H2389-(H2389/(H2413))))+(I2387*I2388))/(I2389)))))","v":0},{"$f":"IF(I2413=\"n/a\",\"n/a\",IF(AND(I2413<1,J2387=0),0,\nIF(J2387=0,I2413-1,\nIF(I2413<1,J2388,\n(((I2413-1)*(I2389-(I2389/(I2413))))+(J2387*J2388))/(J2389)))))","v":0},{"$f":"IF(J2413=\"n/a\",\"n/a\",IF(AND(J2413<1,K2387=0),0,\nIF(K2387=0,J2413-1,\nIF(J2413<1,K2388,\n(((J2413-1)*(J2389-(J2389/(J2413))))+(K2387*K2388))/(K2389)))))","v":0},{"$f":"IF(K2413=\"n/a\",\"n/a\",IF(AND(K2413<1,L2387=0),0,\nIF(L2387=0,K2413-1,\nIF(K2413<1,L2388,\n(((K2413-1)*(K2389-(K2389/(K2413))))+(L2387*L2388))/(L2389)))))","v":0},{"$f":"IF(L2413=\"n/a\",\"n/a\",IF(AND(L2413<1,M2387=0),0,\nIF(M2387=0,L2413-1,\nIF(L2413<1,M2388,\n(((L2413-1)*(L2389-(L2389/(L2413))))+(M2387*M2388))/(M2389)))))","v":0},{"$f":"IF(M2413=\"n/a\",\"n/a\",IF(AND(M2413<1,N2387=0),0,\nIF(N2387=0,M2413-1,\nIF(M2413<1,N2388,\n(((M2413-1)*(M2389-(M2389/(M2413))))+(N2387*N2388))/(N2389)))))","v":0},{"$f":"IF(N2413=\"n/a\",\"n/a\",IF(AND(N2413<1,O2387=0),0,\nIF(O2387=0,N2413-1,\nIF(N2413<1,O2388,\n(((N2413-1)*(N2389-(N2389/(N2413))))+(O2387*O2388))/(O2389)))))","v":0},{"$f":"IF(O2413=\"n/a\",\"n/a\",IF(AND(O2413<1,P2387=0),0,\nIF(P2387=0,O2413-1,\nIF(O2413<1,P2388,\n(((O2413-1)*(O2389-(O2389/(O2413))))+(P2387*P2388))/(P2389)))))","v":0},{"$f":"IF(P2413=\"n/a\",\"n/a\",IF(AND(P2413<1,Q2387=0),0,\nIF(Q2387=0,P2413-1,\nIF(P2413<1,Q2388,\n(((P2413-1)*(P2389-(P2389/(P2413))))+(Q2387*Q2388))/(Q2389)))))","v":0},{"$f":"IF(Q2413=\"n/a\",\"n/a\",IF(AND(Q2413<1,R2387=0),0,\nIF(R2387=0,Q2413-1,\nIF(Q2413<1,R2388,\n(((Q2413-1)*(Q2389-(Q2389/(Q2413))))+(R2387*R2388))/(R2389)))))","v":0},{"$f":"IF(R2413=\"n/a\",\"n/a\",IF(AND(R2413<1,S2387=0),0,\nIF(S2387=0,R2413-1,\nIF(R2413<1,S2388,\n(((R2413-1)*(R2389-(R2389/(R2413))))+(S2387*S2388))/(S2389)))))","v":0},{"$f":"IF(S2413=\"n/a\",\"n/a\",IF(AND(S2413<1,T2387=0),0,\nIF(T2387=0,S2413-1,\nIF(S2413<1,T2388,\n(((S2413-1)*(S2389-(S2389/(S2413))))+(T2387*T2388))/(T2389)))))","v":0},{"$f":"IF(T2413=\"n/a\",\"n/a\",IF(AND(T2413<1,U2387=0),0,\nIF(U2387=0,T2413-1,\nIF(T2413<1,U2388,\n(((T2413-1)*(T2389-(T2389/(T2413))))+(U2387*U2388))/(U2389)))))","v":0},{"$f":"IF(U2413=\"n/a\",\"n/a\",IF(AND(U2413<1,V2387=0),0,\nIF(V2387=0,U2413-1,\nIF(U2413<1,V2388,\n(((U2413-1)*(U2389-(U2389/(U2413))))+(V2387*V2388))/(V2389)))))","v":0},{"$f":"IF(V2413=\"n/a\",\"n/a\",IF(AND(V2413<1,W2387=0),0,\nIF(W2387=0,V2413-1,\nIF(V2413<1,W2388,\n(((V2413-1)*(V2389-(V2389/(V2413))))+(W2387*W2388))/(W2389)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2414,(-$A2390-ROWS(C2386:C2413)),0)","v":0},{"$f":"IF(C2414=\"n/a\",\"n/a\",MAX(0,C2414-1))","v":0},{"$f":"IF(D2414=\"n/a\",\"n/a\",MAX(0,D2414-1))","v":0},{"$f":"IF(E2414=\"n/a\",\"n/a\",MAX(0,E2414-1))","v":0},{"$f":"IF(F2414=\"n/a\",\"n/a\",MAX(0,F2414-1))","v":0},{"$f":"IF(G2414=\"n/a\",\"n/a\",MAX(0,G2414-1))","v":0},{"$f":"IF(H2414=\"n/a\",\"n/a\",MAX(0,H2414-1))","v":0},{"$f":"IF(I2414=\"n/a\",\"n/a\",MAX(0,I2414-1))","v":0},{"$f":"IF(J2414=\"n/a\",\"n/a\",MAX(0,J2414-1))","v":0},{"$f":"IF(K2414=\"n/a\",\"n/a\",MAX(0,K2414-1))","v":0},{"$f":"IF(L2414=\"n/a\",\"n/a\",MAX(0,L2414-1))","v":0},{"$f":"IF(M2414=\"n/a\",\"n/a\",MAX(0,M2414-1))","v":0},{"$f":"IF(N2414=\"n/a\",\"n/a\",MAX(0,N2414-1))","v":0},{"$f":"IF(O2414=\"n/a\",\"n/a\",MAX(0,O2414-1))","v":0},{"$f":"IF(P2414=\"n/a\",\"n/a\",MAX(0,P2414-1))","v":0},{"$f":"IF(Q2414=\"n/a\",\"n/a\",MAX(0,Q2414-1))","v":0},{"$f":"IF(R2414=\"n/a\",\"n/a\",MAX(0,R2414-1))","v":0},{"$f":"IF(S2414=\"n/a\",\"n/a\",MAX(0,S2414-1))","v":0},{"$f":"IF(T2414=\"n/a\",\"n/a\",MAX(0,T2414-1))","v":0},{"$f":"IF(U2414=\"n/a\",\"n/a\",MAX(0,U2414-1))","v":0},{"$f":"IF(V2414=\"n/a\",\"n/a\",MAX(0,V2414-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2391)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2415,(-$A2391-ROWS(D2387:D2414)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2416,(-$A2392-ROWS(E2388:E2415)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2417,(-$A2393-ROWS(F2389:F2416)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2418,(-$A2394-ROWS(G2390:G2417)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2419,(-$A2395-ROWS(H2391:H2418)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2420,(-$A2396-ROWS(I2392:I2419)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2421,(-$A2397-ROWS(J2393:J2420)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2422,(-$A2398-ROWS(K2394:K2421)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2423,(-$A2399-ROWS(L2395:L2422)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2424,(-$A2400-ROWS(M2396:M2423)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2425,(-$A2401-ROWS(N2397:N2424)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2426,(-$A2402-ROWS(O2398:O2425)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2427,(-$A2403-ROWS(P2399:P2426)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2428,(-$A2404-ROWS(Q2400:Q2427)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2429,(-$A2405-ROWS(R2401:R2428)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2430,(-$A2406-ROWS(S2402:S2429)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2431,(-$A2407-ROWS(T2403:T2430)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2432,(-$A2408-ROWS(U2404:U2431)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2433,(-$A2409-ROWS(V2405:V2432)),0)","v":0},{"$f":"IF(V2433=\"n/a\",\"n/a\",MAX(0,V2433-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2434,(-$A2410-ROWS(W2406:W2433)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2386<>\"n/a\",C2386<>\"n/a\"),IF(SUM(C2389:C2411)=0,0,IF((SUMPRODUCT(C2389:C2411,C2413:C2435)/SUM(C2389:C2411))<0,1,(SUMPRODUCT(C2389:C2411,C2413:C2435)/SUM(C2389:C2411)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2386<>\"n/a\",D2386<>\"n/a\"),IF(SUM(D2389:D2411)=0,0,IF((SUMPRODUCT(D2389:D2411,D2413:D2435)/SUM(D2389:D2411))<0,1,(SUMPRODUCT(D2389:D2411,D2413:D2435)/SUM(D2389:D2411)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 46",{"$f":"VLOOKUP($A2438,'RFM input'!$F$7:$G$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2438,1,12,\"\"))","v":46},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2439,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A2439,0)-OFFSET('RFM input'!H$114,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A2439,0)-OFFSET('RFM input'!I$114,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2439,0)-OFFSET('RFM input'!J$114,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2439,0)-OFFSET('RFM input'!K$114,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2439,0)-OFFSET('RFM input'!L$114,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2439,0)-OFFSET('RFM input'!M$114,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2439,0)-OFFSET('RFM input'!N$114,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2439,0)-OFFSET('RFM input'!O$114,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2439,0)-OFFSET('RFM input'!P$114,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2439,0)-OFFSET('RFM input'!Q$114,$A2439,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2439,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2439,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2439,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2439,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2439,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2439,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2439,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2439,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2439,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2439,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2439,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2439,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2439,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2439,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2439,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2439,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2439,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2439,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2439,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2439,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2439,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2467=\"n/a\",0,IF(AND(D2441=0,C2443=0),0,\nIF(AND(D2441<>0,C2443=0),D2441,\nIF(AND(D2442<>0,C2443<>0),(C2443-(C2443/C2467))+D2441,\nIF(C2467<1,0,(C2443-(C2443/C2467)))))))","v":0},{"$f":"IF(E2467=\"n/a\",0,IF(AND(E2441=0,D2443=0),0,\nIF(AND(E2441<>0,D2443=0),E2441,\nIF(AND(E2442<>0,D2443<>0),(D2443-(D2443/D2467))+E2441,\nIF(D2467<1,0,(D2443-(D2443/D2467)))))))","v":0},{"$f":"IF(F2467=\"n/a\",0,IF(AND(F2441=0,E2443=0),0,\nIF(AND(F2441<>0,E2443=0),F2441,\nIF(AND(F2442<>0,E2443<>0),(E2443-(E2443/E2467))+F2441,\nIF(E2467<1,0,(E2443-(E2443/E2467)))))))","v":0},{"$f":"IF(G2467=\"n/a\",0,IF(AND(G2441=0,F2443=0),0,\nIF(AND(G2441<>0,F2443=0),G2441,\nIF(AND(G2442<>0,F2443<>0),(F2443-(F2443/F2467))+G2441,\nIF(F2467<1,0,(F2443-(F2443/F2467)))))))","v":0},{"$f":"IF(H2467=\"n/a\",0,IF(AND(H2441=0,G2443=0),0,\nIF(AND(H2441<>0,G2443=0),H2441,\nIF(AND(H2442<>0,G2443<>0),(G2443-(G2443/G2467))+H2441,\nIF(G2467<1,0,(G2443-(G2443/G2467)))))))","v":0},{"$f":"IF(I2467=\"n/a\",0,IF(AND(I2441=0,H2443=0),0,\nIF(AND(I2441<>0,H2443=0),I2441,\nIF(AND(I2442<>0,H2443<>0),(H2443-(H2443/H2467))+I2441,\nIF(H2467<1,0,(H2443-(H2443/H2467)))))))","v":0},{"$f":"IF(J2467=\"n/a\",0,IF(AND(J2441=0,I2443=0),0,\nIF(AND(J2441<>0,I2443=0),J2441,\nIF(AND(J2442<>0,I2443<>0),(I2443-(I2443/I2467))+J2441,\nIF(I2467<1,0,(I2443-(I2443/I2467)))))))","v":0},{"$f":"IF(K2467=\"n/a\",0,IF(AND(K2441=0,J2443=0),0,\nIF(AND(K2441<>0,J2443=0),K2441,\nIF(AND(K2442<>0,J2443<>0),(J2443-(J2443/J2467))+K2441,\nIF(J2467<1,0,(J2443-(J2443/J2467)))))))","v":0},{"$f":"IF(L2467=\"n/a\",0,IF(AND(L2441=0,K2443=0),0,\nIF(AND(L2441<>0,K2443=0),L2441,\nIF(AND(L2442<>0,K2443<>0),(K2443-(K2443/K2467))+L2441,\nIF(K2467<1,0,(K2443-(K2443/K2467)))))))","v":0},{"$f":"IF(M2467=\"n/a\",0,IF(AND(M2441=0,L2443=0),0,\nIF(AND(M2441<>0,L2443=0),M2441,\nIF(AND(M2442<>0,L2443<>0),(L2443-(L2443/L2467))+M2441,\nIF(L2467<1,0,(L2443-(L2443/L2467)))))))","v":0},{"$f":"IF(N2467=\"n/a\",0,IF(AND(N2441=0,M2443=0),0,\nIF(AND(N2441<>0,M2443=0),N2441,\nIF(AND(N2442<>0,M2443<>0),(M2443-(M2443/M2467))+N2441,\nIF(M2467<1,0,(M2443-(M2443/M2467)))))))","v":0},{"$f":"IF(O2467=\"n/a\",0,IF(AND(O2441=0,N2443=0),0,\nIF(AND(O2441<>0,N2443=0),O2441,\nIF(AND(O2442<>0,N2443<>0),(N2443-(N2443/N2467))+O2441,\nIF(N2467<1,0,(N2443-(N2443/N2467)))))))","v":0},{"$f":"IF(P2467=\"n/a\",0,IF(AND(P2441=0,O2443=0),0,\nIF(AND(P2441<>0,O2443=0),P2441,\nIF(AND(P2442<>0,O2443<>0),(O2443-(O2443/O2467))+P2441,\nIF(O2467<1,0,(O2443-(O2443/O2467)))))))","v":0},{"$f":"IF(Q2467=\"n/a\",0,IF(AND(Q2441=0,P2443=0),0,\nIF(AND(Q2441<>0,P2443=0),Q2441,\nIF(AND(Q2442<>0,P2443<>0),(P2443-(P2443/P2467))+Q2441,\nIF(P2467<1,0,(P2443-(P2443/P2467)))))))","v":0},{"$f":"IF(R2467=\"n/a\",0,IF(AND(R2441=0,Q2443=0),0,\nIF(AND(R2441<>0,Q2443=0),R2441,\nIF(AND(R2442<>0,Q2443<>0),(Q2443-(Q2443/Q2467))+R2441,\nIF(Q2467<1,0,(Q2443-(Q2443/Q2467)))))))","v":0},{"$f":"IF(S2467=\"n/a\",0,IF(AND(S2441=0,R2443=0),0,\nIF(AND(S2441<>0,R2443=0),S2441,\nIF(AND(S2442<>0,R2443<>0),(R2443-(R2443/R2467))+S2441,\nIF(R2467<1,0,(R2443-(R2443/R2467)))))))","v":0},{"$f":"IF(T2467=\"n/a\",0,IF(AND(T2441=0,S2443=0),0,\nIF(AND(T2441<>0,S2443=0),T2441,\nIF(AND(T2442<>0,S2443<>0),(S2443-(S2443/S2467))+T2441,\nIF(S2467<1,0,(S2443-(S2443/S2467)))))))","v":0},{"$f":"IF(U2467=\"n/a\",0,IF(AND(U2441=0,T2443=0),0,\nIF(AND(U2441<>0,T2443=0),U2441,\nIF(AND(U2442<>0,T2443<>0),(T2443-(T2443/T2467))+U2441,\nIF(T2467<1,0,(T2443-(T2443/T2467)))))))","v":0},{"$f":"IF(V2467=\"n/a\",0,IF(AND(V2441=0,U2443=0),0,\nIF(AND(V2441<>0,U2443=0),V2441,\nIF(AND(V2442<>0,U2443<>0),(U2443-(U2443/U2467))+V2441,\nIF(U2467<1,0,(U2443-(U2443/U2467)))))))","v":0},{"$f":"IF(W2467=\"n/a\",0,IF(AND(W2441=0,V2443=0),0,\nIF(AND(W2441<>0,V2443=0),W2441,\nIF(AND(W2442<>0,V2443<>0),(V2443-(V2443/V2467))+W2441,\nIF(V2467<1,0,(V2443-(V2443/V2467)))))))","v":0}]
[{"$f":"A2443+1","v":0},"Depreciated starting RAB",{"$f":"C2439","v":0},{"$f":"IF(C2468=\"n/a\",C2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,C2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,C2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(D2468=\"n/a\",D2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,D2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,D2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(E2468=\"n/a\",E2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,E2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,E2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(F2468=\"n/a\",F2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,F2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,F2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(G2468=\"n/a\",G2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,G2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,G2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(H2468=\"n/a\",H2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,H2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,H2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(I2468=\"n/a\",I2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,I2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,I2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(J2468=\"n/a\",J2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,J2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,J2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(K2468=\"n/a\",K2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,K2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,K2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(L2468=\"n/a\",L2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,L2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,L2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(M2468=\"n/a\",M2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,M2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,M2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(N2468=\"n/a\",N2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,N2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,N2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(O2468=\"n/a\",O2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,O2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,O2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(P2468=\"n/a\",P2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,P2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,P2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(Q2468=\"n/a\",Q2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,Q2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,Q2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(R2468=\"n/a\",R2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,R2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,R2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(S2468=\"n/a\",S2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,S2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,S2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(T2468=\"n/a\",T2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,T2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,T2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(U2468=\"n/a\",U2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,U2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,U2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(V2468=\"n/a\",V2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,V2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,V2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0}]
[{"$f":"A2444+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2445)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D2445,-($A2445+5),0)","v":0},{"$f":"IF(D2469=\"n/a\",D2445,IFERROR(IF((OFFSET($C2445,0,$A2445))<0,\nMIN(0,D2445-(OFFSET($C2445,0,$A2445)/(OFFSET($C2440,-$A2444,$A2445)))),\nMAX(0,D2445-(OFFSET($C2445,0,$A2445)/(OFFSET($C2440,-$A2444,$A2445))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E2446,-($A2446+5),0)","v":0},{"$f":"IF(E2470=\"n/a\",E2446,IFERROR(IF((OFFSET($C2446,0,$A2446))<0,\nMIN(0,E2446-(OFFSET($C2446,0,$A2446)/(OFFSET($C2441,-$A2445,$A2446)))),\nMAX(0,E2446-(OFFSET($C2446,0,$A2446)/(OFFSET($C2441,-$A2445,$A2446))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F2447,-($A2447+5),0)","v":0},{"$f":"IF(F2471=\"n/a\",F2447,IFERROR(IF((OFFSET($C2447,0,$A2447))<0,\nMIN(0,F2447-(OFFSET($C2447,0,$A2447)/(OFFSET($C2442,-$A2446,$A2447)))),\nMAX(0,F2447-(OFFSET($C2447,0,$A2447)/(OFFSET($C2442,-$A2446,$A2447))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2448,-($A2448+5),0)","v":0},{"$f":"IF(G2472=\"n/a\",G2448,IFERROR(IF((OFFSET($C2448,0,$A2448))<0,\nMIN(0,G2448-(OFFSET($C2448,0,$A2448)/(OFFSET($C2443,-$A2447,$A2448)))),\nMAX(0,G2448-(OFFSET($C2448,0,$A2448)/(OFFSET($C2443,-$A2447,$A2448))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2449,-($A2449+5),0)","v":0},{"$f":"IF(H2473=\"n/a\",H2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,H2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,H2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2450,-($A2450+5),0)","v":0},{"$f":"IF(I2474=\"n/a\",I2450,IFERROR(IF((OFFSET($C2450,0,$A2450))<0,\nMIN(0,I2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450)))),\nMAX(0,I2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2451,-($A2451+5),0)","v":0},{"$f":"IF(J2475=\"n/a\",J2451,IFERROR(IF((OFFSET($C2451,0,$A2451))<0,\nMIN(0,J2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451)))),\nMAX(0,J2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2452,-($A2452+5),0)","v":0},{"$f":"IF(K2476=\"n/a\",K2452,IFERROR(IF((OFFSET($C2452,0,$A2452))<0,\nMIN(0,K2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452)))),\nMAX(0,K2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2453,-($A2453+5),0)","v":0},{"$f":"IF(L2477=\"n/a\",L2453,IFERROR(IF((OFFSET($C2453,0,$A2453))<0,\nMIN(0,L2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453)))),\nMAX(0,L2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2454,-($A2454+5),0)","v":0},{"$f":"IF(M2478=\"n/a\",M2454,IFERROR(IF((OFFSET($C2454,0,$A2454))<0,\nMIN(0,M2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454)))),\nMAX(0,M2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2455,-($A2455+5),0)","v":0},{"$f":"IF(N2479=\"n/a\",N2455,IFERROR(IF((OFFSET($C2455,0,$A2455))<0,\nMIN(0,N2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455)))),\nMAX(0,N2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2456,-($A2456+5),0)","v":0},{"$f":"IF(O2480=\"n/a\",O2456,IFERROR(IF((OFFSET($C2456,0,$A2456))<0,\nMIN(0,O2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456)))),\nMAX(0,O2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2457,-($A2457+5),0)","v":0},{"$f":"IF(P2481=\"n/a\",P2457,IFERROR(IF((OFFSET($C2457,0,$A2457))<0,\nMIN(0,P2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457)))),\nMAX(0,P2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2458,-($A2458+5),0)","v":0},{"$f":"IF(Q2482=\"n/a\",Q2458,IFERROR(IF((OFFSET($C2458,0,$A2458))<0,\nMIN(0,Q2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458)))),\nMAX(0,Q2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2459,-($A2459+5),0)","v":0},{"$f":"IF(R2483=\"n/a\",R2459,IFERROR(IF((OFFSET($C2459,0,$A2459))<0,\nMIN(0,R2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459)))),\nMAX(0,R2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2460,-($A2460+5),0)","v":0},{"$f":"IF(S2484=\"n/a\",S2460,IFERROR(IF((OFFSET($C2460,0,$A2460))<0,\nMIN(0,S2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460)))),\nMAX(0,S2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2461,-($A2461+5),0)","v":0},{"$f":"IF(T2485=\"n/a\",T2461,IFERROR(IF((OFFSET($C2461,0,$A2461))<0,\nMIN(0,T2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461)))),\nMAX(0,T2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2462,-($A2462+5),0)","v":0},{"$f":"IF(U2486=\"n/a\",U2462,IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,U2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462)))),\nMAX(0,U2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2463,-($A2463+5),0)","v":0},{"$f":"IF(V2487=\"n/a\",V2463,IFERROR(IF((OFFSET($C2463,0,$A2463))<0,\nMIN(0,V2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463)))),\nMAX(0,V2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2464,-($A2464+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2467=\"n/a\",\"n/a\",IF(AND(C2467<1,D2441=0),0,\nIF(D2441=0,C2467-1,\nIF(C2467<1,D2442,\n(((C2467-1)*(C2443-(C2443/(C2467))))+(D2441*D2442))/(D2443)))))","v":0},{"$f":"IF(D2467=\"n/a\",\"n/a\",IF(AND(D2467<1,E2441=0),0,\nIF(E2441=0,D2467-1,\nIF(D2467<1,E2442,\n(((D2467-1)*(D2443-(D2443/(D2467))))+(E2441*E2442))/(E2443)))))","v":0},{"$f":"IF(E2467=\"n/a\",\"n/a\",IF(AND(E2467<1,F2441=0),0,\nIF(F2441=0,E2467-1,\nIF(E2467<1,F2442,\n(((E2467-1)*(E2443-(E2443/(E2467))))+(F2441*F2442))/(F2443)))))","v":0},{"$f":"IF(F2467=\"n/a\",\"n/a\",IF(AND(F2467<1,G2441=0),0,\nIF(G2441=0,F2467-1,\nIF(F2467<1,G2442,\n(((F2467-1)*(F2443-(F2443/(F2467))))+(G2441*G2442))/(G2443)))))","v":0},{"$f":"IF(G2467=\"n/a\",\"n/a\",IF(AND(G2467<1,H2441=0),0,\nIF(H2441=0,G2467-1,\nIF(G2467<1,H2442,\n(((G2467-1)*(G2443-(G2443/(G2467))))+(H2441*H2442))/(H2443)))))","v":0},{"$f":"IF(H2467=\"n/a\",\"n/a\",IF(AND(H2467<1,I2441=0),0,\nIF(I2441=0,H2467-1,\nIF(H2467<1,I2442,\n(((H2467-1)*(H2443-(H2443/(H2467))))+(I2441*I2442))/(I2443)))))","v":0},{"$f":"IF(I2467=\"n/a\",\"n/a\",IF(AND(I2467<1,J2441=0),0,\nIF(J2441=0,I2467-1,\nIF(I2467<1,J2442,\n(((I2467-1)*(I2443-(I2443/(I2467))))+(J2441*J2442))/(J2443)))))","v":0},{"$f":"IF(J2467=\"n/a\",\"n/a\",IF(AND(J2467<1,K2441=0),0,\nIF(K2441=0,J2467-1,\nIF(J2467<1,K2442,\n(((J2467-1)*(J2443-(J2443/(J2467))))+(K2441*K2442))/(K2443)))))","v":0},{"$f":"IF(K2467=\"n/a\",\"n/a\",IF(AND(K2467<1,L2441=0),0,\nIF(L2441=0,K2467-1,\nIF(K2467<1,L2442,\n(((K2467-1)*(K2443-(K2443/(K2467))))+(L2441*L2442))/(L2443)))))","v":0},{"$f":"IF(L2467=\"n/a\",\"n/a\",IF(AND(L2467<1,M2441=0),0,\nIF(M2441=0,L2467-1,\nIF(L2467<1,M2442,\n(((L2467-1)*(L2443-(L2443/(L2467))))+(M2441*M2442))/(M2443)))))","v":0},{"$f":"IF(M2467=\"n/a\",\"n/a\",IF(AND(M2467<1,N2441=0),0,\nIF(N2441=0,M2467-1,\nIF(M2467<1,N2442,\n(((M2467-1)*(M2443-(M2443/(M2467))))+(N2441*N2442))/(N2443)))))","v":0},{"$f":"IF(N2467=\"n/a\",\"n/a\",IF(AND(N2467<1,O2441=0),0,\nIF(O2441=0,N2467-1,\nIF(N2467<1,O2442,\n(((N2467-1)*(N2443-(N2443/(N2467))))+(O2441*O2442))/(O2443)))))","v":0},{"$f":"IF(O2467=\"n/a\",\"n/a\",IF(AND(O2467<1,P2441=0),0,\nIF(P2441=0,O2467-1,\nIF(O2467<1,P2442,\n(((O2467-1)*(O2443-(O2443/(O2467))))+(P2441*P2442))/(P2443)))))","v":0},{"$f":"IF(P2467=\"n/a\",\"n/a\",IF(AND(P2467<1,Q2441=0),0,\nIF(Q2441=0,P2467-1,\nIF(P2467<1,Q2442,\n(((P2467-1)*(P2443-(P2443/(P2467))))+(Q2441*Q2442))/(Q2443)))))","v":0},{"$f":"IF(Q2467=\"n/a\",\"n/a\",IF(AND(Q2467<1,R2441=0),0,\nIF(R2441=0,Q2467-1,\nIF(Q2467<1,R2442,\n(((Q2467-1)*(Q2443-(Q2443/(Q2467))))+(R2441*R2442))/(R2443)))))","v":0},{"$f":"IF(R2467=\"n/a\",\"n/a\",IF(AND(R2467<1,S2441=0),0,\nIF(S2441=0,R2467-1,\nIF(R2467<1,S2442,\n(((R2467-1)*(R2443-(R2443/(R2467))))+(S2441*S2442))/(S2443)))))","v":0},{"$f":"IF(S2467=\"n/a\",\"n/a\",IF(AND(S2467<1,T2441=0),0,\nIF(T2441=0,S2467-1,\nIF(S2467<1,T2442,\n(((S2467-1)*(S2443-(S2443/(S2467))))+(T2441*T2442))/(T2443)))))","v":0},{"$f":"IF(T2467=\"n/a\",\"n/a\",IF(AND(T2467<1,U2441=0),0,\nIF(U2441=0,T2467-1,\nIF(T2467<1,U2442,\n(((T2467-1)*(T2443-(T2443/(T2467))))+(U2441*U2442))/(U2443)))))","v":0},{"$f":"IF(U2467=\"n/a\",\"n/a\",IF(AND(U2467<1,V2441=0),0,\nIF(V2441=0,U2467-1,\nIF(U2467<1,V2442,\n(((U2467-1)*(U2443-(U2443/(U2467))))+(V2441*V2442))/(V2443)))))","v":0},{"$f":"IF(V2467=\"n/a\",\"n/a\",IF(AND(V2467<1,W2441=0),0,\nIF(W2441=0,V2467-1,\nIF(V2467<1,W2442,\n(((V2467-1)*(V2443-(V2443/(V2467))))+(W2441*W2442))/(W2443)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2468,(-$A2444-ROWS(C2440:C2467)),0)","v":0},{"$f":"IF(C2468=\"n/a\",\"n/a\",MAX(0,C2468-1))","v":0},{"$f":"IF(D2468=\"n/a\",\"n/a\",MAX(0,D2468-1))","v":0},{"$f":"IF(E2468=\"n/a\",\"n/a\",MAX(0,E2468-1))","v":0},{"$f":"IF(F2468=\"n/a\",\"n/a\",MAX(0,F2468-1))","v":0},{"$f":"IF(G2468=\"n/a\",\"n/a\",MAX(0,G2468-1))","v":0},{"$f":"IF(H2468=\"n/a\",\"n/a\",MAX(0,H2468-1))","v":0},{"$f":"IF(I2468=\"n/a\",\"n/a\",MAX(0,I2468-1))","v":0},{"$f":"IF(J2468=\"n/a\",\"n/a\",MAX(0,J2468-1))","v":0},{"$f":"IF(K2468=\"n/a\",\"n/a\",MAX(0,K2468-1))","v":0},{"$f":"IF(L2468=\"n/a\",\"n/a\",MAX(0,L2468-1))","v":0},{"$f":"IF(M2468=\"n/a\",\"n/a\",MAX(0,M2468-1))","v":0},{"$f":"IF(N2468=\"n/a\",\"n/a\",MAX(0,N2468-1))","v":0},{"$f":"IF(O2468=\"n/a\",\"n/a\",MAX(0,O2468-1))","v":0},{"$f":"IF(P2468=\"n/a\",\"n/a\",MAX(0,P2468-1))","v":0},{"$f":"IF(Q2468=\"n/a\",\"n/a\",MAX(0,Q2468-1))","v":0},{"$f":"IF(R2468=\"n/a\",\"n/a\",MAX(0,R2468-1))","v":0},{"$f":"IF(S2468=\"n/a\",\"n/a\",MAX(0,S2468-1))","v":0},{"$f":"IF(T2468=\"n/a\",\"n/a\",MAX(0,T2468-1))","v":0},{"$f":"IF(U2468=\"n/a\",\"n/a\",MAX(0,U2468-1))","v":0},{"$f":"IF(V2468=\"n/a\",\"n/a\",MAX(0,V2468-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2445)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2469,(-$A2445-ROWS(D2441:D2468)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2470,(-$A2446-ROWS(E2442:E2469)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2471,(-$A2447-ROWS(F2443:F2470)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2472,(-$A2448-ROWS(G2444:G2471)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2473,(-$A2449-ROWS(H2445:H2472)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2474,(-$A2450-ROWS(I2446:I2473)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2475,(-$A2451-ROWS(J2447:J2474)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2476,(-$A2452-ROWS(K2448:K2475)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2477,(-$A2453-ROWS(L2449:L2476)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2478,(-$A2454-ROWS(M2450:M2477)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2479,(-$A2455-ROWS(N2451:N2478)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2480,(-$A2456-ROWS(O2452:O2479)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2481,(-$A2457-ROWS(P2453:P2480)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2482,(-$A2458-ROWS(Q2454:Q2481)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2483,(-$A2459-ROWS(R2455:R2482)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2484,(-$A2460-ROWS(S2456:S2483)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2485,(-$A2461-ROWS(T2457:T2484)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2486,(-$A2462-ROWS(U2458:U2485)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2487,(-$A2463-ROWS(V2459:V2486)),0)","v":0},{"$f":"IF(V2487=\"n/a\",\"n/a\",MAX(0,V2487-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2488,(-$A2464-ROWS(W2460:W2487)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2440<>\"n/a\",C2440<>\"n/a\"),IF(SUM(C2443:C2465)=0,0,IF((SUMPRODUCT(C2443:C2465,C2467:C2489)/SUM(C2443:C2465))<0,1,(SUMPRODUCT(C2443:C2465,C2467:C2489)/SUM(C2443:C2465)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2440<>\"n/a\",D2440<>\"n/a\"),IF(SUM(D2443:D2465)=0,0,IF((SUMPRODUCT(D2443:D2465,D2467:D2489)/SUM(D2443:D2465))<0,1,(SUMPRODUCT(D2443:D2465,D2467:D2489)/SUM(D2443:D2465)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 47",{"$f":"VLOOKUP($A2492,'RFM input'!$F$7:$G$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2492,1,12,\"\"))","v":47},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2493,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A2493,0)-OFFSET('RFM input'!H$114,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A2493,0)-OFFSET('RFM input'!I$114,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2493,0)-OFFSET('RFM input'!J$114,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2493,0)-OFFSET('RFM input'!K$114,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2493,0)-OFFSET('RFM input'!L$114,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2493,0)-OFFSET('RFM input'!M$114,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2493,0)-OFFSET('RFM input'!N$114,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2493,0)-OFFSET('RFM input'!O$114,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2493,0)-OFFSET('RFM input'!P$114,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2493,0)-OFFSET('RFM input'!Q$114,$A2493,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2493,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2493,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2493,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2493,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2493,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2493,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2493,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2493,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2493,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2493,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2493,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2493,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2493,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2493,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2493,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2493,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2493,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2493,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2493,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2493,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2493,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2521=\"n/a\",0,IF(AND(D2495=0,C2497=0),0,\nIF(AND(D2495<>0,C2497=0),D2495,\nIF(AND(D2496<>0,C2497<>0),(C2497-(C2497/C2521))+D2495,\nIF(C2521<1,0,(C2497-(C2497/C2521)))))))","v":0},{"$f":"IF(E2521=\"n/a\",0,IF(AND(E2495=0,D2497=0),0,\nIF(AND(E2495<>0,D2497=0),E2495,\nIF(AND(E2496<>0,D2497<>0),(D2497-(D2497/D2521))+E2495,\nIF(D2521<1,0,(D2497-(D2497/D2521)))))))","v":0},{"$f":"IF(F2521=\"n/a\",0,IF(AND(F2495=0,E2497=0),0,\nIF(AND(F2495<>0,E2497=0),F2495,\nIF(AND(F2496<>0,E2497<>0),(E2497-(E2497/E2521))+F2495,\nIF(E2521<1,0,(E2497-(E2497/E2521)))))))","v":0},{"$f":"IF(G2521=\"n/a\",0,IF(AND(G2495=0,F2497=0),0,\nIF(AND(G2495<>0,F2497=0),G2495,\nIF(AND(G2496<>0,F2497<>0),(F2497-(F2497/F2521))+G2495,\nIF(F2521<1,0,(F2497-(F2497/F2521)))))))","v":0},{"$f":"IF(H2521=\"n/a\",0,IF(AND(H2495=0,G2497=0),0,\nIF(AND(H2495<>0,G2497=0),H2495,\nIF(AND(H2496<>0,G2497<>0),(G2497-(G2497/G2521))+H2495,\nIF(G2521<1,0,(G2497-(G2497/G2521)))))))","v":0},{"$f":"IF(I2521=\"n/a\",0,IF(AND(I2495=0,H2497=0),0,\nIF(AND(I2495<>0,H2497=0),I2495,\nIF(AND(I2496<>0,H2497<>0),(H2497-(H2497/H2521))+I2495,\nIF(H2521<1,0,(H2497-(H2497/H2521)))))))","v":0},{"$f":"IF(J2521=\"n/a\",0,IF(AND(J2495=0,I2497=0),0,\nIF(AND(J2495<>0,I2497=0),J2495,\nIF(AND(J2496<>0,I2497<>0),(I2497-(I2497/I2521))+J2495,\nIF(I2521<1,0,(I2497-(I2497/I2521)))))))","v":0},{"$f":"IF(K2521=\"n/a\",0,IF(AND(K2495=0,J2497=0),0,\nIF(AND(K2495<>0,J2497=0),K2495,\nIF(AND(K2496<>0,J2497<>0),(J2497-(J2497/J2521))+K2495,\nIF(J2521<1,0,(J2497-(J2497/J2521)))))))","v":0},{"$f":"IF(L2521=\"n/a\",0,IF(AND(L2495=0,K2497=0),0,\nIF(AND(L2495<>0,K2497=0),L2495,\nIF(AND(L2496<>0,K2497<>0),(K2497-(K2497/K2521))+L2495,\nIF(K2521<1,0,(K2497-(K2497/K2521)))))))","v":0},{"$f":"IF(M2521=\"n/a\",0,IF(AND(M2495=0,L2497=0),0,\nIF(AND(M2495<>0,L2497=0),M2495,\nIF(AND(M2496<>0,L2497<>0),(L2497-(L2497/L2521))+M2495,\nIF(L2521<1,0,(L2497-(L2497/L2521)))))))","v":0},{"$f":"IF(N2521=\"n/a\",0,IF(AND(N2495=0,M2497=0),0,\nIF(AND(N2495<>0,M2497=0),N2495,\nIF(AND(N2496<>0,M2497<>0),(M2497-(M2497/M2521))+N2495,\nIF(M2521<1,0,(M2497-(M2497/M2521)))))))","v":0},{"$f":"IF(O2521=\"n/a\",0,IF(AND(O2495=0,N2497=0),0,\nIF(AND(O2495<>0,N2497=0),O2495,\nIF(AND(O2496<>0,N2497<>0),(N2497-(N2497/N2521))+O2495,\nIF(N2521<1,0,(N2497-(N2497/N2521)))))))","v":0},{"$f":"IF(P2521=\"n/a\",0,IF(AND(P2495=0,O2497=0),0,\nIF(AND(P2495<>0,O2497=0),P2495,\nIF(AND(P2496<>0,O2497<>0),(O2497-(O2497/O2521))+P2495,\nIF(O2521<1,0,(O2497-(O2497/O2521)))))))","v":0},{"$f":"IF(Q2521=\"n/a\",0,IF(AND(Q2495=0,P2497=0),0,\nIF(AND(Q2495<>0,P2497=0),Q2495,\nIF(AND(Q2496<>0,P2497<>0),(P2497-(P2497/P2521))+Q2495,\nIF(P2521<1,0,(P2497-(P2497/P2521)))))))","v":0},{"$f":"IF(R2521=\"n/a\",0,IF(AND(R2495=0,Q2497=0),0,\nIF(AND(R2495<>0,Q2497=0),R2495,\nIF(AND(R2496<>0,Q2497<>0),(Q2497-(Q2497/Q2521))+R2495,\nIF(Q2521<1,0,(Q2497-(Q2497/Q2521)))))))","v":0},{"$f":"IF(S2521=\"n/a\",0,IF(AND(S2495=0,R2497=0),0,\nIF(AND(S2495<>0,R2497=0),S2495,\nIF(AND(S2496<>0,R2497<>0),(R2497-(R2497/R2521))+S2495,\nIF(R2521<1,0,(R2497-(R2497/R2521)))))))","v":0},{"$f":"IF(T2521=\"n/a\",0,IF(AND(T2495=0,S2497=0),0,\nIF(AND(T2495<>0,S2497=0),T2495,\nIF(AND(T2496<>0,S2497<>0),(S2497-(S2497/S2521))+T2495,\nIF(S2521<1,0,(S2497-(S2497/S2521)))))))","v":0},{"$f":"IF(U2521=\"n/a\",0,IF(AND(U2495=0,T2497=0),0,\nIF(AND(U2495<>0,T2497=0),U2495,\nIF(AND(U2496<>0,T2497<>0),(T2497-(T2497/T2521))+U2495,\nIF(T2521<1,0,(T2497-(T2497/T2521)))))))","v":0},{"$f":"IF(V2521=\"n/a\",0,IF(AND(V2495=0,U2497=0),0,\nIF(AND(V2495<>0,U2497=0),V2495,\nIF(AND(V2496<>0,U2497<>0),(U2497-(U2497/U2521))+V2495,\nIF(U2521<1,0,(U2497-(U2497/U2521)))))))","v":0},{"$f":"IF(W2521=\"n/a\",0,IF(AND(W2495=0,V2497=0),0,\nIF(AND(W2495<>0,V2497=0),W2495,\nIF(AND(W2496<>0,V2497<>0),(V2497-(V2497/V2521))+W2495,\nIF(V2521<1,0,(V2497-(V2497/V2521)))))))","v":0}]
[{"$f":"A2497+1","v":0},"Depreciated starting RAB",{"$f":"C2493","v":0},{"$f":"IF(C2522=\"n/a\",C2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,C2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,C2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(D2522=\"n/a\",D2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,D2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,D2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(E2522=\"n/a\",E2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,E2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,E2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(F2522=\"n/a\",F2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,F2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,F2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(G2522=\"n/a\",G2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,G2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,G2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(H2522=\"n/a\",H2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,H2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,H2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(I2522=\"n/a\",I2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,I2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,I2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(J2522=\"n/a\",J2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,J2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,J2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(K2522=\"n/a\",K2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,K2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,K2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(L2522=\"n/a\",L2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,L2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,L2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(M2522=\"n/a\",M2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,M2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,M2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(N2522=\"n/a\",N2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,N2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,N2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(O2522=\"n/a\",O2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,O2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,O2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(P2522=\"n/a\",P2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,P2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,P2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(Q2522=\"n/a\",Q2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,Q2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,Q2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(R2522=\"n/a\",R2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,R2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,R2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(S2522=\"n/a\",S2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,S2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,S2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(T2522=\"n/a\",T2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,T2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,T2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(U2522=\"n/a\",U2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,U2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,U2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(V2522=\"n/a\",V2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,V2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,V2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0}]
[{"$f":"A2498+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2499)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D2499,-($A2499+5),0)","v":0},{"$f":"IF(D2523=\"n/a\",D2499,IFERROR(IF((OFFSET($C2499,0,$A2499))<0,\nMIN(0,D2499-(OFFSET($C2499,0,$A2499)/(OFFSET($C2494,-$A2498,$A2499)))),\nMAX(0,D2499-(OFFSET($C2499,0,$A2499)/(OFFSET($C2494,-$A2498,$A2499))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E2500,-($A2500+5),0)","v":0},{"$f":"IF(E2524=\"n/a\",E2500,IFERROR(IF((OFFSET($C2500,0,$A2500))<0,\nMIN(0,E2500-(OFFSET($C2500,0,$A2500)/(OFFSET($C2495,-$A2499,$A2500)))),\nMAX(0,E2500-(OFFSET($C2500,0,$A2500)/(OFFSET($C2495,-$A2499,$A2500))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F2501,-($A2501+5),0)","v":0},{"$f":"IF(F2525=\"n/a\",F2501,IFERROR(IF((OFFSET($C2501,0,$A2501))<0,\nMIN(0,F2501-(OFFSET($C2501,0,$A2501)/(OFFSET($C2496,-$A2500,$A2501)))),\nMAX(0,F2501-(OFFSET($C2501,0,$A2501)/(OFFSET($C2496,-$A2500,$A2501))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2502,-($A2502+5),0)","v":0},{"$f":"IF(G2526=\"n/a\",G2502,IFERROR(IF((OFFSET($C2502,0,$A2502))<0,\nMIN(0,G2502-(OFFSET($C2502,0,$A2502)/(OFFSET($C2497,-$A2501,$A2502)))),\nMAX(0,G2502-(OFFSET($C2502,0,$A2502)/(OFFSET($C2497,-$A2501,$A2502))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2503,-($A2503+5),0)","v":0},{"$f":"IF(H2527=\"n/a\",H2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,H2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,H2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2504,-($A2504+5),0)","v":0},{"$f":"IF(I2528=\"n/a\",I2504,IFERROR(IF((OFFSET($C2504,0,$A2504))<0,\nMIN(0,I2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504)))),\nMAX(0,I2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2505,-($A2505+5),0)","v":0},{"$f":"IF(J2529=\"n/a\",J2505,IFERROR(IF((OFFSET($C2505,0,$A2505))<0,\nMIN(0,J2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505)))),\nMAX(0,J2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2506,-($A2506+5),0)","v":0},{"$f":"IF(K2530=\"n/a\",K2506,IFERROR(IF((OFFSET($C2506,0,$A2506))<0,\nMIN(0,K2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506)))),\nMAX(0,K2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2507,-($A2507+5),0)","v":0},{"$f":"IF(L2531=\"n/a\",L2507,IFERROR(IF((OFFSET($C2507,0,$A2507))<0,\nMIN(0,L2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507)))),\nMAX(0,L2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2508,-($A2508+5),0)","v":0},{"$f":"IF(M2532=\"n/a\",M2508,IFERROR(IF((OFFSET($C2508,0,$A2508))<0,\nMIN(0,M2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508)))),\nMAX(0,M2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2509,-($A2509+5),0)","v":0},{"$f":"IF(N2533=\"n/a\",N2509,IFERROR(IF((OFFSET($C2509,0,$A2509))<0,\nMIN(0,N2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509)))),\nMAX(0,N2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2510,-($A2510+5),0)","v":0},{"$f":"IF(O2534=\"n/a\",O2510,IFERROR(IF((OFFSET($C2510,0,$A2510))<0,\nMIN(0,O2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510)))),\nMAX(0,O2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2511,-($A2511+5),0)","v":0},{"$f":"IF(P2535=\"n/a\",P2511,IFERROR(IF((OFFSET($C2511,0,$A2511))<0,\nMIN(0,P2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511)))),\nMAX(0,P2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2512,-($A2512+5),0)","v":0},{"$f":"IF(Q2536=\"n/a\",Q2512,IFERROR(IF((OFFSET($C2512,0,$A2512))<0,\nMIN(0,Q2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512)))),\nMAX(0,Q2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2513,-($A2513+5),0)","v":0},{"$f":"IF(R2537=\"n/a\",R2513,IFERROR(IF((OFFSET($C2513,0,$A2513))<0,\nMIN(0,R2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513)))),\nMAX(0,R2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2514,-($A2514+5),0)","v":0},{"$f":"IF(S2538=\"n/a\",S2514,IFERROR(IF((OFFSET($C2514,0,$A2514))<0,\nMIN(0,S2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514)))),\nMAX(0,S2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2515,-($A2515+5),0)","v":0},{"$f":"IF(T2539=\"n/a\",T2515,IFERROR(IF((OFFSET($C2515,0,$A2515))<0,\nMIN(0,T2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515)))),\nMAX(0,T2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2516,-($A2516+5),0)","v":0},{"$f":"IF(U2540=\"n/a\",U2516,IFERROR(IF((OFFSET($C2516,0,$A2516))<0,\nMIN(0,U2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516)))),\nMAX(0,U2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2517,-($A2517+5),0)","v":0},{"$f":"IF(V2541=\"n/a\",V2517,IFERROR(IF((OFFSET($C2517,0,$A2517))<0,\nMIN(0,V2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517)))),\nMAX(0,V2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2518,-($A2518+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2521=\"n/a\",\"n/a\",IF(AND(C2521<1,D2495=0),0,\nIF(D2495=0,C2521-1,\nIF(C2521<1,D2496,\n(((C2521-1)*(C2497-(C2497/(C2521))))+(D2495*D2496))/(D2497)))))","v":0},{"$f":"IF(D2521=\"n/a\",\"n/a\",IF(AND(D2521<1,E2495=0),0,\nIF(E2495=0,D2521-1,\nIF(D2521<1,E2496,\n(((D2521-1)*(D2497-(D2497/(D2521))))+(E2495*E2496))/(E2497)))))","v":0},{"$f":"IF(E2521=\"n/a\",\"n/a\",IF(AND(E2521<1,F2495=0),0,\nIF(F2495=0,E2521-1,\nIF(E2521<1,F2496,\n(((E2521-1)*(E2497-(E2497/(E2521))))+(F2495*F2496))/(F2497)))))","v":0},{"$f":"IF(F2521=\"n/a\",\"n/a\",IF(AND(F2521<1,G2495=0),0,\nIF(G2495=0,F2521-1,\nIF(F2521<1,G2496,\n(((F2521-1)*(F2497-(F2497/(F2521))))+(G2495*G2496))/(G2497)))))","v":0},{"$f":"IF(G2521=\"n/a\",\"n/a\",IF(AND(G2521<1,H2495=0),0,\nIF(H2495=0,G2521-1,\nIF(G2521<1,H2496,\n(((G2521-1)*(G2497-(G2497/(G2521))))+(H2495*H2496))/(H2497)))))","v":0},{"$f":"IF(H2521=\"n/a\",\"n/a\",IF(AND(H2521<1,I2495=0),0,\nIF(I2495=0,H2521-1,\nIF(H2521<1,I2496,\n(((H2521-1)*(H2497-(H2497/(H2521))))+(I2495*I2496))/(I2497)))))","v":0},{"$f":"IF(I2521=\"n/a\",\"n/a\",IF(AND(I2521<1,J2495=0),0,\nIF(J2495=0,I2521-1,\nIF(I2521<1,J2496,\n(((I2521-1)*(I2497-(I2497/(I2521))))+(J2495*J2496))/(J2497)))))","v":0},{"$f":"IF(J2521=\"n/a\",\"n/a\",IF(AND(J2521<1,K2495=0),0,\nIF(K2495=0,J2521-1,\nIF(J2521<1,K2496,\n(((J2521-1)*(J2497-(J2497/(J2521))))+(K2495*K2496))/(K2497)))))","v":0},{"$f":"IF(K2521=\"n/a\",\"n/a\",IF(AND(K2521<1,L2495=0),0,\nIF(L2495=0,K2521-1,\nIF(K2521<1,L2496,\n(((K2521-1)*(K2497-(K2497/(K2521))))+(L2495*L2496))/(L2497)))))","v":0},{"$f":"IF(L2521=\"n/a\",\"n/a\",IF(AND(L2521<1,M2495=0),0,\nIF(M2495=0,L2521-1,\nIF(L2521<1,M2496,\n(((L2521-1)*(L2497-(L2497/(L2521))))+(M2495*M2496))/(M2497)))))","v":0},{"$f":"IF(M2521=\"n/a\",\"n/a\",IF(AND(M2521<1,N2495=0),0,\nIF(N2495=0,M2521-1,\nIF(M2521<1,N2496,\n(((M2521-1)*(M2497-(M2497/(M2521))))+(N2495*N2496))/(N2497)))))","v":0},{"$f":"IF(N2521=\"n/a\",\"n/a\",IF(AND(N2521<1,O2495=0),0,\nIF(O2495=0,N2521-1,\nIF(N2521<1,O2496,\n(((N2521-1)*(N2497-(N2497/(N2521))))+(O2495*O2496))/(O2497)))))","v":0},{"$f":"IF(O2521=\"n/a\",\"n/a\",IF(AND(O2521<1,P2495=0),0,\nIF(P2495=0,O2521-1,\nIF(O2521<1,P2496,\n(((O2521-1)*(O2497-(O2497/(O2521))))+(P2495*P2496))/(P2497)))))","v":0},{"$f":"IF(P2521=\"n/a\",\"n/a\",IF(AND(P2521<1,Q2495=0),0,\nIF(Q2495=0,P2521-1,\nIF(P2521<1,Q2496,\n(((P2521-1)*(P2497-(P2497/(P2521))))+(Q2495*Q2496))/(Q2497)))))","v":0},{"$f":"IF(Q2521=\"n/a\",\"n/a\",IF(AND(Q2521<1,R2495=0),0,\nIF(R2495=0,Q2521-1,\nIF(Q2521<1,R2496,\n(((Q2521-1)*(Q2497-(Q2497/(Q2521))))+(R2495*R2496))/(R2497)))))","v":0},{"$f":"IF(R2521=\"n/a\",\"n/a\",IF(AND(R2521<1,S2495=0),0,\nIF(S2495=0,R2521-1,\nIF(R2521<1,S2496,\n(((R2521-1)*(R2497-(R2497/(R2521))))+(S2495*S2496))/(S2497)))))","v":0},{"$f":"IF(S2521=\"n/a\",\"n/a\",IF(AND(S2521<1,T2495=0),0,\nIF(T2495=0,S2521-1,\nIF(S2521<1,T2496,\n(((S2521-1)*(S2497-(S2497/(S2521))))+(T2495*T2496))/(T2497)))))","v":0},{"$f":"IF(T2521=\"n/a\",\"n/a\",IF(AND(T2521<1,U2495=0),0,\nIF(U2495=0,T2521-1,\nIF(T2521<1,U2496,\n(((T2521-1)*(T2497-(T2497/(T2521))))+(U2495*U2496))/(U2497)))))","v":0},{"$f":"IF(U2521=\"n/a\",\"n/a\",IF(AND(U2521<1,V2495=0),0,\nIF(V2495=0,U2521-1,\nIF(U2521<1,V2496,\n(((U2521-1)*(U2497-(U2497/(U2521))))+(V2495*V2496))/(V2497)))))","v":0},{"$f":"IF(V2521=\"n/a\",\"n/a\",IF(AND(V2521<1,W2495=0),0,\nIF(W2495=0,V2521-1,\nIF(V2521<1,W2496,\n(((V2521-1)*(V2497-(V2497/(V2521))))+(W2495*W2496))/(W2497)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2522,(-$A2498-ROWS(C2494:C2521)),0)","v":0},{"$f":"IF(C2522=\"n/a\",\"n/a\",MAX(0,C2522-1))","v":0},{"$f":"IF(D2522=\"n/a\",\"n/a\",MAX(0,D2522-1))","v":0},{"$f":"IF(E2522=\"n/a\",\"n/a\",MAX(0,E2522-1))","v":0},{"$f":"IF(F2522=\"n/a\",\"n/a\",MAX(0,F2522-1))","v":0},{"$f":"IF(G2522=\"n/a\",\"n/a\",MAX(0,G2522-1))","v":0},{"$f":"IF(H2522=\"n/a\",\"n/a\",MAX(0,H2522-1))","v":0},{"$f":"IF(I2522=\"n/a\",\"n/a\",MAX(0,I2522-1))","v":0},{"$f":"IF(J2522=\"n/a\",\"n/a\",MAX(0,J2522-1))","v":0},{"$f":"IF(K2522=\"n/a\",\"n/a\",MAX(0,K2522-1))","v":0},{"$f":"IF(L2522=\"n/a\",\"n/a\",MAX(0,L2522-1))","v":0},{"$f":"IF(M2522=\"n/a\",\"n/a\",MAX(0,M2522-1))","v":0},{"$f":"IF(N2522=\"n/a\",\"n/a\",MAX(0,N2522-1))","v":0},{"$f":"IF(O2522=\"n/a\",\"n/a\",MAX(0,O2522-1))","v":0},{"$f":"IF(P2522=\"n/a\",\"n/a\",MAX(0,P2522-1))","v":0},{"$f":"IF(Q2522=\"n/a\",\"n/a\",MAX(0,Q2522-1))","v":0},{"$f":"IF(R2522=\"n/a\",\"n/a\",MAX(0,R2522-1))","v":0},{"$f":"IF(S2522=\"n/a\",\"n/a\",MAX(0,S2522-1))","v":0},{"$f":"IF(T2522=\"n/a\",\"n/a\",MAX(0,T2522-1))","v":0},{"$f":"IF(U2522=\"n/a\",\"n/a\",MAX(0,U2522-1))","v":0},{"$f":"IF(V2522=\"n/a\",\"n/a\",MAX(0,V2522-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2499)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2523,(-$A2499-ROWS(D2495:D2522)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2524,(-$A2500-ROWS(E2496:E2523)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2525,(-$A2501-ROWS(F2497:F2524)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2526,(-$A2502-ROWS(G2498:G2525)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2527,(-$A2503-ROWS(H2499:H2526)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2528,(-$A2504-ROWS(I2500:I2527)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2529,(-$A2505-ROWS(J2501:J2528)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2530,(-$A2506-ROWS(K2502:K2529)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2531,(-$A2507-ROWS(L2503:L2530)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2532,(-$A2508-ROWS(M2504:M2531)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2533,(-$A2509-ROWS(N2505:N2532)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2534,(-$A2510-ROWS(O2506:O2533)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2535,(-$A2511-ROWS(P2507:P2534)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2536,(-$A2512-ROWS(Q2508:Q2535)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2537,(-$A2513-ROWS(R2509:R2536)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2538,(-$A2514-ROWS(S2510:S2537)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2539,(-$A2515-ROWS(T2511:T2538)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2540,(-$A2516-ROWS(U2512:U2539)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2541,(-$A2517-ROWS(V2513:V2540)),0)","v":0},{"$f":"IF(V2541=\"n/a\",\"n/a\",MAX(0,V2541-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2542,(-$A2518-ROWS(W2514:W2541)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2494<>\"n/a\",C2494<>\"n/a\"),IF(SUM(C2497:C2519)=0,0,IF((SUMPRODUCT(C2497:C2519,C2521:C2543)/SUM(C2497:C2519))<0,1,(SUMPRODUCT(C2497:C2519,C2521:C2543)/SUM(C2497:C2519)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2494<>\"n/a\",D2494<>\"n/a\"),IF(SUM(D2497:D2519)=0,0,IF((SUMPRODUCT(D2497:D2519,D2521:D2543)/SUM(D2497:D2519))<0,1,(SUMPRODUCT(D2497:D2519,D2521:D2543)/SUM(D2497:D2519)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 48",{"$f":"VLOOKUP($A2546,'RFM input'!$F$7:$G$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2546,1,12,\"\"))","v":48},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2547,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A2547,0)-OFFSET('RFM input'!H$114,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A2547,0)-OFFSET('RFM input'!I$114,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2547,0)-OFFSET('RFM input'!J$114,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2547,0)-OFFSET('RFM input'!K$114,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2547,0)-OFFSET('RFM input'!L$114,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2547,0)-OFFSET('RFM input'!M$114,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2547,0)-OFFSET('RFM input'!N$114,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2547,0)-OFFSET('RFM input'!O$114,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2547,0)-OFFSET('RFM input'!P$114,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2547,0)-OFFSET('RFM input'!Q$114,$A2547,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2547,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2547,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2547,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2547,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2547,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2547,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2547,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2547,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2547,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2547,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2547,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2547,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2547,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2547,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2547,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2547,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2547,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2547,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2547,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2547,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2547,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2575=\"n/a\",0,IF(AND(D2549=0,C2551=0),0,\nIF(AND(D2549<>0,C2551=0),D2549,\nIF(AND(D2550<>0,C2551<>0),(C2551-(C2551/C2575))+D2549,\nIF(C2575<1,0,(C2551-(C2551/C2575)))))))","v":0},{"$f":"IF(E2575=\"n/a\",0,IF(AND(E2549=0,D2551=0),0,\nIF(AND(E2549<>0,D2551=0),E2549,\nIF(AND(E2550<>0,D2551<>0),(D2551-(D2551/D2575))+E2549,\nIF(D2575<1,0,(D2551-(D2551/D2575)))))))","v":0},{"$f":"IF(F2575=\"n/a\",0,IF(AND(F2549=0,E2551=0),0,\nIF(AND(F2549<>0,E2551=0),F2549,\nIF(AND(F2550<>0,E2551<>0),(E2551-(E2551/E2575))+F2549,\nIF(E2575<1,0,(E2551-(E2551/E2575)))))))","v":0},{"$f":"IF(G2575=\"n/a\",0,IF(AND(G2549=0,F2551=0),0,\nIF(AND(G2549<>0,F2551=0),G2549,\nIF(AND(G2550<>0,F2551<>0),(F2551-(F2551/F2575))+G2549,\nIF(F2575<1,0,(F2551-(F2551/F2575)))))))","v":0},{"$f":"IF(H2575=\"n/a\",0,IF(AND(H2549=0,G2551=0),0,\nIF(AND(H2549<>0,G2551=0),H2549,\nIF(AND(H2550<>0,G2551<>0),(G2551-(G2551/G2575))+H2549,\nIF(G2575<1,0,(G2551-(G2551/G2575)))))))","v":0},{"$f":"IF(I2575=\"n/a\",0,IF(AND(I2549=0,H2551=0),0,\nIF(AND(I2549<>0,H2551=0),I2549,\nIF(AND(I2550<>0,H2551<>0),(H2551-(H2551/H2575))+I2549,\nIF(H2575<1,0,(H2551-(H2551/H2575)))))))","v":0},{"$f":"IF(J2575=\"n/a\",0,IF(AND(J2549=0,I2551=0),0,\nIF(AND(J2549<>0,I2551=0),J2549,\nIF(AND(J2550<>0,I2551<>0),(I2551-(I2551/I2575))+J2549,\nIF(I2575<1,0,(I2551-(I2551/I2575)))))))","v":0},{"$f":"IF(K2575=\"n/a\",0,IF(AND(K2549=0,J2551=0),0,\nIF(AND(K2549<>0,J2551=0),K2549,\nIF(AND(K2550<>0,J2551<>0),(J2551-(J2551/J2575))+K2549,\nIF(J2575<1,0,(J2551-(J2551/J2575)))))))","v":0},{"$f":"IF(L2575=\"n/a\",0,IF(AND(L2549=0,K2551=0),0,\nIF(AND(L2549<>0,K2551=0),L2549,\nIF(AND(L2550<>0,K2551<>0),(K2551-(K2551/K2575))+L2549,\nIF(K2575<1,0,(K2551-(K2551/K2575)))))))","v":0},{"$f":"IF(M2575=\"n/a\",0,IF(AND(M2549=0,L2551=0),0,\nIF(AND(M2549<>0,L2551=0),M2549,\nIF(AND(M2550<>0,L2551<>0),(L2551-(L2551/L2575))+M2549,\nIF(L2575<1,0,(L2551-(L2551/L2575)))))))","v":0},{"$f":"IF(N2575=\"n/a\",0,IF(AND(N2549=0,M2551=0),0,\nIF(AND(N2549<>0,M2551=0),N2549,\nIF(AND(N2550<>0,M2551<>0),(M2551-(M2551/M2575))+N2549,\nIF(M2575<1,0,(M2551-(M2551/M2575)))))))","v":0},{"$f":"IF(O2575=\"n/a\",0,IF(AND(O2549=0,N2551=0),0,\nIF(AND(O2549<>0,N2551=0),O2549,\nIF(AND(O2550<>0,N2551<>0),(N2551-(N2551/N2575))+O2549,\nIF(N2575<1,0,(N2551-(N2551/N2575)))))))","v":0},{"$f":"IF(P2575=\"n/a\",0,IF(AND(P2549=0,O2551=0),0,\nIF(AND(P2549<>0,O2551=0),P2549,\nIF(AND(P2550<>0,O2551<>0),(O2551-(O2551/O2575))+P2549,\nIF(O2575<1,0,(O2551-(O2551/O2575)))))))","v":0},{"$f":"IF(Q2575=\"n/a\",0,IF(AND(Q2549=0,P2551=0),0,\nIF(AND(Q2549<>0,P2551=0),Q2549,\nIF(AND(Q2550<>0,P2551<>0),(P2551-(P2551/P2575))+Q2549,\nIF(P2575<1,0,(P2551-(P2551/P2575)))))))","v":0},{"$f":"IF(R2575=\"n/a\",0,IF(AND(R2549=0,Q2551=0),0,\nIF(AND(R2549<>0,Q2551=0),R2549,\nIF(AND(R2550<>0,Q2551<>0),(Q2551-(Q2551/Q2575))+R2549,\nIF(Q2575<1,0,(Q2551-(Q2551/Q2575)))))))","v":0},{"$f":"IF(S2575=\"n/a\",0,IF(AND(S2549=0,R2551=0),0,\nIF(AND(S2549<>0,R2551=0),S2549,\nIF(AND(S2550<>0,R2551<>0),(R2551-(R2551/R2575))+S2549,\nIF(R2575<1,0,(R2551-(R2551/R2575)))))))","v":0},{"$f":"IF(T2575=\"n/a\",0,IF(AND(T2549=0,S2551=0),0,\nIF(AND(T2549<>0,S2551=0),T2549,\nIF(AND(T2550<>0,S2551<>0),(S2551-(S2551/S2575))+T2549,\nIF(S2575<1,0,(S2551-(S2551/S2575)))))))","v":0},{"$f":"IF(U2575=\"n/a\",0,IF(AND(U2549=0,T2551=0),0,\nIF(AND(U2549<>0,T2551=0),U2549,\nIF(AND(U2550<>0,T2551<>0),(T2551-(T2551/T2575))+U2549,\nIF(T2575<1,0,(T2551-(T2551/T2575)))))))","v":0},{"$f":"IF(V2575=\"n/a\",0,IF(AND(V2549=0,U2551=0),0,\nIF(AND(V2549<>0,U2551=0),V2549,\nIF(AND(V2550<>0,U2551<>0),(U2551-(U2551/U2575))+V2549,\nIF(U2575<1,0,(U2551-(U2551/U2575)))))))","v":0},{"$f":"IF(W2575=\"n/a\",0,IF(AND(W2549=0,V2551=0),0,\nIF(AND(W2549<>0,V2551=0),W2549,\nIF(AND(W2550<>0,V2551<>0),(V2551-(V2551/V2575))+W2549,\nIF(V2575<1,0,(V2551-(V2551/V2575)))))))","v":0}]
[{"$f":"A2551+1","v":0},"Depreciated starting RAB",{"$f":"C2547","v":0},{"$f":"IF(C2576=\"n/a\",C2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,C2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,C2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(D2576=\"n/a\",D2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,D2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,D2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(E2576=\"n/a\",E2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,E2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,E2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(F2576=\"n/a\",F2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,F2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,F2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(G2576=\"n/a\",G2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,G2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,G2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(H2576=\"n/a\",H2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,H2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,H2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(I2576=\"n/a\",I2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,I2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,I2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(J2576=\"n/a\",J2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,J2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,J2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(K2576=\"n/a\",K2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,K2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,K2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(L2576=\"n/a\",L2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,L2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,L2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(M2576=\"n/a\",M2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,M2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,M2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(N2576=\"n/a\",N2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,N2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,N2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(O2576=\"n/a\",O2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,O2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,O2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(P2576=\"n/a\",P2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,P2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,P2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(Q2576=\"n/a\",Q2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,Q2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,Q2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(R2576=\"n/a\",R2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,R2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,R2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(S2576=\"n/a\",S2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,S2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,S2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(T2576=\"n/a\",T2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,T2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,T2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(U2576=\"n/a\",U2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,U2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,U2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(V2576=\"n/a\",V2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,V2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,V2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0}]
[{"$f":"A2552+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2553)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D2553,-($A2553+5),0)","v":0},{"$f":"IF(D2577=\"n/a\",D2553,IFERROR(IF((OFFSET($C2553,0,$A2553))<0,\nMIN(0,D2553-(OFFSET($C2553,0,$A2553)/(OFFSET($C2548,-$A2552,$A2553)))),\nMAX(0,D2553-(OFFSET($C2553,0,$A2553)/(OFFSET($C2548,-$A2552,$A2553))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E2554,-($A2554+5),0)","v":0},{"$f":"IF(E2578=\"n/a\",E2554,IFERROR(IF((OFFSET($C2554,0,$A2554))<0,\nMIN(0,E2554-(OFFSET($C2554,0,$A2554)/(OFFSET($C2549,-$A2553,$A2554)))),\nMAX(0,E2554-(OFFSET($C2554,0,$A2554)/(OFFSET($C2549,-$A2553,$A2554))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F2555,-($A2555+5),0)","v":0},{"$f":"IF(F2579=\"n/a\",F2555,IFERROR(IF((OFFSET($C2555,0,$A2555))<0,\nMIN(0,F2555-(OFFSET($C2555,0,$A2555)/(OFFSET($C2550,-$A2554,$A2555)))),\nMAX(0,F2555-(OFFSET($C2555,0,$A2555)/(OFFSET($C2550,-$A2554,$A2555))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2556,-($A2556+5),0)","v":0},{"$f":"IF(G2580=\"n/a\",G2556,IFERROR(IF((OFFSET($C2556,0,$A2556))<0,\nMIN(0,G2556-(OFFSET($C2556,0,$A2556)/(OFFSET($C2551,-$A2555,$A2556)))),\nMAX(0,G2556-(OFFSET($C2556,0,$A2556)/(OFFSET($C2551,-$A2555,$A2556))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2557,-($A2557+5),0)","v":0},{"$f":"IF(H2581=\"n/a\",H2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,H2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,H2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2558,-($A2558+5),0)","v":0},{"$f":"IF(I2582=\"n/a\",I2558,IFERROR(IF((OFFSET($C2558,0,$A2558))<0,\nMIN(0,I2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558)))),\nMAX(0,I2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2559,-($A2559+5),0)","v":0},{"$f":"IF(J2583=\"n/a\",J2559,IFERROR(IF((OFFSET($C2559,0,$A2559))<0,\nMIN(0,J2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559)))),\nMAX(0,J2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2560,-($A2560+5),0)","v":0},{"$f":"IF(K2584=\"n/a\",K2560,IFERROR(IF((OFFSET($C2560,0,$A2560))<0,\nMIN(0,K2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560)))),\nMAX(0,K2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2561,-($A2561+5),0)","v":0},{"$f":"IF(L2585=\"n/a\",L2561,IFERROR(IF((OFFSET($C2561,0,$A2561))<0,\nMIN(0,L2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561)))),\nMAX(0,L2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2562,-($A2562+5),0)","v":0},{"$f":"IF(M2586=\"n/a\",M2562,IFERROR(IF((OFFSET($C2562,0,$A2562))<0,\nMIN(0,M2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562)))),\nMAX(0,M2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2563,-($A2563+5),0)","v":0},{"$f":"IF(N2587=\"n/a\",N2563,IFERROR(IF((OFFSET($C2563,0,$A2563))<0,\nMIN(0,N2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563)))),\nMAX(0,N2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2564,-($A2564+5),0)","v":0},{"$f":"IF(O2588=\"n/a\",O2564,IFERROR(IF((OFFSET($C2564,0,$A2564))<0,\nMIN(0,O2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564)))),\nMAX(0,O2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2565,-($A2565+5),0)","v":0},{"$f":"IF(P2589=\"n/a\",P2565,IFERROR(IF((OFFSET($C2565,0,$A2565))<0,\nMIN(0,P2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565)))),\nMAX(0,P2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2566,-($A2566+5),0)","v":0},{"$f":"IF(Q2590=\"n/a\",Q2566,IFERROR(IF((OFFSET($C2566,0,$A2566))<0,\nMIN(0,Q2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566)))),\nMAX(0,Q2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2567,-($A2567+5),0)","v":0},{"$f":"IF(R2591=\"n/a\",R2567,IFERROR(IF((OFFSET($C2567,0,$A2567))<0,\nMIN(0,R2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567)))),\nMAX(0,R2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2568,-($A2568+5),0)","v":0},{"$f":"IF(S2592=\"n/a\",S2568,IFERROR(IF((OFFSET($C2568,0,$A2568))<0,\nMIN(0,S2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568)))),\nMAX(0,S2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2569,-($A2569+5),0)","v":0},{"$f":"IF(T2593=\"n/a\",T2569,IFERROR(IF((OFFSET($C2569,0,$A2569))<0,\nMIN(0,T2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569)))),\nMAX(0,T2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2570,-($A2570+5),0)","v":0},{"$f":"IF(U2594=\"n/a\",U2570,IFERROR(IF((OFFSET($C2570,0,$A2570))<0,\nMIN(0,U2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570)))),\nMAX(0,U2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2571,-($A2571+5),0)","v":0},{"$f":"IF(V2595=\"n/a\",V2571,IFERROR(IF((OFFSET($C2571,0,$A2571))<0,\nMIN(0,V2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571)))),\nMAX(0,V2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2572,-($A2572+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2575=\"n/a\",\"n/a\",IF(AND(C2575<1,D2549=0),0,\nIF(D2549=0,C2575-1,\nIF(C2575<1,D2550,\n(((C2575-1)*(C2551-(C2551/(C2575))))+(D2549*D2550))/(D2551)))))","v":0},{"$f":"IF(D2575=\"n/a\",\"n/a\",IF(AND(D2575<1,E2549=0),0,\nIF(E2549=0,D2575-1,\nIF(D2575<1,E2550,\n(((D2575-1)*(D2551-(D2551/(D2575))))+(E2549*E2550))/(E2551)))))","v":0},{"$f":"IF(E2575=\"n/a\",\"n/a\",IF(AND(E2575<1,F2549=0),0,\nIF(F2549=0,E2575-1,\nIF(E2575<1,F2550,\n(((E2575-1)*(E2551-(E2551/(E2575))))+(F2549*F2550))/(F2551)))))","v":0},{"$f":"IF(F2575=\"n/a\",\"n/a\",IF(AND(F2575<1,G2549=0),0,\nIF(G2549=0,F2575-1,\nIF(F2575<1,G2550,\n(((F2575-1)*(F2551-(F2551/(F2575))))+(G2549*G2550))/(G2551)))))","v":0},{"$f":"IF(G2575=\"n/a\",\"n/a\",IF(AND(G2575<1,H2549=0),0,\nIF(H2549=0,G2575-1,\nIF(G2575<1,H2550,\n(((G2575-1)*(G2551-(G2551/(G2575))))+(H2549*H2550))/(H2551)))))","v":0},{"$f":"IF(H2575=\"n/a\",\"n/a\",IF(AND(H2575<1,I2549=0),0,\nIF(I2549=0,H2575-1,\nIF(H2575<1,I2550,\n(((H2575-1)*(H2551-(H2551/(H2575))))+(I2549*I2550))/(I2551)))))","v":0},{"$f":"IF(I2575=\"n/a\",\"n/a\",IF(AND(I2575<1,J2549=0),0,\nIF(J2549=0,I2575-1,\nIF(I2575<1,J2550,\n(((I2575-1)*(I2551-(I2551/(I2575))))+(J2549*J2550))/(J2551)))))","v":0},{"$f":"IF(J2575=\"n/a\",\"n/a\",IF(AND(J2575<1,K2549=0),0,\nIF(K2549=0,J2575-1,\nIF(J2575<1,K2550,\n(((J2575-1)*(J2551-(J2551/(J2575))))+(K2549*K2550))/(K2551)))))","v":0},{"$f":"IF(K2575=\"n/a\",\"n/a\",IF(AND(K2575<1,L2549=0),0,\nIF(L2549=0,K2575-1,\nIF(K2575<1,L2550,\n(((K2575-1)*(K2551-(K2551/(K2575))))+(L2549*L2550))/(L2551)))))","v":0},{"$f":"IF(L2575=\"n/a\",\"n/a\",IF(AND(L2575<1,M2549=0),0,\nIF(M2549=0,L2575-1,\nIF(L2575<1,M2550,\n(((L2575-1)*(L2551-(L2551/(L2575))))+(M2549*M2550))/(M2551)))))","v":0},{"$f":"IF(M2575=\"n/a\",\"n/a\",IF(AND(M2575<1,N2549=0),0,\nIF(N2549=0,M2575-1,\nIF(M2575<1,N2550,\n(((M2575-1)*(M2551-(M2551/(M2575))))+(N2549*N2550))/(N2551)))))","v":0},{"$f":"IF(N2575=\"n/a\",\"n/a\",IF(AND(N2575<1,O2549=0),0,\nIF(O2549=0,N2575-1,\nIF(N2575<1,O2550,\n(((N2575-1)*(N2551-(N2551/(N2575))))+(O2549*O2550))/(O2551)))))","v":0},{"$f":"IF(O2575=\"n/a\",\"n/a\",IF(AND(O2575<1,P2549=0),0,\nIF(P2549=0,O2575-1,\nIF(O2575<1,P2550,\n(((O2575-1)*(O2551-(O2551/(O2575))))+(P2549*P2550))/(P2551)))))","v":0},{"$f":"IF(P2575=\"n/a\",\"n/a\",IF(AND(P2575<1,Q2549=0),0,\nIF(Q2549=0,P2575-1,\nIF(P2575<1,Q2550,\n(((P2575-1)*(P2551-(P2551/(P2575))))+(Q2549*Q2550))/(Q2551)))))","v":0},{"$f":"IF(Q2575=\"n/a\",\"n/a\",IF(AND(Q2575<1,R2549=0),0,\nIF(R2549=0,Q2575-1,\nIF(Q2575<1,R2550,\n(((Q2575-1)*(Q2551-(Q2551/(Q2575))))+(R2549*R2550))/(R2551)))))","v":0},{"$f":"IF(R2575=\"n/a\",\"n/a\",IF(AND(R2575<1,S2549=0),0,\nIF(S2549=0,R2575-1,\nIF(R2575<1,S2550,\n(((R2575-1)*(R2551-(R2551/(R2575))))+(S2549*S2550))/(S2551)))))","v":0},{"$f":"IF(S2575=\"n/a\",\"n/a\",IF(AND(S2575<1,T2549=0),0,\nIF(T2549=0,S2575-1,\nIF(S2575<1,T2550,\n(((S2575-1)*(S2551-(S2551/(S2575))))+(T2549*T2550))/(T2551)))))","v":0},{"$f":"IF(T2575=\"n/a\",\"n/a\",IF(AND(T2575<1,U2549=0),0,\nIF(U2549=0,T2575-1,\nIF(T2575<1,U2550,\n(((T2575-1)*(T2551-(T2551/(T2575))))+(U2549*U2550))/(U2551)))))","v":0},{"$f":"IF(U2575=\"n/a\",\"n/a\",IF(AND(U2575<1,V2549=0),0,\nIF(V2549=0,U2575-1,\nIF(U2575<1,V2550,\n(((U2575-1)*(U2551-(U2551/(U2575))))+(V2549*V2550))/(V2551)))))","v":0},{"$f":"IF(V2575=\"n/a\",\"n/a\",IF(AND(V2575<1,W2549=0),0,\nIF(W2549=0,V2575-1,\nIF(V2575<1,W2550,\n(((V2575-1)*(V2551-(V2551/(V2575))))+(W2549*W2550))/(W2551)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2576,(-$A2552-ROWS(C2548:C2575)),0)","v":0},{"$f":"IF(C2576=\"n/a\",\"n/a\",MAX(0,C2576-1))","v":0},{"$f":"IF(D2576=\"n/a\",\"n/a\",MAX(0,D2576-1))","v":0},{"$f":"IF(E2576=\"n/a\",\"n/a\",MAX(0,E2576-1))","v":0},{"$f":"IF(F2576=\"n/a\",\"n/a\",MAX(0,F2576-1))","v":0},{"$f":"IF(G2576=\"n/a\",\"n/a\",MAX(0,G2576-1))","v":0},{"$f":"IF(H2576=\"n/a\",\"n/a\",MAX(0,H2576-1))","v":0},{"$f":"IF(I2576=\"n/a\",\"n/a\",MAX(0,I2576-1))","v":0},{"$f":"IF(J2576=\"n/a\",\"n/a\",MAX(0,J2576-1))","v":0},{"$f":"IF(K2576=\"n/a\",\"n/a\",MAX(0,K2576-1))","v":0},{"$f":"IF(L2576=\"n/a\",\"n/a\",MAX(0,L2576-1))","v":0},{"$f":"IF(M2576=\"n/a\",\"n/a\",MAX(0,M2576-1))","v":0},{"$f":"IF(N2576=\"n/a\",\"n/a\",MAX(0,N2576-1))","v":0},{"$f":"IF(O2576=\"n/a\",\"n/a\",MAX(0,O2576-1))","v":0},{"$f":"IF(P2576=\"n/a\",\"n/a\",MAX(0,P2576-1))","v":0},{"$f":"IF(Q2576=\"n/a\",\"n/a\",MAX(0,Q2576-1))","v":0},{"$f":"IF(R2576=\"n/a\",\"n/a\",MAX(0,R2576-1))","v":0},{"$f":"IF(S2576=\"n/a\",\"n/a\",MAX(0,S2576-1))","v":0},{"$f":"IF(T2576=\"n/a\",\"n/a\",MAX(0,T2576-1))","v":0},{"$f":"IF(U2576=\"n/a\",\"n/a\",MAX(0,U2576-1))","v":0},{"$f":"IF(V2576=\"n/a\",\"n/a\",MAX(0,V2576-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2553)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2577,(-$A2553-ROWS(D2549:D2576)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2578,(-$A2554-ROWS(E2550:E2577)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2579,(-$A2555-ROWS(F2551:F2578)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2580,(-$A2556-ROWS(G2552:G2579)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2581,(-$A2557-ROWS(H2553:H2580)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2582,(-$A2558-ROWS(I2554:I2581)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2583,(-$A2559-ROWS(J2555:J2582)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2584,(-$A2560-ROWS(K2556:K2583)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2585,(-$A2561-ROWS(L2557:L2584)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2586,(-$A2562-ROWS(M2558:M2585)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2587,(-$A2563-ROWS(N2559:N2586)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2588,(-$A2564-ROWS(O2560:O2587)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2589,(-$A2565-ROWS(P2561:P2588)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2590,(-$A2566-ROWS(Q2562:Q2589)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2591,(-$A2567-ROWS(R2563:R2590)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2592,(-$A2568-ROWS(S2564:S2591)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2593,(-$A2569-ROWS(T2565:T2592)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2594,(-$A2570-ROWS(U2566:U2593)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2595,(-$A2571-ROWS(V2567:V2594)),0)","v":0},{"$f":"IF(V2595=\"n/a\",\"n/a\",MAX(0,V2595-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2596,(-$A2572-ROWS(W2568:W2595)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2548<>\"n/a\",C2548<>\"n/a\"),IF(SUM(C2551:C2573)=0,0,IF((SUMPRODUCT(C2551:C2573,C2575:C2597)/SUM(C2551:C2573))<0,1,(SUMPRODUCT(C2551:C2573,C2575:C2597)/SUM(C2551:C2573)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2548<>\"n/a\",D2548<>\"n/a\"),IF(SUM(D2551:D2573)=0,0,IF((SUMPRODUCT(D2551:D2573,D2575:D2597)/SUM(D2551:D2573))<0,1,(SUMPRODUCT(D2551:D2573,D2575:D2597)/SUM(D2551:D2573)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 49",{"$f":"VLOOKUP($A2600,'RFM input'!$F$7:$G$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2600,1,12,\"\"))","v":49},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2601,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A2601,0)-OFFSET('RFM input'!H$114,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!I$60,$A2601,0)-OFFSET('RFM input'!I$114,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2601,0)-OFFSET('RFM input'!J$114,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2601,0)-OFFSET('RFM input'!K$114,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2601,0)-OFFSET('RFM input'!L$114,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2601,0)-OFFSET('RFM input'!M$114,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2601,0)-OFFSET('RFM input'!N$114,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2601,0)-OFFSET('RFM input'!O$114,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2601,0)-OFFSET('RFM input'!P$114,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2601,0)-OFFSET('RFM input'!Q$114,$A2601,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$U$6,$A2601,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2601,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2601,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2601,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2601,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2601,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2601,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2601,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2601,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2601,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2601,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2601,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2601,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2601,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2601,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2601,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2601,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2601,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2601,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2601,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2601,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2629=\"n/a\",0,IF(AND(D2603=0,C2605=0),0,\nIF(AND(D2603<>0,C2605=0),D2603,\nIF(AND(D2604<>0,C2605<>0),(C2605-(C2605/C2629))+D2603,\nIF(C2629<1,0,(C2605-(C2605/C2629)))))))","v":0},{"$f":"IF(E2629=\"n/a\",0,IF(AND(E2603=0,D2605=0),0,\nIF(AND(E2603<>0,D2605=0),E2603,\nIF(AND(E2604<>0,D2605<>0),(D2605-(D2605/D2629))+E2603,\nIF(D2629<1,0,(D2605-(D2605/D2629)))))))","v":0},{"$f":"IF(F2629=\"n/a\",0,IF(AND(F2603=0,E2605=0),0,\nIF(AND(F2603<>0,E2605=0),F2603,\nIF(AND(F2604<>0,E2605<>0),(E2605-(E2605/E2629))+F2603,\nIF(E2629<1,0,(E2605-(E2605/E2629)))))))","v":0},{"$f":"IF(G2629=\"n/a\",0,IF(AND(G2603=0,F2605=0),0,\nIF(AND(G2603<>0,F2605=0),G2603,\nIF(AND(G2604<>0,F2605<>0),(F2605-(F2605/F2629))+G2603,\nIF(F2629<1,0,(F2605-(F2605/F2629)))))))","v":0},{"$f":"IF(H2629=\"n/a\",0,IF(AND(H2603=0,G2605=0),0,\nIF(AND(H2603<>0,G2605=0),H2603,\nIF(AND(H2604<>0,G2605<>0),(G2605-(G2605/G2629))+H2603,\nIF(G2629<1,0,(G2605-(G2605/G2629)))))))","v":0},{"$f":"IF(I2629=\"n/a\",0,IF(AND(I2603=0,H2605=0),0,\nIF(AND(I2603<>0,H2605=0),I2603,\nIF(AND(I2604<>0,H2605<>0),(H2605-(H2605/H2629))+I2603,\nIF(H2629<1,0,(H2605-(H2605/H2629)))))))","v":0},{"$f":"IF(J2629=\"n/a\",0,IF(AND(J2603=0,I2605=0),0,\nIF(AND(J2603<>0,I2605=0),J2603,\nIF(AND(J2604<>0,I2605<>0),(I2605-(I2605/I2629))+J2603,\nIF(I2629<1,0,(I2605-(I2605/I2629)))))))","v":0},{"$f":"IF(K2629=\"n/a\",0,IF(AND(K2603=0,J2605=0),0,\nIF(AND(K2603<>0,J2605=0),K2603,\nIF(AND(K2604<>0,J2605<>0),(J2605-(J2605/J2629))+K2603,\nIF(J2629<1,0,(J2605-(J2605/J2629)))))))","v":0},{"$f":"IF(L2629=\"n/a\",0,IF(AND(L2603=0,K2605=0),0,\nIF(AND(L2603<>0,K2605=0),L2603,\nIF(AND(L2604<>0,K2605<>0),(K2605-(K2605/K2629))+L2603,\nIF(K2629<1,0,(K2605-(K2605/K2629)))))))","v":0},{"$f":"IF(M2629=\"n/a\",0,IF(AND(M2603=0,L2605=0),0,\nIF(AND(M2603<>0,L2605=0),M2603,\nIF(AND(M2604<>0,L2605<>0),(L2605-(L2605/L2629))+M2603,\nIF(L2629<1,0,(L2605-(L2605/L2629)))))))","v":0},{"$f":"IF(N2629=\"n/a\",0,IF(AND(N2603=0,M2605=0),0,\nIF(AND(N2603<>0,M2605=0),N2603,\nIF(AND(N2604<>0,M2605<>0),(M2605-(M2605/M2629))+N2603,\nIF(M2629<1,0,(M2605-(M2605/M2629)))))))","v":0},{"$f":"IF(O2629=\"n/a\",0,IF(AND(O2603=0,N2605=0),0,\nIF(AND(O2603<>0,N2605=0),O2603,\nIF(AND(O2604<>0,N2605<>0),(N2605-(N2605/N2629))+O2603,\nIF(N2629<1,0,(N2605-(N2605/N2629)))))))","v":0},{"$f":"IF(P2629=\"n/a\",0,IF(AND(P2603=0,O2605=0),0,\nIF(AND(P2603<>0,O2605=0),P2603,\nIF(AND(P2604<>0,O2605<>0),(O2605-(O2605/O2629))+P2603,\nIF(O2629<1,0,(O2605-(O2605/O2629)))))))","v":0},{"$f":"IF(Q2629=\"n/a\",0,IF(AND(Q2603=0,P2605=0),0,\nIF(AND(Q2603<>0,P2605=0),Q2603,\nIF(AND(Q2604<>0,P2605<>0),(P2605-(P2605/P2629))+Q2603,\nIF(P2629<1,0,(P2605-(P2605/P2629)))))))","v":0},{"$f":"IF(R2629=\"n/a\",0,IF(AND(R2603=0,Q2605=0),0,\nIF(AND(R2603<>0,Q2605=0),R2603,\nIF(AND(R2604<>0,Q2605<>0),(Q2605-(Q2605/Q2629))+R2603,\nIF(Q2629<1,0,(Q2605-(Q2605/Q2629)))))))","v":0},{"$f":"IF(S2629=\"n/a\",0,IF(AND(S2603=0,R2605=0),0,\nIF(AND(S2603<>0,R2605=0),S2603,\nIF(AND(S2604<>0,R2605<>0),(R2605-(R2605/R2629))+S2603,\nIF(R2629<1,0,(R2605-(R2605/R2629)))))))","v":0},{"$f":"IF(T2629=\"n/a\",0,IF(AND(T2603=0,S2605=0),0,\nIF(AND(T2603<>0,S2605=0),T2603,\nIF(AND(T2604<>0,S2605<>0),(S2605-(S2605/S2629))+T2603,\nIF(S2629<1,0,(S2605-(S2605/S2629)))))))","v":0},{"$f":"IF(U2629=\"n/a\",0,IF(AND(U2603=0,T2605=0),0,\nIF(AND(U2603<>0,T2605=0),U2603,\nIF(AND(U2604<>0,T2605<>0),(T2605-(T2605/T2629))+U2603,\nIF(T2629<1,0,(T2605-(T2605/T2629)))))))","v":0},{"$f":"IF(V2629=\"n/a\",0,IF(AND(V2603=0,U2605=0),0,\nIF(AND(V2603<>0,U2605=0),V2603,\nIF(AND(V2604<>0,U2605<>0),(U2605-(U2605/U2629))+V2603,\nIF(U2629<1,0,(U2605-(U2605/U2629)))))))","v":0},{"$f":"IF(W2629=\"n/a\",0,IF(AND(W2603=0,V2605=0),0,\nIF(AND(W2603<>0,V2605=0),W2603,\nIF(AND(W2604<>0,V2605<>0),(V2605-(V2605/V2629))+W2603,\nIF(V2629<1,0,(V2605-(V2605/V2629)))))))","v":0}]
[{"$f":"A2605+1","v":0},"Depreciated starting RAB",{"$f":"C2601","v":0},{"$f":"IF(C2630=\"n/a\",C2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,C2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,C2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(D2630=\"n/a\",D2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,D2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,D2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(E2630=\"n/a\",E2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,E2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,E2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(F2630=\"n/a\",F2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,F2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,F2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(G2630=\"n/a\",G2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,G2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,G2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(H2630=\"n/a\",H2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,H2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,H2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(I2630=\"n/a\",I2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,I2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,I2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(J2630=\"n/a\",J2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,J2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,J2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(K2630=\"n/a\",K2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,K2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,K2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(L2630=\"n/a\",L2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,L2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,L2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(M2630=\"n/a\",M2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,M2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,M2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(N2630=\"n/a\",N2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,N2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,N2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(O2630=\"n/a\",O2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,O2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,O2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(P2630=\"n/a\",P2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,P2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,P2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(Q2630=\"n/a\",Q2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,Q2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,Q2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(R2630=\"n/a\",R2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,R2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,R2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(S2630=\"n/a\",S2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,S2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,S2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(T2630=\"n/a\",T2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,T2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,T2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(U2630=\"n/a\",U2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,U2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,U2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(V2630=\"n/a\",V2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,V2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,V2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0}]
[{"$f":"A2606+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2607)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D2607,-($A2607+5),0)","v":0},{"$f":"IF(D2631=\"n/a\",D2607,IFERROR(IF((OFFSET($C2607,0,$A2607))<0,\nMIN(0,D2607-(OFFSET($C2607,0,$A2607)/(OFFSET($C2602,-$A2606,$A2607)))),\nMAX(0,D2607-(OFFSET($C2607,0,$A2607)/(OFFSET($C2602,-$A2606,$A2607))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E2608,-($A2608+5),0)","v":0},{"$f":"IF(E2632=\"n/a\",E2608,IFERROR(IF((OFFSET($C2608,0,$A2608))<0,\nMIN(0,E2608-(OFFSET($C2608,0,$A2608)/(OFFSET($C2603,-$A2607,$A2608)))),\nMAX(0,E2608-(OFFSET($C2608,0,$A2608)/(OFFSET($C2603,-$A2607,$A2608))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F2609,-($A2609+5),0)","v":0},{"$f":"IF(F2633=\"n/a\",F2609,IFERROR(IF((OFFSET($C2609,0,$A2609))<0,\nMIN(0,F2609-(OFFSET($C2609,0,$A2609)/(OFFSET($C2604,-$A2608,$A2609)))),\nMAX(0,F2609-(OFFSET($C2609,0,$A2609)/(OFFSET($C2604,-$A2608,$A2609))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2610,-($A2610+5),0)","v":0},{"$f":"IF(G2634=\"n/a\",G2610,IFERROR(IF((OFFSET($C2610,0,$A2610))<0,\nMIN(0,G2610-(OFFSET($C2610,0,$A2610)/(OFFSET($C2605,-$A2609,$A2610)))),\nMAX(0,G2610-(OFFSET($C2610,0,$A2610)/(OFFSET($C2605,-$A2609,$A2610))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2611,-($A2611+5),0)","v":0},{"$f":"IF(H2635=\"n/a\",H2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,H2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,H2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2612,-($A2612+5),0)","v":0},{"$f":"IF(I2636=\"n/a\",I2612,IFERROR(IF((OFFSET($C2612,0,$A2612))<0,\nMIN(0,I2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612)))),\nMAX(0,I2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2613,-($A2613+5),0)","v":0},{"$f":"IF(J2637=\"n/a\",J2613,IFERROR(IF((OFFSET($C2613,0,$A2613))<0,\nMIN(0,J2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613)))),\nMAX(0,J2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2614,-($A2614+5),0)","v":0},{"$f":"IF(K2638=\"n/a\",K2614,IFERROR(IF((OFFSET($C2614,0,$A2614))<0,\nMIN(0,K2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614)))),\nMAX(0,K2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2615,-($A2615+5),0)","v":0},{"$f":"IF(L2639=\"n/a\",L2615,IFERROR(IF((OFFSET($C2615,0,$A2615))<0,\nMIN(0,L2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615)))),\nMAX(0,L2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2616,-($A2616+5),0)","v":0},{"$f":"IF(M2640=\"n/a\",M2616,IFERROR(IF((OFFSET($C2616,0,$A2616))<0,\nMIN(0,M2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616)))),\nMAX(0,M2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2617,-($A2617+5),0)","v":0},{"$f":"IF(N2641=\"n/a\",N2617,IFERROR(IF((OFFSET($C2617,0,$A2617))<0,\nMIN(0,N2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617)))),\nMAX(0,N2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2618,-($A2618+5),0)","v":0},{"$f":"IF(O2642=\"n/a\",O2618,IFERROR(IF((OFFSET($C2618,0,$A2618))<0,\nMIN(0,O2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618)))),\nMAX(0,O2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2619,-($A2619+5),0)","v":0},{"$f":"IF(P2643=\"n/a\",P2619,IFERROR(IF((OFFSET($C2619,0,$A2619))<0,\nMIN(0,P2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619)))),\nMAX(0,P2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2620,-($A2620+5),0)","v":0},{"$f":"IF(Q2644=\"n/a\",Q2620,IFERROR(IF((OFFSET($C2620,0,$A2620))<0,\nMIN(0,Q2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620)))),\nMAX(0,Q2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2621,-($A2621+5),0)","v":0},{"$f":"IF(R2645=\"n/a\",R2621,IFERROR(IF((OFFSET($C2621,0,$A2621))<0,\nMIN(0,R2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621)))),\nMAX(0,R2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2622,-($A2622+5),0)","v":0},{"$f":"IF(S2646=\"n/a\",S2622,IFERROR(IF((OFFSET($C2622,0,$A2622))<0,\nMIN(0,S2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622)))),\nMAX(0,S2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2623,-($A2623+5),0)","v":0},{"$f":"IF(T2647=\"n/a\",T2623,IFERROR(IF((OFFSET($C2623,0,$A2623))<0,\nMIN(0,T2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623)))),\nMAX(0,T2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2624,-($A2624+5),0)","v":0},{"$f":"IF(U2648=\"n/a\",U2624,IFERROR(IF((OFFSET($C2624,0,$A2624))<0,\nMIN(0,U2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624)))),\nMAX(0,U2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2625,-($A2625+5),0)","v":0},{"$f":"IF(V2649=\"n/a\",V2625,IFERROR(IF((OFFSET($C2625,0,$A2625))<0,\nMIN(0,V2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625)))),\nMAX(0,V2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2626,-($A2626+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2629=\"n/a\",\"n/a\",IF(AND(C2629<1,D2603=0),0,\nIF(D2603=0,C2629-1,\nIF(C2629<1,D2604,\n(((C2629-1)*(C2605-(C2605/(C2629))))+(D2603*D2604))/(D2605)))))","v":0},{"$f":"IF(D2629=\"n/a\",\"n/a\",IF(AND(D2629<1,E2603=0),0,\nIF(E2603=0,D2629-1,\nIF(D2629<1,E2604,\n(((D2629-1)*(D2605-(D2605/(D2629))))+(E2603*E2604))/(E2605)))))","v":0},{"$f":"IF(E2629=\"n/a\",\"n/a\",IF(AND(E2629<1,F2603=0),0,\nIF(F2603=0,E2629-1,\nIF(E2629<1,F2604,\n(((E2629-1)*(E2605-(E2605/(E2629))))+(F2603*F2604))/(F2605)))))","v":0},{"$f":"IF(F2629=\"n/a\",\"n/a\",IF(AND(F2629<1,G2603=0),0,\nIF(G2603=0,F2629-1,\nIF(F2629<1,G2604,\n(((F2629-1)*(F2605-(F2605/(F2629))))+(G2603*G2604))/(G2605)))))","v":0},{"$f":"IF(G2629=\"n/a\",\"n/a\",IF(AND(G2629<1,H2603=0),0,\nIF(H2603=0,G2629-1,\nIF(G2629<1,H2604,\n(((G2629-1)*(G2605-(G2605/(G2629))))+(H2603*H2604))/(H2605)))))","v":0},{"$f":"IF(H2629=\"n/a\",\"n/a\",IF(AND(H2629<1,I2603=0),0,\nIF(I2603=0,H2629-1,\nIF(H2629<1,I2604,\n(((H2629-1)*(H2605-(H2605/(H2629))))+(I2603*I2604))/(I2605)))))","v":0},{"$f":"IF(I2629=\"n/a\",\"n/a\",IF(AND(I2629<1,J2603=0),0,\nIF(J2603=0,I2629-1,\nIF(I2629<1,J2604,\n(((I2629-1)*(I2605-(I2605/(I2629))))+(J2603*J2604))/(J2605)))))","v":0},{"$f":"IF(J2629=\"n/a\",\"n/a\",IF(AND(J2629<1,K2603=0),0,\nIF(K2603=0,J2629-1,\nIF(J2629<1,K2604,\n(((J2629-1)*(J2605-(J2605/(J2629))))+(K2603*K2604))/(K2605)))))","v":0},{"$f":"IF(K2629=\"n/a\",\"n/a\",IF(AND(K2629<1,L2603=0),0,\nIF(L2603=0,K2629-1,\nIF(K2629<1,L2604,\n(((K2629-1)*(K2605-(K2605/(K2629))))+(L2603*L2604))/(L2605)))))","v":0},{"$f":"IF(L2629=\"n/a\",\"n/a\",IF(AND(L2629<1,M2603=0),0,\nIF(M2603=0,L2629-1,\nIF(L2629<1,M2604,\n(((L2629-1)*(L2605-(L2605/(L2629))))+(M2603*M2604))/(M2605)))))","v":0},{"$f":"IF(M2629=\"n/a\",\"n/a\",IF(AND(M2629<1,N2603=0),0,\nIF(N2603=0,M2629-1,\nIF(M2629<1,N2604,\n(((M2629-1)*(M2605-(M2605/(M2629))))+(N2603*N2604))/(N2605)))))","v":0},{"$f":"IF(N2629=\"n/a\",\"n/a\",IF(AND(N2629<1,O2603=0),0,\nIF(O2603=0,N2629-1,\nIF(N2629<1,O2604,\n(((N2629-1)*(N2605-(N2605/(N2629))))+(O2603*O2604))/(O2605)))))","v":0},{"$f":"IF(O2629=\"n/a\",\"n/a\",IF(AND(O2629<1,P2603=0),0,\nIF(P2603=0,O2629-1,\nIF(O2629<1,P2604,\n(((O2629-1)*(O2605-(O2605/(O2629))))+(P2603*P2604))/(P2605)))))","v":0},{"$f":"IF(P2629=\"n/a\",\"n/a\",IF(AND(P2629<1,Q2603=0),0,\nIF(Q2603=0,P2629-1,\nIF(P2629<1,Q2604,\n(((P2629-1)*(P2605-(P2605/(P2629))))+(Q2603*Q2604))/(Q2605)))))","v":0},{"$f":"IF(Q2629=\"n/a\",\"n/a\",IF(AND(Q2629<1,R2603=0),0,\nIF(R2603=0,Q2629-1,\nIF(Q2629<1,R2604,\n(((Q2629-1)*(Q2605-(Q2605/(Q2629))))+(R2603*R2604))/(R2605)))))","v":0},{"$f":"IF(R2629=\"n/a\",\"n/a\",IF(AND(R2629<1,S2603=0),0,\nIF(S2603=0,R2629-1,\nIF(R2629<1,S2604,\n(((R2629-1)*(R2605-(R2605/(R2629))))+(S2603*S2604))/(S2605)))))","v":0},{"$f":"IF(S2629=\"n/a\",\"n/a\",IF(AND(S2629<1,T2603=0),0,\nIF(T2603=0,S2629-1,\nIF(S2629<1,T2604,\n(((S2629-1)*(S2605-(S2605/(S2629))))+(T2603*T2604))/(T2605)))))","v":0},{"$f":"IF(T2629=\"n/a\",\"n/a\",IF(AND(T2629<1,U2603=0),0,\nIF(U2603=0,T2629-1,\nIF(T2629<1,U2604,\n(((T2629-1)*(T2605-(T2605/(T2629))))+(U2603*U2604))/(U2605)))))","v":0},{"$f":"IF(U2629=\"n/a\",\"n/a\",IF(AND(U2629<1,V2603=0),0,\nIF(V2603=0,U2629-1,\nIF(U2629<1,V2604,\n(((U2629-1)*(U2605-(U2605/(U2629))))+(V2603*V2604))/(V2605)))))","v":0},{"$f":"IF(V2629=\"n/a\",\"n/a\",IF(AND(V2629<1,W2603=0),0,\nIF(W2603=0,V2629-1,\nIF(V2629<1,W2604,\n(((V2629-1)*(V2605-(V2605/(V2629))))+(W2603*W2604))/(W2605)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2630,(-$A2606-ROWS(C2602:C2629)),0)","v":0},{"$f":"IF(C2630=\"n/a\",\"n/a\",MAX(0,C2630-1))","v":0},{"$f":"IF(D2630=\"n/a\",\"n/a\",MAX(0,D2630-1))","v":0},{"$f":"IF(E2630=\"n/a\",\"n/a\",MAX(0,E2630-1))","v":0},{"$f":"IF(F2630=\"n/a\",\"n/a\",MAX(0,F2630-1))","v":0},{"$f":"IF(G2630=\"n/a\",\"n/a\",MAX(0,G2630-1))","v":0},{"$f":"IF(H2630=\"n/a\",\"n/a\",MAX(0,H2630-1))","v":0},{"$f":"IF(I2630=\"n/a\",\"n/a\",MAX(0,I2630-1))","v":0},{"$f":"IF(J2630=\"n/a\",\"n/a\",MAX(0,J2630-1))","v":0},{"$f":"IF(K2630=\"n/a\",\"n/a\",MAX(0,K2630-1))","v":0},{"$f":"IF(L2630=\"n/a\",\"n/a\",MAX(0,L2630-1))","v":0},{"$f":"IF(M2630=\"n/a\",\"n/a\",MAX(0,M2630-1))","v":0},{"$f":"IF(N2630=\"n/a\",\"n/a\",MAX(0,N2630-1))","v":0},{"$f":"IF(O2630=\"n/a\",\"n/a\",MAX(0,O2630-1))","v":0},{"$f":"IF(P2630=\"n/a\",\"n/a\",MAX(0,P2630-1))","v":0},{"$f":"IF(Q2630=\"n/a\",\"n/a\",MAX(0,Q2630-1))","v":0},{"$f":"IF(R2630=\"n/a\",\"n/a\",MAX(0,R2630-1))","v":0},{"$f":"IF(S2630=\"n/a\",\"n/a\",MAX(0,S2630-1))","v":0},{"$f":"IF(T2630=\"n/a\",\"n/a\",MAX(0,T2630-1))","v":0},{"$f":"IF(U2630=\"n/a\",\"n/a\",MAX(0,U2630-1))","v":0},{"$f":"IF(V2630=\"n/a\",\"n/a\",MAX(0,V2630-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2607)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2631,(-$A2607-ROWS(D2603:D2630)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2632,(-$A2608-ROWS(E2604:E2631)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2633,(-$A2609-ROWS(F2605:F2632)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2634,(-$A2610-ROWS(G2606:G2633)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2635,(-$A2611-ROWS(H2607:H2634)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2636,(-$A2612-ROWS(I2608:I2635)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2637,(-$A2613-ROWS(J2609:J2636)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2638,(-$A2614-ROWS(K2610:K2637)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2639,(-$A2615-ROWS(L2611:L2638)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2640,(-$A2616-ROWS(M2612:M2639)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2641,(-$A2617-ROWS(N2613:N2640)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2642,(-$A2618-ROWS(O2614:O2641)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2643,(-$A2619-ROWS(P2615:P2642)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2644,(-$A2620-ROWS(Q2616:Q2643)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2645,(-$A2621-ROWS(R2617:R2644)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2646,(-$A2622-ROWS(S2618:S2645)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2647,(-$A2623-ROWS(T2619:T2646)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2648,(-$A2624-ROWS(U2620:U2647)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2649,(-$A2625-ROWS(V2621:V2648)),0)","v":0},{"$f":"IF(V2649=\"n/a\",\"n/a\",MAX(0,V2649-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2650,(-$A2626-ROWS(W2622:W2649)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2602<>\"n/a\",C2602<>\"n/a\"),IF(SUM(C2605:C2627)=0,0,IF((SUMPRODUCT(C2605:C2627,C2629:C2651)/SUM(C2605:C2627))<0,1,(SUMPRODUCT(C2605:C2627,C2629:C2651)/SUM(C2605:C2627)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2602<>\"n/a\",D2602<>\"n/a\"),IF(SUM(D2605:D2627)=0,0,IF((SUMPRODUCT(D2605:D2627,D2629:D2651)/SUM(D2605:D2627))<0,1,(SUMPRODUCT(D2605:D2627,D2629:D2651)/SUM(D2605:D2627)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 50",{"$f":"VLOOKUP($A2654,'RFM input'!$F$7:$G$56,2,FALSE)","v":"Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A2654,1,12,\"\"))","v":50},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2655,0)","v":0},{"$f":"OFFSET('RFM input'!H$60,$A2655,0)-OFFSET('RFM input'!H$114,$A2655,0)","v":0.20620280005617461},{"$f":"OFFSET('RFM input'!I$60,$A2655,0)-OFFSET('RFM input'!I$114,$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!J$60,$A2655,0)-OFFSET('RFM input'!J$114,$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!K$60,$A2655,0)-OFFSET('RFM input'!K$114,$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!L$60,$A2655,0)-OFFSET('RFM input'!L$114,$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!M$60,$A2655,0)-OFFSET('RFM input'!M$114,$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!N$60,$A2655,0)-OFFSET('RFM input'!N$114,$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!O$60,$A2655,0)-OFFSET('RFM input'!O$114,$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!P$60,$A2655,0)-OFFSET('RFM input'!P$114,$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!Q$60,$A2655,0)-OFFSET('RFM input'!Q$114,$A2655,0)","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$T$6,$A2655,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5},{"$f":"OFFSET('RFM input'!$U$6,$A2655,0)","v":5}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2655,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2655,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2655,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2655,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2655,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2655,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2655,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2655,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2655,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$H$351,$A2655,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2655,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2655,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2655,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2655,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2655,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2655,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2655,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2655,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2655,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$W$7)),OFFSET('RFM input'!$J$351,$A2655,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(D2683=\"n/a\",0,IF(AND(D2657=0,C2659=0),0,\nIF(AND(D2657<>0,C2659=0),D2657,\nIF(AND(D2658<>0,C2659<>0),(C2659-(C2659/C2683))+D2657,\nIF(C2683<1,0,(C2659-(C2659/C2683)))))))","v":0},{"$f":"IF(E2683=\"n/a\",0,IF(AND(E2657=0,D2659=0),0,\nIF(AND(E2657<>0,D2659=0),E2657,\nIF(AND(E2658<>0,D2659<>0),(D2659-(D2659/D2683))+E2657,\nIF(D2683<1,0,(D2659-(D2659/D2683)))))))","v":0},{"$f":"IF(F2683=\"n/a\",0,IF(AND(F2657=0,E2659=0),0,\nIF(AND(F2657<>0,E2659=0),F2657,\nIF(AND(F2658<>0,E2659<>0),(E2659-(E2659/E2683))+F2657,\nIF(E2683<1,0,(E2659-(E2659/E2683)))))))","v":0},{"$f":"IF(G2683=\"n/a\",0,IF(AND(G2657=0,F2659=0),0,\nIF(AND(G2657<>0,F2659=0),G2657,\nIF(AND(G2658<>0,F2659<>0),(F2659-(F2659/F2683))+G2657,\nIF(F2683<1,0,(F2659-(F2659/F2683)))))))","v":0},{"$f":"IF(H2683=\"n/a\",0,IF(AND(H2657=0,G2659=0),0,\nIF(AND(H2657<>0,G2659=0),H2657,\nIF(AND(H2658<>0,G2659<>0),(G2659-(G2659/G2683))+H2657,\nIF(G2683<1,0,(G2659-(G2659/G2683)))))))","v":0},{"$f":"IF(I2683=\"n/a\",0,IF(AND(I2657=0,H2659=0),0,\nIF(AND(I2657<>0,H2659=0),I2657,\nIF(AND(I2658<>0,H2659<>0),(H2659-(H2659/H2683))+I2657,\nIF(H2683<1,0,(H2659-(H2659/H2683)))))))","v":0},{"$f":"IF(J2683=\"n/a\",0,IF(AND(J2657=0,I2659=0),0,\nIF(AND(J2657<>0,I2659=0),J2657,\nIF(AND(J2658<>0,I2659<>0),(I2659-(I2659/I2683))+J2657,\nIF(I2683<1,0,(I2659-(I2659/I2683)))))))","v":0},{"$f":"IF(K2683=\"n/a\",0,IF(AND(K2657=0,J2659=0),0,\nIF(AND(K2657<>0,J2659=0),K2657,\nIF(AND(K2658<>0,J2659<>0),(J2659-(J2659/J2683))+K2657,\nIF(J2683<1,0,(J2659-(J2659/J2683)))))))","v":0},{"$f":"IF(L2683=\"n/a\",0,IF(AND(L2657=0,K2659=0),0,\nIF(AND(L2657<>0,K2659=0),L2657,\nIF(AND(L2658<>0,K2659<>0),(K2659-(K2659/K2683))+L2657,\nIF(K2683<1,0,(K2659-(K2659/K2683)))))))","v":0},{"$f":"IF(M2683=\"n/a\",0,IF(AND(M2657=0,L2659=0),0,\nIF(AND(M2657<>0,L2659=0),M2657,\nIF(AND(M2658<>0,L2659<>0),(L2659-(L2659/L2683))+M2657,\nIF(L2683<1,0,(L2659-(L2659/L2683)))))))","v":0},{"$f":"IF(N2683=\"n/a\",0,IF(AND(N2657=0,M2659=0),0,\nIF(AND(N2657<>0,M2659=0),N2657,\nIF(AND(N2658<>0,M2659<>0),(M2659-(M2659/M2683))+N2657,\nIF(M2683<1,0,(M2659-(M2659/M2683)))))))","v":0},{"$f":"IF(O2683=\"n/a\",0,IF(AND(O2657=0,N2659=0),0,\nIF(AND(O2657<>0,N2659=0),O2657,\nIF(AND(O2658<>0,N2659<>0),(N2659-(N2659/N2683))+O2657,\nIF(N2683<1,0,(N2659-(N2659/N2683)))))))","v":0},{"$f":"IF(P2683=\"n/a\",0,IF(AND(P2657=0,O2659=0),0,\nIF(AND(P2657<>0,O2659=0),P2657,\nIF(AND(P2658<>0,O2659<>0),(O2659-(O2659/O2683))+P2657,\nIF(O2683<1,0,(O2659-(O2659/O2683)))))))","v":0},{"$f":"IF(Q2683=\"n/a\",0,IF(AND(Q2657=0,P2659=0),0,\nIF(AND(Q2657<>0,P2659=0),Q2657,\nIF(AND(Q2658<>0,P2659<>0),(P2659-(P2659/P2683))+Q2657,\nIF(P2683<1,0,(P2659-(P2659/P2683)))))))","v":0},{"$f":"IF(R2683=\"n/a\",0,IF(AND(R2657=0,Q2659=0),0,\nIF(AND(R2657<>0,Q2659=0),R2657,\nIF(AND(R2658<>0,Q2659<>0),(Q2659-(Q2659/Q2683))+R2657,\nIF(Q2683<1,0,(Q2659-(Q2659/Q2683)))))))","v":0},{"$f":"IF(S2683=\"n/a\",0,IF(AND(S2657=0,R2659=0),0,\nIF(AND(S2657<>0,R2659=0),S2657,\nIF(AND(S2658<>0,R2659<>0),(R2659-(R2659/R2683))+S2657,\nIF(R2683<1,0,(R2659-(R2659/R2683)))))))","v":0},{"$f":"IF(T2683=\"n/a\",0,IF(AND(T2657=0,S2659=0),0,\nIF(AND(T2657<>0,S2659=0),T2657,\nIF(AND(T2658<>0,S2659<>0),(S2659-(S2659/S2683))+T2657,\nIF(S2683<1,0,(S2659-(S2659/S2683)))))))","v":0},{"$f":"IF(U2683=\"n/a\",0,IF(AND(U2657=0,T2659=0),0,\nIF(AND(U2657<>0,T2659=0),U2657,\nIF(AND(U2658<>0,T2659<>0),(T2659-(T2659/T2683))+U2657,\nIF(T2683<1,0,(T2659-(T2659/T2683)))))))","v":0},{"$f":"IF(V2683=\"n/a\",0,IF(AND(V2657=0,U2659=0),0,\nIF(AND(V2657<>0,U2659=0),V2657,\nIF(AND(V2658<>0,U2659<>0),(U2659-(U2659/U2683))+V2657,\nIF(U2683<1,0,(U2659-(U2659/U2683)))))))","v":0},{"$f":"IF(W2683=\"n/a\",0,IF(AND(W2657=0,V2659=0),0,\nIF(AND(W2657<>0,V2659=0),W2657,\nIF(AND(W2658<>0,V2659<>0),(V2659-(V2659/V2683))+W2657,\nIF(V2683<1,0,(V2659-(V2659/V2683)))))))","v":0}]
[{"$f":"A2659+1","v":0},"Depreciated starting RAB",{"$f":"C2655","v":0},{"$f":"IF(C2684=\"n/a\",C2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,C2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,C2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(D2684=\"n/a\",D2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,D2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,D2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(E2684=\"n/a\",E2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,E2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,E2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(F2684=\"n/a\",F2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,F2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,F2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(G2684=\"n/a\",G2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,G2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,G2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(H2684=\"n/a\",H2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,H2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,H2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(I2684=\"n/a\",I2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,I2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,I2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(J2684=\"n/a\",J2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,J2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,J2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(K2684=\"n/a\",K2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,K2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,K2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(L2684=\"n/a\",L2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,L2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,L2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(M2684=\"n/a\",M2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,M2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,M2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(N2684=\"n/a\",N2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,N2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,N2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(O2684=\"n/a\",O2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,O2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,O2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(P2684=\"n/a\",P2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,P2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,P2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(Q2684=\"n/a\",Q2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,Q2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,Q2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(R2684=\"n/a\",R2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,R2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,R2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(S2684=\"n/a\",S2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,S2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,S2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(T2684=\"n/a\",T2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,T2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,T2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(U2684=\"n/a\",U2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,U2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,U2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(V2684=\"n/a\",V2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,V2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,V2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0}]
[{"$f":"A2660+1","v":1},{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2661)","v":"Depreciated Net Capex 2017-18"},null,{"$f":"OFFSET(D2661,-($A2661+5),0)","v":0.20620280005617461},{"$f":"IF(D2685=\"n/a\",D2661,IFERROR(IF((OFFSET($C2661,0,$A2661))<0,\nMIN(0,D2661-(OFFSET($C2661,0,$A2661)/(OFFSET($C2656,-$A2660,$A2661)))),\nMAX(0,D2661-(OFFSET($C2661,0,$A2661)/(OFFSET($C2656,-$A2660,$A2661))))),0))","v":0.1649622400449397},0.12372168003370478,8.248112002246985E-2,4.1240560011234925E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2018-19",null,null,{"$f":"OFFSET(E2662,-($A2662+5),0)","v":0},{"$f":"IF(E2686=\"n/a\",E2662,IFERROR(IF((OFFSET($C2662,0,$A2662))<0,\nMIN(0,E2662-(OFFSET($C2662,0,$A2662)/(OFFSET($C2657,-$A2661,$A2662)))),\nMAX(0,E2662-(OFFSET($C2662,0,$A2662)/(OFFSET($C2657,-$A2661,$A2662))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2019-20",null,null,null,{"$f":"OFFSET(F2663,-($A2663+5),0)","v":0},{"$f":"IF(F2687=\"n/a\",F2663,IFERROR(IF((OFFSET($C2663,0,$A2663))<0,\nMIN(0,F2663-(OFFSET($C2663,0,$A2663)/(OFFSET($C2658,-$A2662,$A2663)))),\nMAX(0,F2663-(OFFSET($C2663,0,$A2663)/(OFFSET($C2658,-$A2662,$A2663))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2664,-($A2664+5),0)","v":0},{"$f":"IF(G2688=\"n/a\",G2664,IFERROR(IF((OFFSET($C2664,0,$A2664))<0,\nMIN(0,G2664-(OFFSET($C2664,0,$A2664)/(OFFSET($C2659,-$A2663,$A2664)))),\nMAX(0,G2664-(OFFSET($C2664,0,$A2664)/(OFFSET($C2659,-$A2663,$A2664))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2665,-($A2665+5),0)","v":0},{"$f":"IF(H2689=\"n/a\",H2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,H2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,H2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2666,-($A2666+5),0)","v":0},{"$f":"IF(I2690=\"n/a\",I2666,IFERROR(IF((OFFSET($C2666,0,$A2666))<0,\nMIN(0,I2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666)))),\nMAX(0,I2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2667,-($A2667+5),0)","v":0},{"$f":"IF(J2691=\"n/a\",J2667,IFERROR(IF((OFFSET($C2667,0,$A2667))<0,\nMIN(0,J2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667)))),\nMAX(0,J2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2668,-($A2668+5),0)","v":0},{"$f":"IF(K2692=\"n/a\",K2668,IFERROR(IF((OFFSET($C2668,0,$A2668))<0,\nMIN(0,K2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668)))),\nMAX(0,K2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2669,-($A2669+5),0)","v":0},{"$f":"IF(L2693=\"n/a\",L2669,IFERROR(IF((OFFSET($C2669,0,$A2669))<0,\nMIN(0,L2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669)))),\nMAX(0,L2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2670,-($A2670+5),0)","v":0},{"$f":"IF(M2694=\"n/a\",M2670,IFERROR(IF((OFFSET($C2670,0,$A2670))<0,\nMIN(0,M2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670)))),\nMAX(0,M2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2671,-($A2671+5),0)","v":0},{"$f":"IF(N2695=\"n/a\",N2671,IFERROR(IF((OFFSET($C2671,0,$A2671))<0,\nMIN(0,N2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671)))),\nMAX(0,N2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2672,-($A2672+5),0)","v":0},{"$f":"IF(O2696=\"n/a\",O2672,IFERROR(IF((OFFSET($C2672,0,$A2672))<0,\nMIN(0,O2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672)))),\nMAX(0,O2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2673,-($A2673+5),0)","v":0},{"$f":"IF(P2697=\"n/a\",P2673,IFERROR(IF((OFFSET($C2673,0,$A2673))<0,\nMIN(0,P2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673)))),\nMAX(0,P2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2674,-($A2674+5),0)","v":0},{"$f":"IF(Q2698=\"n/a\",Q2674,IFERROR(IF((OFFSET($C2674,0,$A2674))<0,\nMIN(0,Q2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674)))),\nMAX(0,Q2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2675,-($A2675+5),0)","v":0},{"$f":"IF(R2699=\"n/a\",R2675,IFERROR(IF((OFFSET($C2675,0,$A2675))<0,\nMIN(0,R2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675)))),\nMAX(0,R2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2676,-($A2676+5),0)","v":0},{"$f":"IF(S2700=\"n/a\",S2676,IFERROR(IF((OFFSET($C2676,0,$A2676))<0,\nMIN(0,S2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676)))),\nMAX(0,S2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2677,-($A2677+5),0)","v":0},{"$f":"IF(T2701=\"n/a\",T2677,IFERROR(IF((OFFSET($C2677,0,$A2677))<0,\nMIN(0,T2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677)))),\nMAX(0,T2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2678,-($A2678+5),0)","v":0},{"$f":"IF(U2702=\"n/a\",U2678,IFERROR(IF((OFFSET($C2678,0,$A2678))<0,\nMIN(0,U2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678)))),\nMAX(0,U2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678))))),0))","v":0},0]
[19,"Depreciated Net Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2679,-($A2679+5),0)","v":0},{"$f":"IF(V2703=\"n/a\",V2679,IFERROR(IF((OFFSET($C2679,0,$A2679))<0,\nMIN(0,V2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679)))),\nMAX(0,V2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679))))),0))","v":0}]
[20,"Depreciated Net Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2680,-($A2680+5),0)","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(C2683=\"n/a\",\"n/a\",IF(AND(C2683<1,D2657=0),0,\nIF(D2657=0,C2683-1,\nIF(C2683<1,D2658,\n(((C2683-1)*(C2659-(C2659/(C2683))))+(D2657*D2658))/(D2659)))))","v":0},{"$f":"IF(D2683=\"n/a\",\"n/a\",IF(AND(D2683<1,E2657=0),0,\nIF(E2657=0,D2683-1,\nIF(D2683<1,E2658,\n(((D2683-1)*(D2659-(D2659/(D2683))))+(E2657*E2658))/(E2659)))))","v":0},{"$f":"IF(E2683=\"n/a\",\"n/a\",IF(AND(E2683<1,F2657=0),0,\nIF(F2657=0,E2683-1,\nIF(E2683<1,F2658,\n(((E2683-1)*(E2659-(E2659/(E2683))))+(F2657*F2658))/(F2659)))))","v":0},{"$f":"IF(F2683=\"n/a\",\"n/a\",IF(AND(F2683<1,G2657=0),0,\nIF(G2657=0,F2683-1,\nIF(F2683<1,G2658,\n(((F2683-1)*(F2659-(F2659/(F2683))))+(G2657*G2658))/(G2659)))))","v":0},{"$f":"IF(G2683=\"n/a\",\"n/a\",IF(AND(G2683<1,H2657=0),0,\nIF(H2657=0,G2683-1,\nIF(G2683<1,H2658,\n(((G2683-1)*(G2659-(G2659/(G2683))))+(H2657*H2658))/(H2659)))))","v":0},{"$f":"IF(H2683=\"n/a\",\"n/a\",IF(AND(H2683<1,I2657=0),0,\nIF(I2657=0,H2683-1,\nIF(H2683<1,I2658,\n(((H2683-1)*(H2659-(H2659/(H2683))))+(I2657*I2658))/(I2659)))))","v":0},{"$f":"IF(I2683=\"n/a\",\"n/a\",IF(AND(I2683<1,J2657=0),0,\nIF(J2657=0,I2683-1,\nIF(I2683<1,J2658,\n(((I2683-1)*(I2659-(I2659/(I2683))))+(J2657*J2658))/(J2659)))))","v":0},{"$f":"IF(J2683=\"n/a\",\"n/a\",IF(AND(J2683<1,K2657=0),0,\nIF(K2657=0,J2683-1,\nIF(J2683<1,K2658,\n(((J2683-1)*(J2659-(J2659/(J2683))))+(K2657*K2658))/(K2659)))))","v":0},{"$f":"IF(K2683=\"n/a\",\"n/a\",IF(AND(K2683<1,L2657=0),0,\nIF(L2657=0,K2683-1,\nIF(K2683<1,L2658,\n(((K2683-1)*(K2659-(K2659/(K2683))))+(L2657*L2658))/(L2659)))))","v":0},{"$f":"IF(L2683=\"n/a\",\"n/a\",IF(AND(L2683<1,M2657=0),0,\nIF(M2657=0,L2683-1,\nIF(L2683<1,M2658,\n(((L2683-1)*(L2659-(L2659/(L2683))))+(M2657*M2658))/(M2659)))))","v":0},{"$f":"IF(M2683=\"n/a\",\"n/a\",IF(AND(M2683<1,N2657=0),0,\nIF(N2657=0,M2683-1,\nIF(M2683<1,N2658,\n(((M2683-1)*(M2659-(M2659/(M2683))))+(N2657*N2658))/(N2659)))))","v":0},{"$f":"IF(N2683=\"n/a\",\"n/a\",IF(AND(N2683<1,O2657=0),0,\nIF(O2657=0,N2683-1,\nIF(N2683<1,O2658,\n(((N2683-1)*(N2659-(N2659/(N2683))))+(O2657*O2658))/(O2659)))))","v":0},{"$f":"IF(O2683=\"n/a\",\"n/a\",IF(AND(O2683<1,P2657=0),0,\nIF(P2657=0,O2683-1,\nIF(O2683<1,P2658,\n(((O2683-1)*(O2659-(O2659/(O2683))))+(P2657*P2658))/(P2659)))))","v":0},{"$f":"IF(P2683=\"n/a\",\"n/a\",IF(AND(P2683<1,Q2657=0),0,\nIF(Q2657=0,P2683-1,\nIF(P2683<1,Q2658,\n(((P2683-1)*(P2659-(P2659/(P2683))))+(Q2657*Q2658))/(Q2659)))))","v":0},{"$f":"IF(Q2683=\"n/a\",\"n/a\",IF(AND(Q2683<1,R2657=0),0,\nIF(R2657=0,Q2683-1,\nIF(Q2683<1,R2658,\n(((Q2683-1)*(Q2659-(Q2659/(Q2683))))+(R2657*R2658))/(R2659)))))","v":0},{"$f":"IF(R2683=\"n/a\",\"n/a\",IF(AND(R2683<1,S2657=0),0,\nIF(S2657=0,R2683-1,\nIF(R2683<1,S2658,\n(((R2683-1)*(R2659-(R2659/(R2683))))+(S2657*S2658))/(S2659)))))","v":0},{"$f":"IF(S2683=\"n/a\",\"n/a\",IF(AND(S2683<1,T2657=0),0,\nIF(T2657=0,S2683-1,\nIF(S2683<1,T2658,\n(((S2683-1)*(S2659-(S2659/(S2683))))+(T2657*T2658))/(T2659)))))","v":0},{"$f":"IF(T2683=\"n/a\",\"n/a\",IF(AND(T2683<1,U2657=0),0,\nIF(U2657=0,T2683-1,\nIF(T2683<1,U2658,\n(((T2683-1)*(T2659-(T2659/(T2683))))+(U2657*U2658))/(U2659)))))","v":0},{"$f":"IF(U2683=\"n/a\",\"n/a\",IF(AND(U2683<1,V2657=0),0,\nIF(V2657=0,U2683-1,\nIF(U2683<1,V2658,\n(((U2683-1)*(U2659-(U2659/(U2683))))+(V2657*V2658))/(V2659)))))","v":0},{"$f":"IF(V2683=\"n/a\",\"n/a\",IF(AND(V2683<1,W2657=0),0,\nIF(W2657=0,V2683-1,\nIF(V2683<1,W2658,\n(((V2683-1)*(V2659-(V2659/(V2683))))+(W2657*W2658))/(W2659)))))","v":0}]
[null,"RL Start TAB",{"$f":"OFFSET(C2684,(-$A2660-ROWS(C2656:C2683)),0)","v":"n/a"},{"$f":"IF(C2684=\"n/a\",\"n/a\",MAX(0,C2684-1))","v":"n/a"},{"$f":"IF(D2684=\"n/a\",\"n/a\",MAX(0,D2684-1))","v":"n/a"},{"$f":"IF(E2684=\"n/a\",\"n/a\",MAX(0,E2684-1))","v":"n/a"},{"$f":"IF(F2684=\"n/a\",\"n/a\",MAX(0,F2684-1))","v":"n/a"},{"$f":"IF(G2684=\"n/a\",\"n/a\",MAX(0,G2684-1))","v":"n/a"},{"$f":"IF(H2684=\"n/a\",\"n/a\",MAX(0,H2684-1))","v":"n/a"},{"$f":"IF(I2684=\"n/a\",\"n/a\",MAX(0,I2684-1))","v":"n/a"},{"$f":"IF(J2684=\"n/a\",\"n/a\",MAX(0,J2684-1))","v":"n/a"},{"$f":"IF(K2684=\"n/a\",\"n/a\",MAX(0,K2684-1))","v":"n/a"},{"$f":"IF(L2684=\"n/a\",\"n/a\",MAX(0,L2684-1))","v":"n/a"},{"$f":"IF(M2684=\"n/a\",\"n/a\",MAX(0,M2684-1))","v":"n/a"},{"$f":"IF(N2684=\"n/a\",\"n/a\",MAX(0,N2684-1))","v":"n/a"},{"$f":"IF(O2684=\"n/a\",\"n/a\",MAX(0,O2684-1))","v":"n/a"},{"$f":"IF(P2684=\"n/a\",\"n/a\",MAX(0,P2684-1))","v":"n/a"},{"$f":"IF(Q2684=\"n/a\",\"n/a\",MAX(0,Q2684-1))","v":"n/a"},{"$f":"IF(R2684=\"n/a\",\"n/a\",MAX(0,R2684-1))","v":"n/a"},{"$f":"IF(S2684=\"n/a\",\"n/a\",MAX(0,S2684-1))","v":"n/a"},{"$f":"IF(T2684=\"n/a\",\"n/a\",MAX(0,T2684-1))","v":"n/a"},{"$f":"IF(U2684=\"n/a\",\"n/a\",MAX(0,U2684-1))","v":"n/a"},{"$f":"IF(V2684=\"n/a\",\"n/a\",MAX(0,V2684-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2661)","v":"RL Capex 2017-18"},null,{"$f":"OFFSET(D2685,(-$A2661-ROWS(D2657:D2684)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,{"$f":"OFFSET(E2686,(-$A2662-ROWS(E2658:E2685)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,{"$f":"OFFSET(F2687,(-$A2663-ROWS(F2659:F2686)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,{"$f":"OFFSET(G2688,(-$A2664-ROWS(G2660:G2687)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,{"$f":"OFFSET(H2689,(-$A2665-ROWS(H2661:H2688)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,{"$f":"OFFSET(I2690,(-$A2666-ROWS(I2662:I2689)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,{"$f":"OFFSET(J2691,(-$A2667-ROWS(J2663:J2690)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,{"$f":"OFFSET(K2692,(-$A2668-ROWS(K2664:K2691)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L2693,(-$A2669-ROWS(L2665:L2692)),0)","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(M2694,(-$A2670-ROWS(M2666:M2693)),0)","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(N2695,(-$A2671-ROWS(N2667:N2694)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(O2696,(-$A2672-ROWS(O2668:O2695)),0)","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P2697,(-$A2673-ROWS(P2669:P2696)),0)","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q2698,(-$A2674-ROWS(Q2670:Q2697)),0)","v":0},0,0,0,0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(R2699,(-$A2675-ROWS(R2671:R2698)),0)","v":0},0,0,0,0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(S2700,(-$A2676-ROWS(S2672:S2699)),0)","v":0},0,0,0,0]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(T2701,(-$A2677-ROWS(T2673:T2700)),0)","v":0},0,0,0]
[null,"RL Capex 2034-35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(U2702,(-$A2678-ROWS(U2674:U2701)),0)","v":0},0,0]
[null,"RL Capex 2035-36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(V2703,(-$A2679-ROWS(V2675:V2702)),0)","v":0},{"$f":"IF(V2703=\"n/a\",\"n/a\",MAX(0,V2703-1))","v":0}]
[null,"RL Capex 2036-37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(W2704,(-$A2680-ROWS(W2676:W2703)),0)","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2656<>\"n/a\",C2656<>\"n/a\"),IF(SUM(C2659:C2681)=0,0,IF((SUMPRODUCT(C2659:C2681,C2683:C2705)/SUM(C2659:C2681))<0,1,(SUMPRODUCT(C2659:C2681,C2683:C2705)/SUM(C2659:C2681)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C2656<>\"n/a\",D2656<>\"n/a\"),IF(SUM(D2659:D2681)=0,0,IF((SUMPRODUCT(D2659:D2681,D2683:D2705)/SUM(D2659:D2681))<0,1,(SUMPRODUCT(D2659:D2681,D2683:D2705)/SUM(D2659:D2681)))),\"n/a\"))","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PTRM input summary","index":11,"n_rows":57,"n_cols":18,"rows_kept":57,"cut":false,"hidden":false,"merged":[[50,6,50,8],[51,6,51,8],[52,6,52,8],[53,6,53,8],[54,6,54,8],[45,6,45,8],[46,6,46,8],[47,6,47,8],[48,6,48,8],[49,6,49,8],[40,6,40,8],[41,6,41,8],[42,6,42,8],[43,6,43,8],[44,6,44,8],[35,6,35,8],[36,6,36,8],[37,6,37,8],[38,6,38,8],[39,6,39,8],[38,4,38,5],[39,4,39,5],[50,4,50,5],[51,4,51,5],[52,4,52,5],[53,4,53,5],[54,4,54,5],[45,4,45,5],[46,4,46,5],[47,4,47,5],[48,4,48,5],[49,4,49,5],[19,4,19,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[25,4,25,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[4,4,4,7],[5,6,5,8],[6,6,6,8],[7,6,7,8],[6,4,6,5],[7,4,7,5],[8,6,8,8],[9,6,9,8],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[10,6,10,8],[11,6,11,8],[26,6,26,8],[27,6,27,8],[26,4,26,5],[27,4,27,5],[18,6,18,8],[19,6,19,8],[12,6,12,8],[13,6,13,8],[14,6,14,8],[15,6,15,8],[16,6,16,8],[17,6,17,8],[24,4,24,5],[24,6,24,8],[25,6,25,8],[20,6,20,8],[21,6,21,8],[22,6,22,8],[23,6,23,8],[18,4,18,5],[34,6,34,8],[55,6,55,8],[34,4,34,5],[55,4,55,5],[28,6,28,8],[29,6,29,8],[32,6,32,8],[33,6,33,8],[30,4,30,5],[31,4,31,5],[32,4,32,5],[33,4,33,5],[30,6,30,8],[31,6,31,8],[28,4,28,5],[29,4,29,5],[40,4,40,5],[41,4,41,5],[42,4,42,5],[43,4,43,5],[44,4,44,5],[35,4,35,5],[36,4,36,5],[37,4,37,5]]}
[]
[null,null,null,null,{"$f":"'DMS input'!$C$16&\" - PTRM Input Summary\"&\" - DNSP RFM - version \"&Intro!$M$4","v":"TasNetworks - PTRM Input Summary - DNSP RFM - version 2"}]
[]
[]
[null,null,null,null,{"$f":"\"Opening Regulatory Asset Base for \"&Q7&\" ($m Nominal)\"","v":"Opening Regulatory Asset Base for 2019-20 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value","Assets Under Construction","Average Remaining Life (Year)","Standard Life (Year)","Opening Tax Asset Value","Average Tax Remaining Life (Year)","Tax Standard Life (Year)","Base Regulatory Year","Length of Regulatory Control Period (Year)"]
[3,7,null,null,{"$f":"'RFM input'!F7","v":"Asset Class 1"},null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A7,FALSE)","v":12.111309873801117},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B7,FALSE)","v":6.1566766927113541},"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!W7=\"\",5,'RFM input'!W7),'TAB roll forward'!I2:R4,3,FALSE)","v":"2019-20"}]
[{"$f":"A7+1","v":4},{"$f":"B7+1","v":8},null,null,{"$f":"'RFM input'!F8","v":"Asset Class 2"},null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A8,FALSE)","v":9.689358606586012},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B8,FALSE)","v":1.9169950335812538},"n/a"]
[{"$f":"A8+1","v":5},{"$f":"B8+1","v":9},null,null,{"$f":"'RFM input'!F9","v":"Asset Class 3"},null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A9,FALSE)","v":49.431463836712354},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B9,FALSE)","v":38.696665371553394},"n/a"]
[6,10,null,null,{"$f":"'RFM input'!F10","v":"Asset Class 4"},null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A10,FALSE)","v":6.2715178281615724},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B10,FALSE)","v":5.7985737490268088},"n/a"]
[7,11,null,null,{"$f":"'RFM input'!F11","v":"Asset Class 5"},null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A11,FALSE)","v":33.315723388918002},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B11,FALSE)","v":42.783809218110477},"n/a"]
[8,12,null,null,{"$f":"'RFM input'!F12","v":"Asset Class 6"},null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A12,FALSE)","v":13.280553689966441},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B12,FALSE)","v":19.782188182256885},"n/a"]
[9,13,null,null,{"$f":"'RFM input'!F13","v":"Asset Class 7"},null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A13,FALSE)","v":113.19924040773566},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B13,FALSE)","v":113.17663699335317},"n/a"]
[10,14,null,null,{"$f":"'RFM input'!F14","v":"Asset Class 8"},null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A14,FALSE)","v":372.77534346219335},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B14,FALSE)","v":310.36410682777864},"n/a"]
[11,15,null,null,{"$f":"'RFM input'!F15","v":"Asset Class 9"},null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A15,FALSE)","v":14.638486944686791},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B15,FALSE)","v":7.4496881969393245},"n/a"]
[12,16,null,null,{"$f":"'RFM input'!F16","v":"Asset Class 10"},null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A16,FALSE)","v":240.97784421629822},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B16,FALSE)","v":121.64518014293164},"n/a"]
[13,17,null,null,{"$f":"'RFM input'!F17","v":"Asset Class 11"},null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A17,FALSE)","v":0.58396340877308661},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B17,FALSE)","v":0.17977318365981229},"n/a"]
[14,18,null,null,{"$f":"'RFM input'!F18","v":"Asset Class 12"},null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A18,FALSE)","v":1.9197043600103945},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B18,FALSE)","v":1.9341563279957426},"n/a"]
[15,19,null,null,{"$f":"'RFM input'!F19","v":"Asset Class 13"},null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A19,FALSE)","v":33.847778183483022},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B19,FALSE)","v":26.262287738602748},"n/a"]
[16,20,null,null,{"$f":"'RFM input'!F20","v":"Asset Class 14"},null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A20,FALSE)","v":155.44584733637265},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B20,FALSE)","v":101.92487638766589},"n/a"]
[17,21,null,null,{"$f":"'RFM input'!F21","v":"Asset Class 15"},null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A21,FALSE)","v":70.244531337093207},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B21,FALSE)","v":62.697864775672095},"n/a"]
[18,22,null,null,{"$f":"'RFM input'!F22","v":"Asset Class 16"},null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A22,FALSE)","v":50.265481297409956},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B22,FALSE)","v":55.714190534937032},"n/a"]
[19,23,null,null,{"$f":"'RFM input'!F23","v":"Asset Class 17"},null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A23,FALSE)","v":48.541081798583321},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B23,FALSE)","v":35.096888838415673},"n/a"]
[20,24,null,null,{"$f":"'RFM input'!F24","v":"Asset Class 18"},null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A24,FALSE)","v":70.860005563293811},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B24,FALSE)","v":63.876460627776275},"n/a"]
[21,25,null,null,{"$f":"'RFM input'!F25","v":"Asset Class 19"},null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A25,FALSE)","v":95.720133027385273},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B25,FALSE)","v":78.480588303475145},"n/a"]
[22,26,null,null,{"$f":"'RFM input'!F26","v":"Asset Class 20"},null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A26,FALSE)","v":111.77084515114797},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B26,FALSE)","v":54.219167686700402},"n/a"]
[23,27,null,null,{"$f":"'RFM input'!F27","v":"Asset Class 21"},null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A27,FALSE)","v":46.427960103205955},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B27,FALSE)","v":27.840873494292055},"n/a"]
[24,28,null,null,{"$f":"'RFM input'!F28","v":"Asset Class 22"},null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A28,FALSE)","v":2.8981003400515722E-8},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B28,FALSE)","v":0},"n/a"]
[25,29,null,null,{"$f":"'RFM input'!F29","v":"Asset Class 23"},null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A29,FALSE)","v":2.546509767137302},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B29,FALSE)","v":1.368327550679223},"n/a"]
[26,30,null,null,{"$f":"'RFM input'!F30","v":"Asset Class 24"},null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A30,FALSE)","v":1.1722216619967059},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B30,FALSE)","v":0.55877979874623951},"n/a"]
[27,31,null,null,{"$f":"'RFM input'!F31","v":"Asset Class 25"},null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A31,FALSE)","v":4.3363492215165129},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B31,FALSE)","v":2.4497373043245911},"n/a"]
[28,32,null,null,{"$f":"'RFM input'!F32","v":"Asset Class 26"},null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A32,FALSE)","v":7.4096989443625461},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B32,FALSE)","v":6.8698762208060042},"n/a"]
[29,33,null,null,{"$f":"'RFM input'!F33","v":"Asset Class 27"},null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A33,FALSE)","v":2.5208992064877029},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B33,FALSE)","v":5.3933904127178556},"n/a"]
[30,34,null,null,{"$f":"'RFM input'!F34","v":"Asset Class 28"},null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A34,FALSE)","v":65.278531280122351},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B34,FALSE)","v":59.118035324128741},"n/a"]
[31,35,null,null,{"$f":"'RFM input'!F35","v":"Asset Class 29"},null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A35,FALSE)","v":3.2017478610201016},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B35,FALSE)","v":5.4843741495820515},"n/a"]
[32,36,null,null,{"$f":"'RFM input'!F36","v":"Asset Class 30"},null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A36,FALSE)","v":0},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B36,FALSE)","v":0},"n/a"]
[33,37,null,null,{"$f":"'RFM input'!F37","v":"Asset Class 31"},null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A37,FALSE)","v":0},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B37,FALSE)","v":0},"n/a"]
[34,38,null,null,{"$f":"'RFM input'!F38","v":"Asset Class 32"},null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A38,FALSE)","v":0},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B38,FALSE)","v":0},"n/a"]
[35,39,null,null,{"$f":"'RFM input'!F39","v":"Asset Class 33"},null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A39,FALSE)","v":0},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B39,FALSE)","v":0},"n/a"]
[36,40,null,null,{"$f":"'RFM input'!F40","v":"Asset Class 34"},null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A40,FALSE)","v":0},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B40,FALSE)","v":0},"n/a"]
[37,41,null,null,{"$f":"'RFM input'!F41","v":"Asset Class 35"},null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A41,FALSE)","v":0},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B41,FALSE)","v":0},"n/a"]
[38,42,null,null,{"$f":"'RFM input'!F42","v":"Asset Class 36"},null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A42,FALSE)","v":2.6565394967347613},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B42,FALSE)","v":0},"n/a"]
[39,43,null,null,{"$f":"'RFM input'!F43","v":"Asset Class 37"},null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A43,FALSE)","v":7.0347918751731218},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B43,FALSE)","v":8.8390897465075415},"n/a"]
[40,44,null,null,{"$f":"'RFM input'!F44","v":"Asset Class 38"},null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A44,FALSE)","v":42.661807875985076},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B44,FALSE)","v":42.380353386402334},"n/a"]
[41,45,null,null,{"$f":"'RFM input'!F45","v":"Asset Class 39"},null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A45,FALSE)","v":27.141078712140082},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B45,FALSE)","v":23.962451194430901},"n/a"]
[42,46,null,null,{"$f":"'RFM input'!F46","v":"Asset Class 40"},null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A46,FALSE)","v":13.842341389826545},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B46,FALSE)","v":0.81551567695938276},"n/a"]
[43,47,null,null,{"$f":"'RFM input'!F47","v":"Asset Class 41"},null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A47,FALSE)","v":-8.7738184892200977E-3},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B47,FALSE)","v":0},"n/a"]
[44,48,null,null,{"$f":"'RFM input'!F48","v":"Asset Class 42"},null,{"$f":"Asset42","v":"Business Management Systems"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A48,FALSE)","v":11.02621235592138},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B48,FALSE)","v":9.2969968507805092},"n/a"]
[45,49,null,null,{"$f":"'RFM input'!F49","v":"Asset Class 43"},null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A49,FALSE)","v":2.3496197120912217},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B49,FALSE)","v":2.1338952088331551},"n/a"]
[46,50,null,null,{"$f":"'RFM input'!F50","v":"Asset Class 44"},null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A50,FALSE)","v":2.3020486899371102},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B50,FALSE)","v":2.7055061759675034},"n/a"]
[47,51,null,null,{"$f":"'RFM input'!F51","v":"Asset Class 45"},null,{"$f":"Asset45","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A51,FALSE)","v":0},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B51,FALSE)","v":0},"n/a"]
[48,52,null,null,{"$f":"'RFM input'!F52","v":"Asset Class 46"},null,{"$f":"Asset46","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A52,FALSE)","v":0},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B52,FALSE)","v":0},"n/a"]
[49,53,null,null,{"$f":"'RFM input'!F53","v":"Asset Class 47"},null,{"$f":"Asset47","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A53,FALSE)","v":0},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B53,FALSE)","v":0},"n/a"]
[50,54,null,null,{"$f":"'RFM input'!F54","v":"Asset Class 48"},null,{"$f":"Asset48","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A54,FALSE)","v":0},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B54,FALSE)","v":0},"n/a"]
[51,55,null,null,{"$f":"'RFM input'!F55","v":"Asset Class 49"},null,{"$f":"Asset49","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A55,FALSE)","v":0},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B55,FALSE)","v":0},"n/a"]
[52,56,null,null,{"$f":"'RFM input'!F56","v":"Asset Class 50"},null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'Total RAB roll forward'!$I$528:$Q$579,A56,FALSE)","v":0.21167997830764107},null,"n/a",null,{"$f":"HLOOKUP(IF('RFM input'!$W$7=\"\",5,'RFM input'!$W$7),'TAB roll forward'!$J$2:$R$57,B56,FALSE)","v":0.16488740927761122},"n/a"]
[null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(J7:J56)","v":1747.0014780610695},{"$f":"SUM(K7:K56)","v":0},null,null,{"$f":"SUM(N7:N56)","v":1347.5388647175789}]

{"sheet":"Adjustment for provisions","index":12,"n_rows":58,"n_cols":14,"rows_kept":58,"cut":false,"hidden":false,"merged":[[2,0,2,1],[2,5,2,6],[2,10,2,11]]}
[]
[]
["Based on RIN templates (no provisions adjustments are being made)",null,null,null,null,"Capitalised movements in provisions by asset class",null,null,null,null,"Adjusted actual capex for the 'input' sheet"]
[null,null,null,null,null,null,"2016/17","2017/18","2018/19"]
[null,null,null,null,null,null,"Actual","Estimate","Estimate"]
[null,null,null,null,null,null,"Nominal","Nominal","Nominal"]
["Actual Capital Expenditure – As Incurred ($m Nominal)",null,null,null,null,null,"$m","$m","$m",null,"Actual Capital Expenditure – As Incurred ($m Nominal)"]
["Year","2016-17","2017-18","2018-19",null,"Movements in provisions allocated to as-incurred capex by asset class",null,null,null,null,"Year","2016-17","2017-18","2018-19"]
["Overhead Subtransmission Lines (Urban)",0.23544108123021323,null,null,null,"Overhead Subtransmission Lines (Urban)",1.1934793021329469E-4,null,null,null,"Overhead Subtransmission Lines (Urban)",{"$f":"+B9-G9","v":0.23532173329999995},{"$f":"+C9-H9","v":0},{"$f":"+D9-I9","v":0}]
["Underground Subtransmission Lines (Urban)",7.67661186735455E-3,null,null,null,"Underground Subtransmission Lines (Urban)",3.8913673545515901E-6,null,null,null,"Underground Subtransmission Lines (Urban)",7.6727204999999981E-3,0,0]
["Urban Zone Substations",1.4720757214784559,null,null,null,"Urban Zone Substations",7.462129784559905E-4,null,null,null,"Urban Zone Substations",1.4713295085,0,0]
["Rural Zone Substations",0.41006827256448758,null,null,null,"Rural Zone Substations",2.0786856448751472E-4,null,null,null,"Rural Zone Substations",0.40986040400000007,0,0]
["SCADA",14.739394046474757,null,null,"Inc Ajilis","SCADA",7.4715770198356532E-3,null,null,null,"SCADA",14.731922469454922,0,0]
["Distribution Switching Stations (Ground)",0.2675306260083769,null,null,null,"Distribution Switching Stations (Ground)",1.3561450837692407E-4,null,null,null,"Distribution Switching Stations (Ground)",0.2673950115,0,0]
["Overhead High Voltage Lines Urban",10.358950043326011,null,null,null,"Overhead High Voltage Lines Urban",5.2510770014898619E-3,null,null,null,"Overhead High Voltage Lines Urban",10.353698966324522,0,0]
["Overhead High Voltage Lines Rural",31.847988722424923,null,null,null,"Overhead High Voltage Lines Rural",1.6144130478916604E-2,null,null,null,"Overhead High Voltage Lines Rural",31.831844591946005,0,0]
["Voltage Regulators on Distribution Feeders",0.68152814305439113,null,null,null,"Voltage Regulators on Distribution Feeders",3.4547485439093319E-4,null,null,null,"Voltage Regulators on Distribution Feeders",0.68118266820000017,0,0]
["Underground High Voltage Lines",6.2487181429917493,null,null,null,"Underground High Voltage Lines",3.1675507645291335E-3,null,null,null,"Underground High Voltage Lines",6.2455505922272199,0,0]
["Underground High Voltage Lines SWER",0,null,null,null,"Underground High Voltage Lines SWER",0,null,null,null,"Underground High Voltage Lines SWER",0,0,0]
["Distribution Substations HV (Pole)",8.9476055093961518E-2,null,null,null,"Distribution Substations HV (Pole)",4.5356493961533275E-5,null,null,null,"Distribution Substations HV (Pole)",8.9430698599999983E-2,0,0]
["Distribution Substations HV (Ground)",4.7784051798652207,null,null,null,"Distribution Substations HV (Ground)",2.4222313495909009E-3,null,null,null,"Distribution Substations HV (Ground)",4.7759829485156295,0,0]
["Distribution Substations LV (Pole)",7.2929058308489685,null,null,null,"Distribution Substations LV (Pole)",3.6968621262031417E-3,null,null,null,"Distribution Substations LV (Pole)",7.2892089687227655,0,0]
["Distribution Substations LV (Ground)",6.1594196244760617,null,null,null,"Distribution Substations LV (Ground)",3.1222842660052841E-3,null,null,null,"Distribution Substations LV (Ground)",6.156297340210056,0,0]
["Overhead Low Voltage Lines Underbuilt Urban",5.0883126912069745,null,null,null,"Overhead Low Voltage Lines Underbuilt Urban",2.5793272134177658E-3,null,null,null,"Overhead Low Voltage Lines Underbuilt Urban",5.0857333639935565,0,0]
["Overhead Low Voltage Lines Underbuilt Rural",4.8434291373774743,null,null,null,"Overhead Low Voltage Lines Underbuilt Rural",2.4551927796982345E-3,null,null,null,"Overhead Low Voltage Lines Underbuilt Rural",4.840973944597776,0,0]
["Overhead Low Voltage Lines Urban",6.1608956497854317,null,null,null,"Overhead Low Voltage Lines Urban",3.123032481077587E-3,null,null,null,"Overhead Low Voltage Lines Urban",6.1577726173043539,0,0]
["Overhead Low Voltage Lines Rural",10.209575862840564,null,null,null,"Overhead Low Voltage Lines Rural",5.1753574236868098E-3,null,null,null,"Overhead Low Voltage Lines Rural",10.204400505416878,0,0]
["Underground Low Voltage Lines",4.481558557285231,null,null,null,"Underground Low Voltage Lines",2.2717562081643818E-3,null,null,null,"Underground Low Voltage Lines",4.479286801077067,0,0]
["Underground Low Voltage Common Trench",1.6244333078578375,null,null,null,"Underground Low Voltage Common Trench",8.2344488077168107E-4,null,null,null,"Underground Low Voltage Common Trench",1.6236098629770659,0,0]
["HVST Service Connections",0,null,null,null,"HVST Service Connections",0,null,null,null,"HVST Service Connections",0,0,0]
["HV Service Connections",0.12463060544246811,null,null,null,"HV Service Connections",6.3176760500195905E-5,null,null,null,"HV Service Connections",0.12456742868196791,0,0]
["HV Metering CA Service Connections",4.9181564729694526E-3,null,null,null,"HV Metering CA Service Connections",2.4930729694538038E-6,null,null,null,"HV Metering CA Service Connections",4.9156633999999991E-3,0,0]
["HV/LV Service Connections",0.22542313476459111,null,null,null,"HV/LV Service Connections",1.1426971204757658E-4,null,null,null,"HV/LV Service Connections",0.22530886505254352,0,0]
["Business LV Service Connections",0.59037598664760738,null,null,null,"Business LV Service Connections",2.9926872441232141E-4,null,null,null,"Business LV Service Connections",0.59007671792319505,0,0]
["Business LV Metering CA Service Connections",0.21135730317197798,null,null,null,"Business LV Metering CA Service Connections",1.0713957197798652E-4,null,null,null,"Business LV Metering CA Service Connections",0.21125016359999998,0,0]
["Domestic LV Service Connections",4.7353073923023805,null,null,null,"Domestic LV Service Connections",2.4003845600861933E-3,null,null,null,"Domestic LV Service Connections",4.7329070077422939,0,0]
["Domestic LV Metering CA Service Connections",0.4015654504811868,null,null,null,"Domestic LV Metering CA Service Connections",2.0355838118682907E-4,null,null,null,"Domestic LV Metering CA Service Connections",0.40136189209999995,0,0]
["Wholesale Metering",0,null,null,null,"Wholesale Metering",0,null,null,null,"Wholesale Metering",0,0,0]
["HV Metering",0,null,null,null,"HV Metering",0,null,null,null,"HV Metering",0,0,0]
["HV/LV Metering",0,null,null,null,"HV/LV Metering",0,null,null,null,"HV/LV Metering",0,0,0]
["Business LV Metering",0,null,null,null,"Business LV Metering",0,null,null,null,"Business LV Metering",0,0,0]
["Domestic LV Metering",0,null,null,null,"Domestic LV Metering",0,null,null,null,"Domestic LV Metering",0,0,0]
["Off Peak Metering",0,null,null,null,"Off Peak Metering",0,null,null,null,"Off Peak Metering",0,0,0]
["Emergency Network Spares",0,null,null,null,"Emergency Network Spares",0,null,null,null,"Emergency Network Spares",0,0,0]
["Motor Vehicles",1.8087288681118834,null,null,null,"Motor Vehicles",0,null,null,null,"Motor Vehicles",1.8087288681118834,0,0]
["Minor Assets",14.284064713454015,null,null,null,"Minor Assets",1.1227967703293451E-3,null,null,null,"Minor Assets",14.282941916683685,0,0]
["Non-System Property",0,null,null,null,"Non-System Property",0,null,null,null,"Non-System Property",0,0,0]
["Spare Parts",0,null,null,null,"Spare Parts",0,null,null,null,"Spare Parts",0,0,0]
["NEM Assets",0,null,null,null,"NEM Assets",0,null,null,null,"NEM Assets",0,0,0]
[0,null,null,null,null,0,null,null,null,null,0,0,0,0]
["Land",0,null,null,null,"Land",0,null,null,null,"Land",0,0,0]
["Easements",0.93047644064296109,null,null,null,"Easements",4.7166975585873365E-4,null,null,null,"Easements",0.93000477088710232,0,0]
["Equity Raising Costs",0,null,null,null,"Equity Raising Costs",0,null,null,null,"Equity Raising Costs",0,0,0]
["Total",{"$f":"SUM(B9:B53)","v":140.31463135955048},{"$f":"SUM(C9:C53)","v":0},0,null,"Total movement in provisions allocated to as-incurred capex",{"$f":"SUM(G9:G53)","v":6.4092347999996427E-2},{"$f":"SUM(H9:H53)","v":0},0,null,"Total",{"$f":"+SUM(L9:L53)","v":140.2505390115505},{"$f":"+SUM(M9:M53)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"check",{"$f":"B54-G54","v":140.25053901155047},{"$f":"C54-H54","v":0},{"$f":"D54-I54","v":0}]
[null,true,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(L54,2)=ROUND(L55,2),\"ok\",\"error\")","v":"ok"},{"$f":"IF(ROUND(M54,2)=ROUND(M55,2),\"ok\",\"error\")","v":"ok"},"ok"]
[]
["Ajilis"]